INCOME : |
|
|
|
|
|
Sales Turnover |
357.37 |
235.46 |
205.70 |
205.81 |
128.83 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
357.37 |
235.46 |
205.70 |
205.81 |
128.83 |
Other Income |
0.91 |
0.36 |
0.53 |
0.57 |
0.58 |
Stock Adjustments |
-1.41 |
13.21 |
15.70 |
3.60 |
-3.21 |
Total Income |
356.87 |
249.03 |
221.93 |
209.98 |
126.20 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
130.70 |
104.66 |
100.79 |
92.57 |
60.27 |
Power and Fuel Cost |
3.67 |
2.61 |
2.20 |
1.63 |
1.05 |
Other Manufacturing Expenses |
160.26 |
101.97 |
85.03 |
83.38 |
46.66 |
Selling and Administration Expenses |
19.55 |
11.89 |
9.24 |
4.61 |
2.54 |
Miscellaneous Expenses |
4.43 |
0.84 |
1.84 |
0.95 |
0.83 |
Employee Benefit Expenses |
8.69 |
7.72 |
6.84 |
5.11 |
3.10 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
29.55 |
19.34 |
16.00 |
21.73 |
11.76 |
Interest |
5.33 |
3.88 |
3.90 |
4.67 |
3.27 |
Gross Profit |
24.22 |
15.46 |
12.10 |
17.06 |
8.49 |
Depreciation |
2.94 |
1.89 |
1.77 |
1.69 |
1.13 |
Profit Before Tax |
21.28 |
13.57 |
10.33 |
15.37 |
7.36 |
Current Tax |
5.28 |
3.50 |
2.79 |
4.02 |
1.93 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.21 |
-0.11 |
-0.22 |
0.19 |
0.02 |
Reported Net Profit |
15.80 |
10.18 |
7.76 |
11.16 |
5.40 |
Extraordinary Items |
0.01 |
0.09 |
-0.02 |
-0.02 |
-0.01 |
Adjusted Net Profit |
15.79 |
10.09 |
7.78 |
11.18 |
5.41 |
Adjustment below Net Profit |
0.05 |
0.02 |
0.05 |
0.08 |
0.12 |
Profit/Loss Balance carried down |
55.22 |
45.94 |
39.98 |
30.29 |
25.45 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
1.11 |
0.92 |
1.85 |
1.55 |
0.69 |
P & L Balance carried down |
69.96 |
55.22 |
45.94 |
39.98 |
30.29 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
20.00 |
9.70 |
7.00 |
19.10 |
9.50 |
Dividend Per Share(Rs) |
2.00 |
0.97 |
0.70 |
1.91 |
0.95 |
Earnings Per Share-Unit Curr |
11.80 |
8.87 |
6.76 |
9.73 |
4.71 |
Earnings Per Share(Adj)-Unit Curr |
11.80 |
8.15 |
6.21 |
8.94 |
4.33 |
Book Value |
111.69 |
73.97 |
65.88 |
60.69 |
52.26 |
Book Value(Adj)-Unit Curr |
111.69 |
67.99 |
60.55 |
55.78 |
48.04 |