INCOME : |
|
|
|
|
|
Sales Turnover |
301.68 |
317.09 |
325.34 |
255.14 |
240.74 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
301.68 |
317.09 |
325.34 |
255.14 |
240.74 |
Other Income |
2.28 |
2.70 |
1.33 |
3.64 |
3.22 |
Stock Adjustments |
14.36 |
5.35 |
3.37 |
1.27 |
30.65 |
Total Income |
318.32 |
325.14 |
330.04 |
260.05 |
274.61 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
124.07 |
116.40 |
120.22 |
85.68 |
101.95 |
Power and Fuel Cost |
107.75 |
111.40 |
106.75 |
74.98 |
68.24 |
Other Manufacturing Expenses |
16.99 |
15.96 |
22.10 |
13.47 |
16.20 |
Selling and Administration Expenses |
14.72 |
16.99 |
8.23 |
12.66 |
14.71 |
Miscellaneous Expenses |
0.76 |
1.34 |
-1.10 |
1.95 |
0.80 |
Employee Benefit Expenses |
27.22 |
27.84 |
24.07 |
19.25 |
26.52 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
26.81 |
35.21 |
49.77 |
52.05 |
46.19 |
Interest |
14.21 |
9.28 |
9.98 |
21.26 |
19.72 |
Gross Profit |
12.60 |
25.93 |
39.79 |
30.79 |
26.47 |
Depreciation |
9.36 |
15.77 |
13.64 |
13.63 |
14.30 |
Profit Before Tax |
3.24 |
10.16 |
26.15 |
17.16 |
12.17 |
Current Tax |
0.01 |
1.92 |
7.75 |
2.17 |
0.45 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.95 |
0.94 |
0.30 |
-0.23 |
0.46 |
Reported Net Profit |
2.28 |
7.30 |
18.10 |
15.22 |
11.26 |
Extraordinary Items |
0.31 |
-0.61 |
0.01 |
-0.05 |
- |
Adjusted Net Profit |
1.97 |
7.91 |
18.09 |
15.27 |
11.26 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
83.71 |
76.41 |
60.20 |
44.98 |
33.72 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
1.90 |
- |
- |
P & L Balance carried down |
85.99 |
83.71 |
76.41 |
60.20 |
44.98 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
0.51 |
1.63 |
4.05 |
4.54 |
3.36 |
Earnings Per Share(Adj)-Unit Curr |
0.05 |
0.16 |
0.41 |
- |
- |
Book Value |
61.87 |
61.26 |
59.63 |
38.20 |
33.64 |
Book Value(Adj)-Unit Curr |
6.19 |
6.13 |
5.97 |
- |
- |