INCOME : |
|
|
|
|
|
Sales Turnover |
479.76 |
427.11 |
431.65 |
333.39 |
322.28 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
479.76 |
427.11 |
431.65 |
333.39 |
322.28 |
Other Income |
25.42 |
2.79 |
0.69 |
1.19 |
1.46 |
Stock Adjustments |
- |
- |
- |
- |
0.61 |
Total Income |
505.18 |
429.90 |
432.34 |
334.58 |
324.35 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
35.11 |
Power and Fuel Cost |
1.07 |
2.97 |
0.85 |
0.28 |
0.35 |
Other Manufacturing Expenses |
340.65 |
298.02 |
343.58 |
270.06 |
220.80 |
Selling and Administration Expenses |
34.41 |
28.88 |
27.11 |
21.94 |
22.22 |
Miscellaneous Expenses |
3.13 |
6.45 |
4.24 |
13.88 |
7.49 |
Employee Benefit Expenses |
15.55 |
15.20 |
14.69 |
11.14 |
12.77 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
110.36 |
78.38 |
41.86 |
17.27 |
25.62 |
Interest |
29.21 |
31.40 |
22.95 |
12.85 |
9.95 |
Gross Profit |
81.15 |
46.98 |
18.91 |
4.42 |
15.67 |
Depreciation |
38.34 |
35.80 |
18.05 |
6.78 |
9.31 |
Profit Before Tax |
42.81 |
11.18 |
0.86 |
-2.36 |
6.36 |
Current Tax |
6.65 |
4.42 |
3.23 |
-0.46 |
2.98 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
3.44 |
-1.10 |
-3.30 |
-0.14 |
-1.10 |
Reported Net Profit |
32.72 |
7.87 |
0.92 |
-1.76 |
4.48 |
Extraordinary Items |
11.27 |
0.07 |
-0.05 |
1.02 |
0.07 |
Adjusted Net Profit |
21.45 |
7.80 |
0.97 |
-2.78 |
4.41 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
10.70 |
2.83 |
1.91 |
36.85 |
32.37 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.46 |
- |
- |
- |
- |
P & L Balance carried down |
42.97 |
10.70 |
2.83 |
35.08 |
36.85 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
12.00 |
10.00 |
- |
- |
- |
Dividend Per Share(Rs) |
1.20 |
1.00 |
- |
- |
- |
Earnings Per Share-Unit Curr |
23.96 |
6.68 |
0.78 |
-1.50 |
4.35 |
Earnings Per Share(Adj)-Unit Curr |
23.96 |
6.68 |
0.78 |
-1.50 |
4.35 |
Book Value |
136.39 |
75.71 |
69.03 |
66.65 |
71.61 |
Book Value(Adj)-Unit Curr |
136.39 |
75.71 |
69.03 |
66.65 |
71.61 |