INCOME : |
|
|
|
|
|
Sales Turnover |
199.91 |
163.43 |
143.68 |
102.97 |
100.95 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
199.91 |
163.43 |
143.68 |
102.97 |
100.95 |
Other Income |
2.64 |
11.38 |
2.38 |
1.39 |
2.08 |
Stock Adjustments |
7.28 |
4.58 |
0.89 |
-1.32 |
2.56 |
Total Income |
209.83 |
179.39 |
146.95 |
103.04 |
105.59 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
87.88 |
70.73 |
59.15 |
37.88 |
41.54 |
Power and Fuel Cost |
5.96 |
5.33 |
4.58 |
3.56 |
3.94 |
Other Manufacturing Expenses |
35.58 |
30.97 |
8.39 |
5.41 |
3.72 |
Selling and Administration Expenses |
12.66 |
9.29 |
5.14 |
3.92 |
4.54 |
Miscellaneous Expenses |
5.43 |
7.97 |
26.11 |
20.39 |
21.07 |
Employee Benefit Expenses |
23.84 |
22.10 |
20.69 |
18.53 |
19.52 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
38.49 |
32.99 |
22.89 |
13.36 |
11.25 |
Interest |
6.60 |
5.51 |
5.08 |
5.96 |
5.91 |
Gross Profit |
31.89 |
27.48 |
17.81 |
7.40 |
5.34 |
Depreciation |
6.86 |
6.07 |
6.25 |
5.83 |
4.93 |
Profit Before Tax |
25.03 |
21.41 |
11.56 |
1.57 |
0.41 |
Current Tax |
6.13 |
3.86 |
3.25 |
- |
-0.84 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-2.84 |
-0.62 |
0.14 |
-0.26 |
-0.03 |
Reported Net Profit |
21.74 |
18.17 |
8.17 |
1.83 |
1.28 |
Extraordinary Items |
-3.16 |
2.09 |
-0.31 |
- |
-0.01 |
Adjusted Net Profit |
24.90 |
16.08 |
8.48 |
1.83 |
1.29 |
Adjustment below Net Profit |
-1.83 |
- |
- |
- |
- |
Profit/Loss Balance carried down |
46.57 |
28.41 |
21.32 |
19.48 |
18.20 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
- |
P & L Balance carried down |
66.48 |
46.57 |
29.49 |
21.32 |
19.48 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
21.50 |
71.87 |
32.33 |
7.25 |
5.07 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
103.24 |
333.96 |
266.00 |
233.66 |
226.42 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |