INCOME : |
|
|
|
|
|
Sales Turnover |
583.66 |
700.57 |
589.88 |
321.29 |
405.45 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
583.66 |
700.57 |
589.88 |
321.29 |
405.45 |
Other Income |
1.03 |
0.35 |
0.35 |
0.01 |
0.17 |
Stock Adjustments |
30.80 |
21.16 |
7.98 |
4.13 |
5.78 |
Total Income |
615.49 |
722.08 |
598.21 |
325.43 |
411.40 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
404.26 |
477.68 |
376.65 |
203.76 |
254.72 |
Power and Fuel Cost |
17.16 |
12.76 |
11.98 |
9.43 |
12.26 |
Other Manufacturing Expenses |
99.79 |
137.68 |
116.96 |
70.18 |
94.42 |
Selling and Administration Expenses |
20.33 |
34.06 |
47.16 |
12.09 |
9.45 |
Miscellaneous Expenses |
0.22 |
0.21 |
0.15 |
1.25 |
0.15 |
Employee Benefit Expenses |
24.17 |
17.80 |
15.81 |
11.10 |
14.71 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
49.56 |
41.90 |
29.49 |
17.64 |
25.71 |
Interest |
17.83 |
14.32 |
8.74 |
6.65 |
8.52 |
Gross Profit |
31.73 |
27.58 |
20.75 |
10.99 |
17.19 |
Depreciation |
14.79 |
11.47 |
8.85 |
6.98 |
9.77 |
Profit Before Tax |
16.94 |
16.11 |
11.90 |
4.01 |
7.42 |
Current Tax |
2.65 |
4.74 |
4.63 |
1.24 |
1.24 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
1.29 |
-1.58 |
-0.44 |
0.01 |
-0.59 |
Reported Net Profit |
13.00 |
12.95 |
7.71 |
2.75 |
6.78 |
Extraordinary Items |
0.03 |
-0.03 |
0.02 |
- |
- |
Adjusted Net Profit |
12.97 |
12.98 |
7.69 |
2.75 |
6.78 |
Adjustment below Net Profit |
0.10 |
0.22 |
0.15 |
- |
- |
Profit/Loss Balance carried down |
45.02 |
31.85 |
23.99 |
18.97 |
12.19 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
- |
P & L Balance carried down |
58.12 |
45.02 |
31.85 |
21.72 |
18.97 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
7.20 |
7.18 |
5.25 |
1.88 |
4.62 |
Earnings Per Share(Adj)-Unit Curr |
7.20 |
7.18 |
5.25 |
1.88 |
4.62 |
Book Value |
71.47 |
64.24 |
46.20 |
41.83 |
39.96 |
Book Value(Adj)-Unit Curr |
71.47 |
64.24 |
46.20 |
41.83 |
39.96 |