INCOME : |
|
|
|
|
|
Sales Turnover |
52.60 |
50.86 |
45.64 |
42.04 |
58.54 |
Excise Duty |
- |
- |
- |
- |
0.02 |
Net Sales |
52.60 |
50.86 |
45.64 |
42.04 |
58.52 |
Other Income |
11.64 |
5.41 |
10.11 |
11.91 |
6.56 |
Stock Adjustments |
-0.07 |
-0.14 |
-0.42 |
-0.64 |
-1.42 |
Total Income |
64.17 |
56.13 |
55.33 |
53.31 |
63.66 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
23.08 |
24.07 |
20.11 |
16.21 |
28.26 |
Power and Fuel Cost |
1.07 |
1.08 |
0.88 |
0.81 |
1.04 |
Other Manufacturing Expenses |
8.81 |
7.33 |
6.63 |
5.87 |
6.79 |
Selling and Administration Expenses |
10.12 |
8.39 |
7.18 |
7.79 |
9.40 |
Miscellaneous Expenses |
1.45 |
1.14 |
1.08 |
2.07 |
2.08 |
Employee Benefit Expenses |
8.26 |
7.07 |
5.78 |
5.04 |
7.92 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
11.36 |
7.05 |
13.68 |
15.52 |
8.19 |
Interest |
0.07 |
0.06 |
0.05 |
0.07 |
0.08 |
Gross Profit |
11.29 |
6.99 |
13.63 |
15.45 |
8.11 |
Depreciation |
2.46 |
2.44 |
2.70 |
2.80 |
2.80 |
Profit Before Tax |
8.83 |
4.55 |
10.93 |
12.65 |
5.31 |
Current Tax |
1.92 |
1.34 |
2.53 |
2.67 |
0.81 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.32 |
-0.74 |
-0.34 |
0.31 |
-1.05 |
Reported Net Profit |
7.24 |
3.96 |
8.74 |
9.67 |
5.54 |
Extraordinary Items |
0.56 |
1.09 |
-0.01 |
-0.04 |
0.17 |
Adjusted Net Profit |
6.68 |
2.87 |
8.75 |
9.71 |
5.37 |
Adjustment below Net Profit |
- |
- |
-0.04 |
- |
0.79 |
Profit/Loss Balance carried down |
222.97 |
225.73 |
220.06 |
210.38 |
210.43 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
4.03 |
6.72 |
3.03 |
- |
6.38 |
P & L Balance carried down |
226.17 |
222.97 |
225.73 |
220.06 |
210.38 |
Dividend |
- |
- |
- |
- |
2.69 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
70.00 |
60.00 |
100.00 |
45.00 |
40.00 |
Dividend Per Share(Rs) |
3.50 |
3.00 |
5.00 |
2.25 |
2.00 |
Earnings Per Share-Unit Curr |
5.38 |
2.94 |
6.50 |
7.19 |
4.12 |
Earnings Per Share(Adj)-Unit Curr |
3.53 |
1.93 |
4.27 |
4.72 |
2.71 |
Book Value |
182.12 |
179.80 |
182.19 |
177.94 |
170.76 |
Book Value(Adj)-Unit Curr |
119.64 |
118.12 |
119.70 |
116.90 |
112.18 |