INCOME : |
|
|
|
|
|
Sales Turnover |
155.59 |
162.16 |
101.55 |
51.94 |
90.19 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
155.59 |
162.16 |
101.55 |
51.94 |
90.19 |
Other Income |
4.16 |
0.71 |
0.95 |
0.52 |
0.68 |
Stock Adjustments |
-0.15 |
6.58 |
-0.03 |
-0.08 |
1.37 |
Total Income |
159.60 |
169.45 |
102.47 |
52.38 |
92.24 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
88.91 |
99.50 |
69.90 |
35.01 |
61.14 |
Power and Fuel Cost |
0.54 |
0.44 |
0.26 |
0.28 |
0.40 |
Other Manufacturing Expenses |
9.05 |
7.87 |
2.16 |
0.99 |
2.48 |
Selling and Administration Expenses |
13.46 |
9.59 |
8.97 |
5.55 |
7.88 |
Miscellaneous Expenses |
4.20 |
2.18 |
1.63 |
0.59 |
0.82 |
Employee Benefit Expenses |
19.24 |
15.70 |
10.47 |
6.79 |
9.04 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
24.20 |
34.15 |
9.06 |
3.15 |
10.48 |
Interest |
1.07 |
0.92 |
0.87 |
1.08 |
0.71 |
Gross Profit |
23.13 |
33.23 |
8.19 |
2.07 |
9.77 |
Depreciation |
5.84 |
4.26 |
3.31 |
4.04 |
3.48 |
Profit Before Tax |
17.29 |
28.97 |
4.88 |
-1.97 |
6.29 |
Current Tax |
5.17 |
7.32 |
1.67 |
0.21 |
2.35 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.81 |
-0.78 |
-0.28 |
-0.55 |
-0.30 |
Reported Net Profit |
11.31 |
22.43 |
3.49 |
-1.64 |
4.25 |
Extraordinary Items |
- |
0.01 |
- |
0.02 |
0.17 |
Adjusted Net Profit |
11.31 |
22.42 |
3.49 |
-1.66 |
4.08 |
Adjustment below Net Profit |
0.05 |
0.38 |
-0.50 |
- |
-3.61 |
Profit/Loss Balance carried down |
48.85 |
26.54 |
23.55 |
25.18 |
24.86 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
1.96 |
0.51 |
- |
- |
0.41 |
P & L Balance carried down |
58.25 |
48.85 |
26.54 |
23.55 |
25.09 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
25.00 |
75.00 |
5.00 |
- |
- |
Dividend Per Share(Rs) |
0.50 |
1.50 |
0.50 |
- |
- |
Earnings Per Share-Unit Curr |
1.71 |
3.43 |
3.45 |
-1.61 |
4.19 |
Earnings Per Share(Adj)-Unit Curr |
1.71 |
0.69 |
0.69 |
-0.32 |
0.84 |
Book Value |
15.50 |
13.90 |
36.18 |
33.23 |
34.75 |
Book Value(Adj)-Unit Curr |
15.50 |
2.78 |
7.24 |
6.65 |
6.95 |