INCOME : |
|
|
|
|
|
Sales Turnover |
97.49 |
93.09 |
91.28 |
85.44 |
89.01 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
97.49 |
93.09 |
91.28 |
85.44 |
89.01 |
Other Income |
1.40 |
1.01 |
0.47 |
0.81 |
1.15 |
Stock Adjustments |
6.16 |
17.71 |
14.08 |
-4.97 |
-12.98 |
Total Income |
105.05 |
111.81 |
105.83 |
81.28 |
77.18 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
84.73 |
96.21 |
91.65 |
65.46 |
59.19 |
Power and Fuel Cost |
0.11 |
0.13 |
0.14 |
0.18 |
0.30 |
Other Manufacturing Expenses |
0.08 |
0.07 |
0.09 |
0.54 |
- |
Selling and Administration Expenses |
3.19 |
1.82 |
1.34 |
3.08 |
3.57 |
Miscellaneous Expenses |
1.07 |
1.84 |
1.84 |
0.45 |
2.22 |
Employee Benefit Expenses |
3.51 |
3.18 |
3.47 |
3.35 |
3.30 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
12.36 |
8.56 |
7.30 |
8.22 |
8.60 |
Interest |
4.41 |
3.35 |
2.74 |
3.34 |
4.10 |
Gross Profit |
7.95 |
5.21 |
4.56 |
4.88 |
4.50 |
Depreciation |
0.22 |
0.29 |
0.40 |
0.23 |
0.31 |
Profit Before Tax |
7.73 |
4.92 |
4.16 |
4.65 |
4.19 |
Current Tax |
1.83 |
1.32 |
1.31 |
1.33 |
1.21 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.01 |
-0.01 |
-0.03 |
-0.14 |
-0.02 |
Reported Net Profit |
5.89 |
3.61 |
2.88 |
3.46 |
3.00 |
Extraordinary Items |
- |
- |
- |
0.01 |
-0.74 |
Adjusted Net Profit |
5.89 |
3.61 |
2.88 |
3.45 |
3.74 |
Adjustment below Net Profit |
0.01 |
- |
- |
-0.01 |
-0.35 |
Profit/Loss Balance carried down |
24.12 |
20.51 |
17.63 |
14.98 |
16.62 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
- |
P & L Balance carried down |
30.02 |
24.12 |
20.51 |
18.43 |
19.26 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
2.00 |
2.00 |
- |
- |
- |
Dividend Per Share(Rs) |
0.20 |
0.20 |
- |
- |
- |
Earnings Per Share-Unit Curr |
4.66 |
2.86 |
3.36 |
4.91 |
4.26 |
Earnings Per Share(Adj)-Unit Curr |
4.66 |
2.86 |
3.36 |
4.91 |
4.26 |
Book Value |
39.99 |
35.30 |
40.01 |
42.27 |
37.35 |
Book Value(Adj)-Unit Curr |
39.99 |
35.30 |
40.01 |
42.27 |
37.35 |