INCOME : |
|
|
|
|
|
Sales Turnover |
661.11 |
445.03 |
661.38 |
440.98 |
397.01 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
661.11 |
445.03 |
661.38 |
440.98 |
397.01 |
Other Income |
9.24 |
7.53 |
4.22 |
2.30 |
5.25 |
Stock Adjustments |
5.76 |
-5.76 |
-2.16 |
8.03 |
-12.21 |
Total Income |
676.11 |
446.80 |
663.44 |
451.31 |
390.05 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
583.19 |
374.59 |
556.24 |
371.82 |
320.56 |
Power and Fuel Cost |
18.12 |
18.93 |
22.93 |
20.84 |
20.83 |
Other Manufacturing Expenses |
11.55 |
8.98 |
9.44 |
6.88 |
7.15 |
Selling and Administration Expenses |
5.67 |
5.97 |
12.64 |
2.25 |
3.26 |
Miscellaneous Expenses |
2.47 |
1.59 |
5.26 |
2.86 |
1.68 |
Employee Benefit Expenses |
15.59 |
12.14 |
13.89 |
11.66 |
9.55 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
39.52 |
24.63 |
43.04 |
34.99 |
27.03 |
Interest |
17.02 |
9.81 |
13.42 |
12.21 |
12.25 |
Gross Profit |
22.50 |
14.82 |
29.62 |
22.78 |
14.78 |
Depreciation |
11.33 |
8.68 |
13.55 |
15.41 |
13.35 |
Profit Before Tax |
11.17 |
6.14 |
16.07 |
7.37 |
1.43 |
Current Tax |
0.23 |
0.40 |
6.41 |
3.44 |
-0.64 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
2.64 |
1.63 |
-1.46 |
-1.36 |
-1.42 |
Reported Net Profit |
8.30 |
4.11 |
11.13 |
5.30 |
3.48 |
Extraordinary Items |
- |
- |
-0.07 |
-0.01 |
2.98 |
Adjusted Net Profit |
8.30 |
4.11 |
11.20 |
5.31 |
0.50 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
53.52 |
50.56 |
40.58 |
36.04 |
33.18 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
1.15 |
1.15 |
1.15 |
0.76 |
0.62 |
P & L Balance carried down |
60.67 |
53.52 |
50.56 |
40.58 |
36.04 |
Dividend |
1.15 |
1.15 |
1.15 |
0.76 |
0.62 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
7.50 |
7.50 |
7.50 |
7.50 |
5.00 |
Dividend Per Share(Rs) |
0.75 |
0.75 |
0.75 |
0.75 |
0.50 |
Earnings Per Share-Unit Curr |
5.43 |
2.69 |
7.28 |
3.47 |
3.10 |
Earnings Per Share(Adj)-Unit Curr |
5.43 |
2.69 |
7.28 |
3.47 |
3.10 |
Book Value |
77.57 |
72.88 |
70.95 |
64.42 |
62.33 |
Book Value(Adj)-Unit Curr |
77.57 |
72.88 |
70.95 |
64.42 |
62.33 |