INCOME : |
|
|
|
|
|
Sales Turnover |
233.67 |
229.31 |
196.93 |
158.46 |
149.13 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
233.67 |
229.31 |
196.93 |
158.46 |
149.13 |
Other Income |
7.10 |
4.57 |
3.88 |
5.54 |
7.15 |
Stock Adjustments |
2.80 |
-0.30 |
0.01 |
8.28 |
-3.63 |
Total Income |
243.57 |
233.58 |
200.82 |
172.28 |
152.65 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
133.63 |
125.18 |
111.14 |
94.34 |
74.97 |
Power and Fuel Cost |
12.68 |
11.81 |
10.12 |
9.41 |
9.00 |
Other Manufacturing Expenses |
36.08 |
34.77 |
28.96 |
21.97 |
21.68 |
Selling and Administration Expenses |
11.55 |
11.56 |
11.05 |
9.46 |
11.62 |
Miscellaneous Expenses |
2.41 |
2.00 |
1.38 |
1.86 |
1.38 |
Employee Benefit Expenses |
27.73 |
27.60 |
26.24 |
25.37 |
26.71 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
19.49 |
20.65 |
11.93 |
9.88 |
7.28 |
Interest |
1.20 |
0.91 |
0.55 |
0.62 |
0.21 |
Gross Profit |
18.29 |
19.74 |
11.38 |
9.26 |
7.07 |
Depreciation |
7.39 |
6.72 |
6.27 |
5.51 |
5.67 |
Profit Before Tax |
10.90 |
13.02 |
5.11 |
3.75 |
1.40 |
Current Tax |
2.58 |
2.90 |
0.87 |
-0.62 |
0.06 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.12 |
0.44 |
0.53 |
0.43 |
-0.31 |
Reported Net Profit |
8.44 |
9.67 |
3.71 |
3.94 |
1.65 |
Extraordinary Items |
-0.05 |
-0.13 |
0.10 |
-0.12 |
0.30 |
Adjusted Net Profit |
8.49 |
9.80 |
3.61 |
4.06 |
1.35 |
Adjustment below Net Profit |
- |
- |
- |
- |
-0.79 |
Profit/Loss Balance carried down |
15.48 |
8.86 |
8.22 |
6.95 |
15.42 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
4.78 |
3.06 |
3.06 |
2.68 |
9.33 |
P & L Balance carried down |
19.14 |
15.48 |
8.86 |
8.22 |
6.95 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
125.00 |
125.00 |
80.00 |
80.00 |
70.00 |
Dividend Per Share(Rs) |
12.50 |
12.50 |
8.00 |
8.00 |
7.00 |
Earnings Per Share-Unit Curr |
22.07 |
25.29 |
9.69 |
10.31 |
4.30 |
Earnings Per Share(Adj)-Unit Curr |
22.07 |
25.29 |
9.69 |
10.31 |
4.30 |
Book Value |
560.13 |
526.11 |
505.41 |
485.85 |
453.27 |
Book Value(Adj)-Unit Curr |
560.13 |
526.11 |
505.41 |
485.85 |
453.27 |