INCOME : |
|
|
|
|
|
Sales Turnover |
369.60 |
302.69 |
200.17 |
131.45 |
135.91 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
369.60 |
302.69 |
200.17 |
131.45 |
135.91 |
Other Income |
0.98 |
1.55 |
1.03 |
1.17 |
0.81 |
Stock Adjustments |
1.83 |
-2.29 |
-0.97 |
3.62 |
3.94 |
Total Income |
372.41 |
301.95 |
200.23 |
136.24 |
140.66 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
258.43 |
212.93 |
144.47 |
93.65 |
92.09 |
Power and Fuel Cost |
1.02 |
0.85 |
0.66 |
3.48 |
2.85 |
Other Manufacturing Expenses |
29.91 |
22.21 |
14.07 |
7.46 |
8.03 |
Selling and Administration Expenses |
21.14 |
16.08 |
11.85 |
8.17 |
11.00 |
Miscellaneous Expenses |
4.05 |
3.98 |
2.54 |
2.29 |
1.43 |
Employee Benefit Expenses |
16.66 |
13.03 |
11.17 |
9.51 |
10.34 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
41.20 |
32.86 |
15.47 |
11.68 |
14.91 |
Interest |
1.85 |
1.15 |
1.57 |
1.66 |
1.90 |
Gross Profit |
39.35 |
31.71 |
13.90 |
10.02 |
13.01 |
Depreciation |
3.51 |
3.31 |
3.01 |
3.55 |
3.95 |
Profit Before Tax |
35.84 |
28.40 |
10.89 |
6.47 |
9.06 |
Current Tax |
9.35 |
7.24 |
2.79 |
1.82 |
2.48 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.12 |
0.11 |
-0.01 |
0.16 |
-0.09 |
Reported Net Profit |
26.62 |
21.05 |
8.10 |
4.49 |
6.67 |
Extraordinary Items |
0.03 |
0.01 |
0.03 |
- |
0.01 |
Adjusted Net Profit |
26.59 |
21.04 |
8.07 |
4.49 |
6.66 |
Adjustment below Net Profit |
-0.34 |
0.09 |
-0.28 |
-0.01 |
0.29 |
Profit/Loss Balance carried down |
50.11 |
30.86 |
24.93 |
21.01 |
16.31 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
2.84 |
1.89 |
1.88 |
0.56 |
2.27 |
P & L Balance carried down |
73.54 |
50.11 |
30.86 |
24.93 |
21.01 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
20.00 |
18.00 |
12.00 |
12.00 |
- |
Dividend Per Share(Rs) |
2.00 |
1.80 |
1.20 |
1.20 |
- |
Earnings Per Share-Unit Curr |
16.87 |
13.34 |
5.16 |
2.87 |
4.26 |
Earnings Per Share(Adj)-Unit Curr |
16.87 |
13.34 |
5.16 |
2.87 |
4.26 |
Book Value |
68.72 |
53.87 |
41.60 |
37.76 |
35.25 |
Book Value(Adj)-Unit Curr |
68.72 |
53.87 |
41.60 |
37.76 |
35.25 |