INCOME : |
|
|
|
|
|
Sales Turnover |
1,742.58 |
1,460.83 |
1,234.92 |
1,125.91 |
1,172.02 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,742.58 |
1,460.83 |
1,234.92 |
1,125.91 |
1,172.02 |
Other Income |
4.07 |
6.62 |
6.73 |
3.81 |
1.41 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
1,746.65 |
1,467.45 |
1,241.65 |
1,129.72 |
1,173.43 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
0.51 |
0.55 |
0.35 |
0.30 |
0.47 |
Other Manufacturing Expenses |
4.67 |
1.39 |
1.13 |
0.80 |
0.74 |
Selling and Administration Expenses |
70.85 |
59.96 |
38.53 |
26.26 |
48.54 |
Miscellaneous Expenses |
1.16 |
1.03 |
0.70 |
0.65 |
1.40 |
Employee Benefit Expenses |
1,641.26 |
1,377.16 |
1,182.32 |
1,086.47 |
1,094.54 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
28.20 |
27.36 |
18.63 |
15.24 |
27.74 |
Interest |
1.05 |
1.07 |
0.52 |
0.27 |
0.52 |
Gross Profit |
27.15 |
26.29 |
18.11 |
14.97 |
27.22 |
Depreciation |
3.88 |
3.07 |
2.02 |
1.65 |
1.73 |
Profit Before Tax |
23.27 |
23.22 |
16.09 |
13.32 |
25.49 |
Current Tax |
9.45 |
2.34 |
3.20 |
4.07 |
4.26 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-3.96 |
-0.58 |
4.47 |
2.54 |
0.63 |
Reported Net Profit |
17.78 |
21.46 |
8.41 |
6.71 |
20.61 |
Extraordinary Items |
0.08 |
0.13 |
0.02 |
0.01 |
- |
Adjusted Net Profit |
17.70 |
21.33 |
8.39 |
6.70 |
20.61 |
Adjustment below Net Profit |
-1.26 |
2.69 |
-2.44 |
0.15 |
-0.73 |
Profit/Loss Balance carried down |
101.19 |
78.86 |
74.69 |
68.74 |
52.49 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
2.72 |
1.81 |
1.81 |
0.91 |
3.62 |
P & L Balance carried down |
114.99 |
101.19 |
78.86 |
74.69 |
68.74 |
Dividend |
- |
- |
- |
- |
1.81 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
10.00 |
10.00 |
Dividend Per Share(Rs) |
- |
- |
- |
1.00 |
1.00 |
Earnings Per Share-Unit Curr |
9.81 |
11.85 |
4.65 |
3.71 |
11.38 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
78.45 |
70.84 |
58.50 |
56.21 |
52.92 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |