INCOME : |
|
|
|
|
|
Sales Turnover |
310.79 |
394.73 |
568.94 |
478.68 |
396.69 |
Excise Duty |
- |
- |
56.10 |
43.50 |
37.68 |
Net Sales |
310.79 |
394.73 |
512.84 |
435.18 |
359.01 |
Other Income |
1.61 |
1.65 |
1.65 |
3.15 |
1.51 |
Stock Adjustments |
0.17 |
-1.24 |
-0.20 |
-0.09 |
6.03 |
Total Income |
312.57 |
395.14 |
514.29 |
438.24 |
366.55 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
221.82 |
295.10 |
359.58 |
274.88 |
207.50 |
Power and Fuel Cost |
55.43 |
67.76 |
61.08 |
56.69 |
56.23 |
Other Manufacturing Expenses |
7.66 |
12.12 |
38.13 |
43.31 |
35.69 |
Selling and Administration Expenses |
7.44 |
9.80 |
9.41 |
14.65 |
14.23 |
Miscellaneous Expenses |
1.05 |
9.37 |
2.02 |
1.67 |
1.73 |
Employee Benefit Expenses |
14.50 |
14.25 |
15.72 |
16.52 |
15.63 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
4.67 |
-13.25 |
28.34 |
30.52 |
35.54 |
Interest |
10.54 |
9.84 |
8.45 |
9.74 |
9.92 |
Gross Profit |
-5.87 |
-23.09 |
19.89 |
20.78 |
25.62 |
Depreciation |
6.36 |
5.94 |
6.10 |
6.04 |
5.40 |
Profit Before Tax |
-12.23 |
-29.03 |
13.79 |
14.74 |
20.22 |
Current Tax |
- |
- |
3.36 |
3.22 |
4.22 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-3.45 |
-8.32 |
1.75 |
1.83 |
2.66 |
Reported Net Profit |
-8.78 |
-20.70 |
8.68 |
9.69 |
13.33 |
Extraordinary Items |
0.03 |
- |
-0.11 |
-0.08 |
-0.04 |
Adjusted Net Profit |
-8.81 |
-20.70 |
8.79 |
9.77 |
13.37 |
Adjustment below Net Profit |
- |
- |
-0.04 |
-0.02 |
- |
Profit/Loss Balance carried down |
68.43 |
89.25 |
80.61 |
70.94 |
57.61 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.01 |
-0.12 |
- |
- |
- |
P & L Balance carried down |
59.64 |
68.67 |
89.25 |
80.61 |
70.94 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
-1.89 |
-4.45 |
1.87 |
2.08 |
2.87 |
Earnings Per Share(Adj)-Unit Curr |
-1.89 |
-4.45 |
1.87 |
2.08 |
2.87 |
Book Value |
32.72 |
34.60 |
39.07 |
37.22 |
35.15 |
Book Value(Adj)-Unit Curr |
32.72 |
34.60 |
39.07 |
37.22 |
35.15 |