INCOME : |
|
|
|
|
|
Sales Turnover |
330.67 |
366.64 |
343.72 |
188.38 |
175.70 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
330.67 |
366.64 |
343.72 |
188.38 |
175.70 |
Other Income |
3.45 |
5.67 |
5.04 |
4.00 |
1.34 |
Stock Adjustments |
0.04 |
-7.46 |
-11.05 |
-45.84 |
17.70 |
Total Income |
334.16 |
364.85 |
337.71 |
146.54 |
194.74 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
227.82 |
261.91 |
269.08 |
98.96 |
141.73 |
Power and Fuel Cost |
11.86 |
9.87 |
6.47 |
4.31 |
5.79 |
Other Manufacturing Expenses |
19.38 |
26.67 |
25.07 |
9.67 |
8.99 |
Selling and Administration Expenses |
9.70 |
8.26 |
5.93 |
3.33 |
5.77 |
Miscellaneous Expenses |
0.17 |
0.08 |
0.13 |
0.36 |
- |
Employee Benefit Expenses |
22.30 |
17.41 |
13.55 |
12.26 |
13.96 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
42.92 |
40.64 |
17.48 |
17.65 |
18.50 |
Interest |
3.67 |
4.09 |
5.61 |
8.80 |
10.26 |
Gross Profit |
39.25 |
36.55 |
11.87 |
8.85 |
8.24 |
Depreciation |
9.38 |
7.93 |
7.26 |
6.93 |
6.65 |
Profit Before Tax |
29.87 |
28.62 |
4.61 |
1.92 |
1.59 |
Current Tax |
8.14 |
8.53 |
1.78 |
1.08 |
0.98 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
1.07 |
-0.03 |
-0.18 |
-0.53 |
-0.37 |
Reported Net Profit |
20.66 |
20.12 |
3.00 |
1.37 |
0.97 |
Extraordinary Items |
0.36 |
0.08 |
- |
0.06 |
- |
Adjusted Net Profit |
20.30 |
20.04 |
3.00 |
1.31 |
0.97 |
Adjustment below Net Profit |
- |
-0.01 |
0.02 |
- |
-0.11 |
Profit/Loss Balance carried down |
65.39 |
45.27 |
42.25 |
40.87 |
40.01 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
2.75 |
- |
- |
- |
- |
P & L Balance carried down |
83.30 |
65.39 |
45.27 |
42.25 |
40.87 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
15.00 |
- |
- |
- |
- |
Dividend Per Share(Rs) |
1.50 |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
11.25 |
10.96 |
1.56 |
0.71 |
0.50 |
Earnings Per Share(Adj)-Unit Curr |
11.25 |
10.96 |
1.56 |
0.71 |
0.50 |
Book Value |
66.25 |
56.50 |
47.85 |
46.28 |
45.56 |
Book Value(Adj)-Unit Curr |
66.25 |
56.50 |
47.85 |
46.28 |
45.56 |