INCOME : |
|
|
|
|
|
Sales Turnover |
465.41 |
510.97 |
471.72 |
373.35 |
354.84 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
465.41 |
510.97 |
471.72 |
373.35 |
354.84 |
Other Income |
12.18 |
3.85 |
1.83 |
2.15 |
1.42 |
Stock Adjustments |
1.68 |
-3.15 |
2.37 |
-3.06 |
6.43 |
Total Income |
479.27 |
511.67 |
475.92 |
372.44 |
362.69 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
317.18 |
346.95 |
327.97 |
262.01 |
262.46 |
Power and Fuel Cost |
23.68 |
29.70 |
25.57 |
20.00 |
22.97 |
Other Manufacturing Expenses |
19.27 |
18.47 |
13.11 |
10.42 |
11.19 |
Selling and Administration Expenses |
11.01 |
10.22 |
10.15 |
7.81 |
6.29 |
Miscellaneous Expenses |
5.00 |
4.05 |
3.27 |
2.63 |
2.61 |
Employee Benefit Expenses |
26.82 |
23.99 |
30.19 |
27.61 |
25.15 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
76.31 |
78.28 |
65.66 |
41.96 |
32.01 |
Interest |
5.01 |
7.53 |
13.01 |
16.53 |
18.58 |
Gross Profit |
71.30 |
70.75 |
52.65 |
25.43 |
13.43 |
Depreciation |
11.14 |
11.52 |
12.07 |
12.40 |
12.21 |
Profit Before Tax |
60.16 |
59.23 |
40.58 |
13.03 |
1.22 |
Current Tax |
8.03 |
-0.25 |
0.20 |
-0.21 |
0.27 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
8.25 |
14.12 |
-4.55 |
5.34 |
-0.26 |
Reported Net Profit |
43.88 |
45.36 |
44.93 |
7.91 |
1.21 |
Extraordinary Items |
-1.46 |
0.61 |
-0.29 |
-0.30 |
-0.21 |
Adjusted Net Profit |
45.34 |
44.75 |
45.22 |
8.21 |
1.42 |
Adjustment below Net Profit |
93.67 |
50.68 |
-0.15 |
-0.40 |
-0.20 |
Profit/Loss Balance carried down |
- |
- |
5.90 |
-1.61 |
-2.62 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
4.13 |
2.36 |
- |
- |
- |
P & L Balance carried down |
133.41 |
93.68 |
50.68 |
5.90 |
-1.61 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
20.00 |
20.00 |
20.00 |
- |
- |
Dividend Per Share(Rs) |
2.00 |
2.00 |
2.00 |
- |
- |
Earnings Per Share-Unit Curr |
19.91 |
24.91 |
38.03 |
6.70 |
1.02 |
Earnings Per Share(Adj)-Unit Curr |
19.91 |
24.91 |
25.35 |
4.47 |
0.68 |
Book Value |
232.14 |
111.08 |
113.88 |
76.09 |
69.73 |
Book Value(Adj)-Unit Curr |
232.14 |
111.08 |
75.92 |
50.73 |
46.49 |