INCOME : |
|
|
|
|
|
Sales Turnover |
1,646.05 |
1,348.30 |
932.34 |
509.30 |
451.17 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,646.05 |
1,348.30 |
932.34 |
509.30 |
451.17 |
Other Income |
20.29 |
9.50 |
0.76 |
6.17 |
1.31 |
Stock Adjustments |
-12.00 |
-18.99 |
36.99 |
0.37 |
31.43 |
Total Income |
1,654.34 |
1,338.81 |
970.09 |
515.84 |
483.91 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,557.26 |
1,255.81 |
894.87 |
467.89 |
433.04 |
Power and Fuel Cost |
0.21 |
0.16 |
0.12 |
0.09 |
0.13 |
Other Manufacturing Expenses |
0.17 |
0.14 |
0.12 |
0.07 |
0.66 |
Selling and Administration Expenses |
30.29 |
29.81 |
31.35 |
18.75 |
22.59 |
Miscellaneous Expenses |
0.45 |
0.57 |
1.79 |
0.39 |
0.45 |
Employee Benefit Expenses |
14.42 |
13.70 |
11.47 |
8.60 |
8.99 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
51.52 |
38.62 |
30.37 |
20.06 |
18.05 |
Interest |
9.50 |
9.31 |
6.01 |
4.65 |
4.76 |
Gross Profit |
42.02 |
29.31 |
24.36 |
15.41 |
13.29 |
Depreciation |
1.33 |
1.57 |
1.49 |
1.02 |
0.86 |
Profit Before Tax |
40.69 |
27.74 |
22.87 |
14.39 |
12.43 |
Current Tax |
10.04 |
6.98 |
5.76 |
3.62 |
3.37 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.06 |
-0.08 |
-0.07 |
0.02 |
0.02 |
Reported Net Profit |
30.72 |
20.85 |
17.19 |
10.75 |
9.04 |
Extraordinary Items |
- |
- |
-0.09 |
- |
- |
Adjusted Net Profit |
30.72 |
20.85 |
17.28 |
10.75 |
9.04 |
Adjustment below Net Profit |
- |
- |
- |
-0.02 |
-0.02 |
Profit/Loss Balance carried down |
72.05 |
51.83 |
35.25 |
24.68 |
15.81 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.70 |
0.63 |
0.60 |
0.18 |
0.22 |
P & L Balance carried down |
102.07 |
72.05 |
51.83 |
35.22 |
24.62 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
5.00 |
5.00 |
5.00 |
- |
5.00 |
Dividend Per Share(Rs) |
0.50 |
0.50 |
0.50 |
- |
0.50 |
Earnings Per Share-Unit Curr |
21.77 |
16.54 |
14.32 |
9.27 |
7.80 |
Earnings Per Share(Adj)-Unit Curr |
21.77 |
16.54 |
14.32 |
9.27 |
7.80 |
Book Value |
142.12 |
79.80 |
61.43 |
45.45 |
36.31 |
Book Value(Adj)-Unit Curr |
142.12 |
79.80 |
61.43 |
45.45 |
36.31 |