INCOME : |
|
|
|
|
|
Sales Turnover |
341.09 |
299.97 |
208.65 |
202.31 |
297.93 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
341.09 |
299.97 |
208.65 |
202.31 |
297.93 |
Other Income |
3.58 |
3.88 |
2.17 |
3.46 |
2.58 |
Stock Adjustments |
5.73 |
2.90 |
11.14 |
15.48 |
-5.54 |
Total Income |
350.40 |
306.75 |
221.96 |
221.25 |
294.97 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
153.95 |
128.17 |
99.63 |
92.84 |
104.41 |
Power and Fuel Cost |
12.40 |
9.46 |
5.69 |
5.52 |
10.14 |
Other Manufacturing Expenses |
87.02 |
76.43 |
60.77 |
59.51 |
77.20 |
Selling and Administration Expenses |
13.63 |
11.10 |
8.63 |
10.45 |
12.21 |
Miscellaneous Expenses |
7.10 |
5.33 |
3.83 |
3.71 |
14.96 |
Employee Benefit Expenses |
21.63 |
18.14 |
17.01 |
14.20 |
18.35 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
54.69 |
58.12 |
26.39 |
35.03 |
57.70 |
Interest |
18.43 |
26.07 |
13.29 |
13.59 |
12.74 |
Gross Profit |
36.26 |
32.05 |
13.10 |
21.44 |
44.96 |
Depreciation |
8.12 |
4.97 |
3.91 |
3.99 |
4.14 |
Profit Before Tax |
28.14 |
27.08 |
9.19 |
17.45 |
40.82 |
Current Tax |
7.00 |
13.92 |
2.73 |
4.88 |
10.88 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
1.27 |
0.86 |
0.17 |
-0.19 |
-0.33 |
Reported Net Profit |
19.87 |
12.30 |
6.28 |
12.76 |
30.27 |
Extraordinary Items |
- |
0.17 |
- |
- |
-9.78 |
Adjusted Net Profit |
19.87 |
12.13 |
6.28 |
12.76 |
40.05 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
108.20 |
95.90 |
89.61 |
79.73 |
55.24 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
5.78 |
P & L Balance carried down |
128.07 |
108.20 |
95.90 |
92.49 |
79.73 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
12.00 |
- |
Dividend Per Share(Rs) |
- |
- |
- |
1.20 |
- |
Earnings Per Share-Unit Curr |
8.28 |
5.13 |
2.62 |
5.32 |
12.62 |
Earnings Per Share(Adj)-Unit Curr |
8.28 |
5.13 |
2.62 |
5.32 |
12.62 |
Book Value |
70.21 |
61.93 |
56.80 |
55.38 |
50.06 |
Book Value(Adj)-Unit Curr |
70.21 |
61.93 |
56.80 |
55.38 |
50.06 |