INCOME : |
|
|
|
|
|
Sales Turnover |
43.75 |
44.76 |
55.20 |
45.69 |
43.53 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
43.75 |
44.76 |
55.20 |
45.69 |
43.53 |
Other Income |
0.48 |
0.50 |
0.31 |
0.41 |
0.21 |
Stock Adjustments |
1.30 |
3.42 |
0.67 |
-2.25 |
5.32 |
Total Income |
45.53 |
48.68 |
56.18 |
43.85 |
49.06 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
23.05 |
20.59 |
25.97 |
16.44 |
19.22 |
Power and Fuel Cost |
0.32 |
0.26 |
0.20 |
0.14 |
0.14 |
Other Manufacturing Expenses |
5.03 |
10.34 |
8.63 |
6.24 |
9.43 |
Selling and Administration Expenses |
10.19 |
11.73 |
17.18 |
15.45 |
15.88 |
Miscellaneous Expenses |
0.41 |
0.40 |
0.19 |
0.15 |
0.14 |
Employee Benefit Expenses |
2.34 |
1.75 |
1.63 |
1.04 |
1.47 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
4.20 |
3.60 |
2.38 |
4.40 |
2.78 |
Interest |
2.26 |
2.21 |
1.22 |
1.47 |
1.36 |
Gross Profit |
1.94 |
1.39 |
1.16 |
2.93 |
1.42 |
Depreciation |
1.39 |
1.25 |
0.94 |
0.89 |
0.34 |
Profit Before Tax |
0.55 |
0.14 |
0.22 |
2.04 |
1.08 |
Current Tax |
0.21 |
0.12 |
0.19 |
0.64 |
0.35 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.15 |
-0.08 |
-0.08 |
-0.10 |
-0.01 |
Reported Net Profit |
0.49 |
0.11 |
0.10 |
1.50 |
0.74 |
Extraordinary Items |
- |
-0.03 |
- |
-0.03 |
-0.03 |
Adjusted Net Profit |
0.49 |
0.14 |
0.10 |
1.53 |
0.77 |
Adjustment below Net Profit |
0.02 |
0.05 |
- |
- |
-1.37 |
Profit/Loss Balance carried down |
3.69 |
3.53 |
3.42 |
1.92 |
2.46 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
0.05 |
P & L Balance carried down |
4.20 |
3.69 |
3.53 |
3.42 |
1.79 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
0.43 |
0.10 |
0.10 |
1.49 |
0.90 |
Earnings Per Share(Adj)-Unit Curr |
0.37 |
0.09 |
0.09 |
1.29 |
0.78 |
Book Value |
23.51 |
22.82 |
14.82 |
14.72 |
12.23 |
Book Value(Adj)-Unit Curr |
20.32 |
19.72 |
12.81 |
12.73 |
10.57 |