INCOME : |
|
|
|
|
|
Sales Turnover |
266.63 |
206.77 |
152.20 |
128.37 |
140.17 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
266.63 |
206.77 |
152.20 |
128.37 |
140.17 |
Other Income |
3.05 |
2.48 |
2.65 |
1.26 |
0.95 |
Stock Adjustments |
0.62 |
0.05 |
-0.06 |
-0.19 |
-0.27 |
Total Income |
270.30 |
209.30 |
154.79 |
129.44 |
140.85 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
37.64 |
26.60 |
14.81 |
12.50 |
44.96 |
Power and Fuel Cost |
0.46 |
0.43 |
0.38 |
0.29 |
0.34 |
Other Manufacturing Expenses |
42.33 |
38.18 |
35.50 |
24.51 |
2.30 |
Selling and Administration Expenses |
1.79 |
1.51 |
7.86 |
12.28 |
4.28 |
Miscellaneous Expenses |
18.94 |
13.39 |
5.62 |
3.63 |
4.03 |
Employee Benefit Expenses |
129.51 |
102.90 |
73.26 |
63.90 |
79.93 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
39.63 |
26.30 |
17.36 |
12.34 |
5.01 |
Interest |
3.66 |
1.44 |
1.36 |
0.74 |
1.53 |
Gross Profit |
35.97 |
24.86 |
16.00 |
11.60 |
3.48 |
Depreciation |
5.55 |
3.57 |
3.27 |
2.91 |
2.45 |
Profit Before Tax |
30.42 |
21.29 |
12.73 |
8.69 |
1.03 |
Current Tax |
7.31 |
5.69 |
3.31 |
2.31 |
0.24 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.41 |
-0.23 |
0.37 |
0.15 |
-0.15 |
Reported Net Profit |
22.69 |
15.83 |
9.06 |
6.23 |
0.94 |
Extraordinary Items |
0.50 |
0.27 |
-0.09 |
- |
- |
Adjusted Net Profit |
22.19 |
15.56 |
9.15 |
6.23 |
0.94 |
Adjustment below Net Profit |
- |
- |
0.01 |
-0.01 |
- |
Profit/Loss Balance carried down |
78.42 |
62.59 |
54.80 |
49.84 |
45.88 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.63 |
- |
1.27 |
1.27 |
- |
P & L Balance carried down |
100.47 |
78.42 |
62.59 |
54.80 |
46.81 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
Dividend Per Share(Rs) |
0.50 |
0.50 |
0.50 |
0.50 |
0.50 |
Earnings Per Share-Unit Curr |
17.89 |
12.48 |
7.14 |
4.91 |
0.74 |
Earnings Per Share(Adj)-Unit Curr |
17.89 |
12.48 |
7.14 |
4.91 |
0.74 |
Book Value |
103.15 |
85.97 |
73.59 |
67.26 |
61.11 |
Book Value(Adj)-Unit Curr |
103.15 |
85.97 |
73.59 |
67.26 |
61.11 |