INCOME : |
|
|
|
|
|
Sales Turnover |
538.96 |
475.96 |
263.92 |
102.17 |
379.21 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
538.96 |
475.96 |
263.92 |
102.17 |
379.21 |
Other Income |
21.12 |
10.87 |
28.53 |
27.48 |
13.42 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
560.08 |
486.83 |
292.45 |
129.65 |
392.63 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
1.15 |
1.07 |
0.59 |
0.47 |
0.66 |
Other Manufacturing Expenses |
2.18 |
3.56 |
1.43 |
0.59 |
- |
Selling and Administration Expenses |
265.44 |
200.41 |
115.93 |
41.72 |
18.48 |
Miscellaneous Expenses |
30.58 |
40.95 |
24.70 |
16.34 |
235.44 |
Employee Benefit Expenses |
170.77 |
143.83 |
89.44 |
44.76 |
70.60 |
Less: Preoperative Expenditure |
5.24 |
- |
- |
- |
- |
Total Expenses |
464.89 |
- |
- |
- |
- |
Operating Profit |
95.20 |
97.01 |
60.37 |
25.78 |
67.45 |
Interest |
12.58 |
10.78 |
4.24 |
1.59 |
3.08 |
Gross Profit |
82.62 |
86.23 |
56.13 |
24.19 |
64.37 |
Depreciation |
19.40 |
16.37 |
13.63 |
10.68 |
11.51 |
Profit Before Tax |
63.22 |
69.86 |
42.50 |
13.51 |
52.86 |
Current Tax |
17.70 |
23.00 |
14.14 |
5.82 |
12.04 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-1.66 |
-4.84 |
-3.04 |
-1.61 |
2.01 |
Reported Net Profit |
47.18 |
51.70 |
31.41 |
9.30 |
38.81 |
Extraordinary Items |
-9.44 |
0.03 |
1.05 |
0.02 |
- |
Adjusted Net Profit |
56.62 |
51.67 |
30.36 |
9.28 |
38.81 |
Adjustment below Net Profit |
-0.53 |
-0.33 |
-0.36 |
0.28 |
0.19 |
Profit/Loss Balance carried down |
200.47 |
149.10 |
118.05 |
108.47 |
69.48 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
- |
P & L Balance carried down |
247.12 |
200.47 |
149.10 |
118.05 |
108.48 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
4.53 |
4.96 |
3.01 |
49.08 |
204.26 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
30.27 |
24.81 |
20.22 |
946.87 |
894.05 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |