INCOME : |
|
|
|
|
|
Sales Turnover |
1,102.01 |
548.06 |
817.67 |
618.79 |
484.41 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,102.01 |
548.06 |
817.67 |
618.79 |
484.41 |
Other Income |
2.37 |
1.68 |
12.79 |
0.15 |
0.13 |
Stock Adjustments |
11.51 |
2.19 |
-3.49 |
2.60 |
-2.96 |
Total Income |
1,115.89 |
551.93 |
826.97 |
621.54 |
481.58 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,070.02 |
507.88 |
758.01 |
528.26 |
455.69 |
Power and Fuel Cost |
0.20 |
0.25 |
0.19 |
0.67 |
0.71 |
Other Manufacturing Expenses |
11.19 |
13.79 |
37.67 |
50.60 |
13.51 |
Selling and Administration Expenses |
1.37 |
1.20 |
5.90 |
31.45 |
6.40 |
Miscellaneous Expenses |
1.51 |
1.18 |
0.59 |
0.10 |
0.07 |
Employee Benefit Expenses |
2.22 |
3.19 |
2.10 |
1.24 |
1.19 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
29.38 |
24.44 |
22.49 |
9.23 |
4.02 |
Interest |
0.81 |
0.52 |
1.68 |
3.35 |
2.95 |
Gross Profit |
28.57 |
23.92 |
20.81 |
5.88 |
1.07 |
Depreciation |
1.27 |
1.06 |
0.50 |
0.44 |
0.53 |
Profit Before Tax |
27.30 |
22.86 |
20.31 |
5.44 |
0.54 |
Current Tax |
6.98 |
6.05 |
5.13 |
1.41 |
0.21 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.02 |
-0.22 |
-0.23 |
0.30 |
-0.02 |
Reported Net Profit |
20.34 |
17.04 |
15.41 |
3.73 |
0.35 |
Extraordinary Items |
- |
- |
- |
- |
- |
Adjusted Net Profit |
20.34 |
17.04 |
15.41 |
3.73 |
0.35 |
Adjustment below Net Profit |
-12.53 |
0.05 |
-3.27 |
- |
- |
Profit/Loss Balance carried down |
32.71 |
16.61 |
4.47 |
1.82 |
1.46 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
2.05 |
0.98 |
- |
- |
- |
P & L Balance carried down |
38.48 |
32.71 |
16.61 |
5.55 |
1.82 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
10.00 |
10.00 |
5.00 |
- |
- |
Dividend Per Share(Rs) |
0.10 |
0.10 |
0.50 |
- |
- |
Earnings Per Share-Unit Curr |
0.78 |
0.87 |
7.84 |
2.85 |
0.27 |
Earnings Per Share(Adj)-Unit Curr |
0.59 |
0.49 |
0.44 |
0.11 |
0.01 |
Book Value |
2.47 |
2.66 |
18.45 |
16.65 |
13.80 |
Book Value(Adj)-Unit Curr |
1.85 |
1.50 |
1.04 |
0.63 |
0.52 |