INCOME : |
|
|
|
|
|
Sales Turnover |
75.30 |
97.96 |
90.44 |
82.36 |
97.24 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
75.30 |
97.96 |
90.44 |
82.36 |
97.24 |
Other Income |
1.71 |
1.33 |
1.52 |
1.43 |
0.56 |
Stock Adjustments |
-1.69 |
3.33 |
14.42 |
1.43 |
-2.48 |
Total Income |
75.32 |
102.62 |
106.38 |
85.22 |
95.32 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
54.14 |
76.58 |
77.29 |
60.32 |
70.52 |
Power and Fuel Cost |
1.73 |
1.72 |
2.02 |
1.87 |
2.01 |
Other Manufacturing Expenses |
0.68 |
0.53 |
0.64 |
0.80 |
6.56 |
Selling and Administration Expenses |
7.08 |
11.64 |
14.27 |
9.39 |
6.06 |
Miscellaneous Expenses |
-0.02 |
0.06 |
0.55 |
0.13 |
0.97 |
Employee Benefit Expenses |
6.10 |
6.59 |
6.61 |
7.44 |
4.55 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
5.60 |
5.50 |
5.00 |
5.27 |
4.65 |
Interest |
1.11 |
0.88 |
0.68 |
1.07 |
1.38 |
Gross Profit |
4.49 |
4.62 |
4.32 |
4.20 |
3.27 |
Depreciation |
1.86 |
1.80 |
1.30 |
1.34 |
1.43 |
Profit Before Tax |
2.63 |
2.82 |
3.02 |
2.86 |
1.84 |
Current Tax |
0.73 |
0.79 |
0.79 |
0.76 |
0.58 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.05 |
-0.04 |
0.01 |
-0.05 |
-0.02 |
Reported Net Profit |
1.96 |
2.06 |
2.22 |
2.16 |
1.28 |
Extraordinary Items |
- |
- |
- |
- |
- |
Adjusted Net Profit |
1.96 |
2.06 |
2.22 |
2.16 |
1.28 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
10.74 |
8.68 |
6.93 |
4.78 |
4.53 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
0.48 |
- |
1.03 |
P & L Balance carried down |
12.69 |
10.74 |
8.68 |
6.93 |
4.78 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
2.50 |
2.50 |
2.00 |
Dividend Per Share(Rs) |
- |
- |
0.25 |
0.25 |
0.20 |
Earnings Per Share-Unit Curr |
0.78 |
1.08 |
1.16 |
1.13 |
0.67 |
Earnings Per Share(Adj)-Unit Curr |
0.16 |
0.22 |
0.23 |
0.23 |
0.13 |
Book Value |
20.09 |
19.47 |
18.39 |
17.48 |
16.52 |
Book Value(Adj)-Unit Curr |
4.02 |
3.90 |
3.68 |
3.50 |
3.27 |