INCOME : |
|
|
|
|
|
Sales Turnover |
1,163.98 |
866.98 |
525.56 |
486.61 |
270.95 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,163.98 |
866.98 |
525.56 |
486.61 |
270.95 |
Other Income |
30.40 |
16.99 |
21.29 |
24.87 |
20.72 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
1,194.38 |
883.97 |
546.85 |
511.48 |
291.67 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
0.14 |
0.18 |
0.13 |
0.02 |
0.04 |
Other Manufacturing Expenses |
822.05 |
521.47 |
258.04 |
220.22 |
156.76 |
Selling and Administration Expenses |
226.02 |
170.23 |
127.34 |
167.09 |
110.56 |
Miscellaneous Expenses |
58.02 |
42.09 |
122.89 |
135.39 |
71.38 |
Employee Benefit Expenses |
165.23 |
114.35 |
95.93 |
104.16 |
52.14 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
-77.07 |
35.65 |
-57.48 |
-115.40 |
-99.22 |
Interest |
31.38 |
22.40 |
20.84 |
10.49 |
7.14 |
Gross Profit |
-108.45 |
13.25 |
-78.32 |
-125.89 |
-106.36 |
Depreciation |
12.87 |
4.31 |
4.27 |
2.08 |
1.31 |
Profit Before Tax |
-121.32 |
8.94 |
-82.59 |
-127.97 |
-107.67 |
Current Tax |
1.05 |
- |
- |
- |
- |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
- |
- |
- |
- |
- |
Reported Net Profit |
-122.37 |
8.94 |
-82.60 |
-127.97 |
-107.67 |
Extraordinary Items |
0.20 |
0.03 |
- |
-6.15 |
0.10 |
Adjusted Net Profit |
-122.57 |
8.91 |
-82.60 |
-121.82 |
-107.77 |
Adjustment below Net Profit |
-0.96 |
-0.05 |
-0.17 |
1.30 |
0.30 |
Profit/Loss Balance carried down |
-1,046.36 |
-1,055.26 |
-972.49 |
-845.82 |
-738.45 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
- |
P & L Balance carried down |
-1,169.69 |
-1,046.36 |
-1,055.26 |
-972.49 |
-845.82 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
-15.75 |
1.56 |
-14.44 |
-22.38 |
-1,071.32 |
Earnings Per Share(Adj)-Unit Curr |
-15.75 |
- |
- |
- |
- |
Book Value |
68.77 |
21.11 |
19.47 |
33.84 |
-479.76 |
Book Value(Adj)-Unit Curr |
68.77 |
- |
- |
- |
- |