INCOME : |
|
|
|
|
|
Sales Turnover |
206.77 |
152.20 |
128.37 |
140.17 |
179.37 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
206.77 |
152.20 |
128.37 |
140.17 |
179.37 |
Other Income |
2.48 |
2.65 |
1.26 |
0.95 |
0.92 |
Stock Adjustments |
0.05 |
-0.06 |
-0.19 |
-0.27 |
0.10 |
Total Income |
209.30 |
154.79 |
129.44 |
140.85 |
180.39 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
26.60 |
14.81 |
12.50 |
44.96 |
61.18 |
Power and Fuel Cost |
0.43 |
0.38 |
0.29 |
0.34 |
0.44 |
Other Manufacturing Expenses |
38.18 |
35.50 |
24.51 |
2.30 |
4.30 |
Selling and Administration Expenses |
9.27 |
7.86 |
12.28 |
4.28 |
1.76 |
Miscellaneous Expenses |
5.63 |
5.62 |
3.63 |
4.03 |
6.00 |
Employee Benefit Expenses |
102.90 |
73.26 |
63.90 |
79.93 |
92.28 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
26.30 |
17.36 |
12.34 |
5.01 |
14.42 |
Interest |
1.44 |
1.36 |
0.74 |
1.53 |
2.01 |
Gross Profit |
24.86 |
16.00 |
11.60 |
3.48 |
12.41 |
Depreciation |
3.57 |
3.27 |
2.91 |
2.45 |
4.36 |
Profit Before Tax |
21.29 |
12.73 |
8.69 |
1.03 |
8.05 |
Current Tax |
5.69 |
3.31 |
2.31 |
0.24 |
2.57 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.23 |
0.37 |
0.15 |
-0.15 |
-0.06 |
Reported Net Profit |
15.83 |
9.06 |
6.23 |
0.94 |
5.53 |
Extraordinary Items |
0.27 |
-0.09 |
- |
- |
- |
Adjusted Net Profit |
15.56 |
9.15 |
6.23 |
0.94 |
5.53 |
Adjustment below Net Profit |
- |
0.01 |
-0.01 |
- |
- |
Profit/Loss Balance carried down |
62.59 |
54.80 |
49.84 |
45.88 |
41.11 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
1.27 |
1.27 |
- |
0.76 |
P & L Balance carried down |
78.42 |
62.59 |
54.80 |
46.81 |
45.88 |
Dividend |
- |
- |
- |
- |
0.63 |
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 |
12.48 |
7.14 |
4.91 |
0.74 |
4.36 |
Earnings Per Share(Adj)-Unit Curr |
12.48 |
7.14 |
4.91 |
0.74 |
4.36 |
Book Value |
85.97 |
73.59 |
67.26 |
61.11 |
60.38 |
Book Value(Adj)-Unit Curr |
85.97 |
73.59 |
67.26 |
61.11 |
60.38 |