INCOME : |
|
|
|
|
|
Sales Turnover |
104.85 |
106.63 |
104.12 |
106.48 |
93.56 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
104.85 |
106.63 |
104.12 |
106.48 |
93.56 |
Other Income |
0.15 |
0.30 |
0.19 |
0.17 |
0.06 |
Stock Adjustments |
4.95 |
-3.32 |
3.76 |
-4.55 |
6.55 |
Total Income |
109.95 |
103.61 |
108.07 |
102.10 |
100.17 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
99.93 |
92.94 |
96.49 |
83.46 |
86.83 |
Power and Fuel Cost |
- |
- |
- |
0.09 |
0.09 |
Other Manufacturing Expenses |
0.34 |
0.25 |
0.64 |
3.85 |
3.93 |
Selling and Administration Expenses |
3.71 |
5.15 |
4.17 |
3.73 |
2.76 |
Miscellaneous Expenses |
0.46 |
0.47 |
1.33 |
0.32 |
0.11 |
Employee Benefit Expenses |
1.07 |
1.47 |
1.56 |
1.12 |
1.07 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
4.43 |
3.33 |
3.87 |
9.52 |
5.38 |
Interest |
2.10 |
1.97 |
1.58 |
1.72 |
1.73 |
Gross Profit |
2.33 |
1.36 |
2.29 |
7.80 |
3.65 |
Depreciation |
0.40 |
0.36 |
0.33 |
0.28 |
0.25 |
Profit Before Tax |
1.93 |
1.00 |
1.96 |
7.52 |
3.40 |
Current Tax |
0.48 |
0.57 |
0.46 |
2.08 |
1.00 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.02 |
-0.01 |
0.02 |
-0.02 |
-0.03 |
Reported Net Profit |
1.43 |
0.44 |
1.49 |
5.47 |
2.43 |
Extraordinary Items |
- |
- |
- |
- |
- |
Adjusted Net Profit |
1.43 |
0.44 |
1.49 |
5.47 |
2.43 |
Adjustment below Net Profit |
- |
- |
- |
-3.35 |
- |
Profit/Loss Balance carried down |
10.01 |
9.57 |
8.08 |
6.06 |
3.63 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
- |
P & L Balance carried down |
11.44 |
10.01 |
9.57 |
8.18 |
6.06 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
0.14 |
0.04 |
1.48 |
5.44 |
9.01 |
Earnings Per Share(Adj)-Unit Curr |
0.07 |
0.02 |
0.07 |
0.27 |
0.30 |
Book Value |
3.84 |
3.59 |
34.40 |
31.71 |
34.36 |
Book Value(Adj)-Unit Curr |
1.92 |
1.80 |
1.72 |
1.59 |
1.15 |