INCOME : |
|
|
|
|
|
Sales Turnover |
569.99 |
402.52 |
398.36 |
305.53 |
297.27 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
569.99 |
402.52 |
398.36 |
305.53 |
297.27 |
Other Income |
0.03 |
0.02 |
0.09 |
0.30 |
0.54 |
Stock Adjustments |
8.00 |
-1.56 |
1.47 |
0.31 |
3.78 |
Total Income |
578.02 |
400.98 |
399.92 |
306.14 |
301.59 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
431.45 |
305.11 |
304.47 |
231.95 |
220.05 |
Power and Fuel Cost |
9.16 |
5.81 |
5.77 |
4.44 |
4.70 |
Other Manufacturing Expenses |
81.27 |
52.28 |
52.26 |
38.97 |
49.27 |
Selling and Administration Expenses |
4.99 |
4.25 |
3.72 |
2.83 |
3.39 |
Miscellaneous Expenses |
0.17 |
0.17 |
0.58 |
0.20 |
0.15 |
Employee Benefit Expenses |
26.32 |
16.07 |
15.23 |
15.92 |
13.70 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
24.67 |
17.30 |
17.89 |
11.84 |
10.33 |
Interest |
4.34 |
2.99 |
2.77 |
1.74 |
1.51 |
Gross Profit |
20.33 |
14.31 |
15.12 |
10.10 |
8.82 |
Depreciation |
5.80 |
5.41 |
5.22 |
4.23 |
3.25 |
Profit Before Tax |
14.53 |
8.90 |
9.90 |
5.87 |
5.57 |
Current Tax |
4.36 |
2.71 |
2.77 |
1.44 |
1.03 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.01 |
-0.11 |
-0.14 |
-0.26 |
0.10 |
Reported Net Profit |
10.16 |
6.29 |
7.28 |
4.69 |
4.44 |
Extraordinary Items |
- |
-0.01 |
- |
- |
- |
Adjusted Net Profit |
10.16 |
6.30 |
7.28 |
4.69 |
4.44 |
Adjustment below Net Profit |
- |
-0.22 |
-1.18 |
-0.08 |
- |
Profit/Loss Balance carried down |
35.08 |
29.00 |
22.90 |
18.30 |
13.86 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
5.33 |
- |
- |
- |
- |
P & L Balance carried down |
39.90 |
35.08 |
29.00 |
22.90 |
18.30 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
20.00 |
- |
- |
- |
- |
Dividend Per Share(Rs) |
2.00 |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
7.58 |
4.69 |
5.43 |
5.60 |
5.30 |
Earnings Per Share(Adj)-Unit Curr |
0.76 |
0.47 |
0.54 |
0.35 |
0.33 |
Book Value |
50.70 |
44.49 |
39.96 |
56.59 |
51.15 |
Book Value(Adj)-Unit Curr |
5.07 |
4.45 |
4.00 |
3.54 |
3.19 |