INCOME : |
|
|
|
|
|
Sales Turnover |
186.68 |
156.68 |
124.85 |
92.79 |
120.44 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
186.68 |
156.68 |
124.85 |
92.79 |
120.44 |
Other Income |
46.27 |
56.24 |
32.12 |
20.45 |
16.67 |
Stock Adjustments |
- |
-1.22 |
-0.35 |
1.56 |
-0.92 |
Total Income |
232.95 |
211.70 |
156.62 |
114.80 |
136.19 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
0.10 |
8.40 |
2.81 |
16.22 |
Power and Fuel Cost |
1.61 |
1.09 |
0.76 |
0.48 |
0.88 |
Other Manufacturing Expenses |
2.31 |
1.37 |
1.06 |
0.76 |
0.88 |
Selling and Administration Expenses |
45.41 |
41.75 |
37.17 |
22.88 |
36.14 |
Miscellaneous Expenses |
2.56 |
2.51 |
3.95 |
1.35 |
2.37 |
Employee Benefit Expenses |
118.84 |
111.74 |
251.66 |
61.12 |
65.26 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
62.22 |
53.13 |
-146.37 |
25.39 |
14.44 |
Interest |
0.57 |
0.62 |
0.68 |
0.31 |
0.59 |
Gross Profit |
61.65 |
52.51 |
-147.05 |
25.08 |
13.85 |
Depreciation |
8.08 |
6.11 |
4.88 |
4.84 |
4.59 |
Profit Before Tax |
53.57 |
46.40 |
-151.93 |
20.24 |
9.26 |
Current Tax |
7.58 |
- |
- |
0.02 |
-0.93 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
3.80 |
13.80 |
-5.86 |
-59.19 |
- |
Reported Net Profit |
42.19 |
32.60 |
-146.07 |
79.41 |
10.19 |
Extraordinary Items |
10.66 |
0.01 |
0.73 |
- |
0.27 |
Adjusted Net Profit |
31.53 |
32.59 |
-146.80 |
79.41 |
9.92 |
Adjustment below Net Profit |
-0.31 |
-0.10 |
-3.91 |
0.11 |
-0.40 |
Profit/Loss Balance carried down |
-309.22 |
-341.72 |
-191.75 |
-272.33 |
-282.44 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
-1.06 |
-0.32 |
P & L Balance carried down |
-267.34 |
-309.22 |
-341.72 |
-191.75 |
-272.33 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
9.00 |
6.96 |
-31.33 |
221.54 |
29.54 |
Earnings Per Share(Adj)-Unit Curr |
9.00 |
6.96 |
-31.33 |
- |
- |
Book Value |
438.97 |
426.61 |
415.11 |
4,495.56 |
3,504.92 |
Book Value(Adj)-Unit Curr |
438.97 |
426.61 |
415.11 |
- |
- |