INCOME : |
|
|
|
|
|
Sales Turnover |
337.97 |
360.82 |
256.12 |
132.25 |
113.22 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
337.97 |
360.82 |
256.12 |
132.25 |
113.22 |
Other Income |
6.82 |
3.06 |
3.00 |
3.49 |
3.32 |
Stock Adjustments |
0.38 |
-1.09 |
-0.46 |
2.20 |
-0.51 |
Total Income |
345.17 |
362.79 |
258.66 |
137.94 |
116.03 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
273.09 |
288.99 |
202.16 |
104.47 |
87.92 |
Power and Fuel Cost |
1.07 |
0.98 |
0.69 |
0.54 |
0.45 |
Other Manufacturing Expenses |
9.78 |
8.35 |
6.38 |
4.86 |
4.18 |
Selling and Administration Expenses |
6.61 |
4.91 |
2.64 |
2.02 |
2.70 |
Miscellaneous Expenses |
3.34 |
3.31 |
2.11 |
2.09 |
2.01 |
Employee Benefit Expenses |
28.70 |
26.06 |
21.39 |
19.06 |
15.61 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
22.57 |
30.19 |
23.28 |
4.90 |
3.18 |
Interest |
0.53 |
0.54 |
0.43 |
0.09 |
0.03 |
Gross Profit |
22.04 |
29.65 |
22.85 |
4.81 |
3.15 |
Depreciation |
3.13 |
2.46 |
2.21 |
2.20 |
2.23 |
Profit Before Tax |
18.91 |
27.19 |
20.64 |
2.61 |
0.92 |
Current Tax |
4.28 |
6.97 |
4.42 |
0.43 |
0.32 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.68 |
0.30 |
0.74 |
-0.88 |
0.17 |
Reported Net Profit |
13.96 |
19.93 |
15.49 |
3.06 |
0.43 |
Extraordinary Items |
0.99 |
- |
- |
-2.15 |
0.01 |
Adjusted Net Profit |
12.97 |
19.93 |
15.49 |
5.21 |
0.42 |
Adjustment below Net Profit |
0.11 |
- |
-0.13 |
0.02 |
-0.33 |
Profit/Loss Balance carried down |
83.76 |
67.51 |
53.02 |
50.07 |
52.18 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
5.41 |
3.69 |
0.86 |
0.12 |
2.21 |
P & L Balance carried down |
92.42 |
83.76 |
67.51 |
53.02 |
50.07 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
150.00 |
220.00 |
150.00 |
35.00 |
5.00 |
Dividend Per Share(Rs) |
15.00 |
22.00 |
15.00 |
3.50 |
0.50 |
Earnings Per Share-Unit Curr |
56.79 |
81.07 |
63.01 |
12.44 |
1.74 |
Earnings Per Share(Adj)-Unit Curr |
56.79 |
81.07 |
63.01 |
12.44 |
1.74 |
Book Value |
1,145.33 |
943.77 |
866.45 |
716.84 |
545.32 |
Book Value(Adj)-Unit Curr |
1,145.33 |
943.77 |
866.45 |
716.84 |
545.32 |