INCOME : |
|
|
|
|
|
Sales Turnover |
101.12 |
99.93 |
88.50 |
65.90 |
73.28 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
101.12 |
99.93 |
88.50 |
65.90 |
73.28 |
Other Income |
0.38 |
0.11 |
0.23 |
0.51 |
0.26 |
Stock Adjustments |
0.36 |
-0.08 |
0.10 |
-0.10 |
0.15 |
Total Income |
101.86 |
99.96 |
88.83 |
66.31 |
73.69 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
69.78 |
70.66 |
66.11 |
47.49 |
50.43 |
Power and Fuel Cost |
3.16 |
3.22 |
2.56 |
2.31 |
2.62 |
Other Manufacturing Expenses |
5.63 |
5.90 |
3.82 |
3.39 |
4.14 |
Selling and Administration Expenses |
3.20 |
2.21 |
1.84 |
1.32 |
0.97 |
Miscellaneous Expenses |
2.63 |
2.82 |
1.79 |
1.48 |
2.48 |
Employee Benefit Expenses |
9.95 |
8.98 |
8.16 |
6.92 |
7.44 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
7.53 |
6.17 |
4.56 |
3.40 |
5.62 |
Interest |
0.25 |
0.40 |
0.69 |
0.52 |
0.39 |
Gross Profit |
7.28 |
5.77 |
3.87 |
2.88 |
5.23 |
Depreciation |
2.04 |
2.12 |
2.28 |
1.80 |
1.62 |
Profit Before Tax |
5.24 |
3.65 |
1.59 |
1.08 |
3.61 |
Current Tax |
1.36 |
1.03 |
0.27 |
0.15 |
0.70 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.10 |
-0.20 |
0.29 |
0.15 |
0.31 |
Reported Net Profit |
3.98 |
2.83 |
1.03 |
0.77 |
2.61 |
Extraordinary Items |
- |
- |
- |
- |
- |
Adjusted Net Profit |
3.98 |
2.83 |
1.03 |
0.77 |
2.61 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
27.80 |
25.64 |
24.61 |
23.83 |
21.23 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.67 |
0.67 |
- |
- |
- |
P & L Balance carried down |
31.12 |
27.80 |
25.64 |
24.61 |
23.83 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
50.00 |
100.00 |
- |
- |
- |
Dividend Per Share(Rs) |
1.00 |
2.00 |
- |
- |
- |
Earnings Per Share-Unit Curr |
5.98 |
4.25 |
7.73 |
5.79 |
19.58 |
Earnings Per Share(Adj)-Unit Curr |
5.98 |
4.25 |
1.55 |
1.16 |
3.92 |
Book Value |
52.57 |
47.57 |
221.22 |
213.08 |
206.95 |
Book Value(Adj)-Unit Curr |
52.57 |
47.57 |
44.24 |
42.62 |
41.39 |