INCOME : |
|
|
|
|
|
Sales Turnover |
1,386.10 |
1,434.34 |
1,260.20 |
702.66 |
651.34 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,386.10 |
1,434.34 |
1,260.20 |
702.66 |
651.34 |
Other Income |
3.66 |
3.36 |
5.88 |
8.34 |
2.45 |
Stock Adjustments |
41.36 |
-34.98 |
34.74 |
46.54 |
-16.21 |
Total Income |
1,431.12 |
1,402.72 |
1,300.82 |
757.54 |
637.58 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,353.67 |
1,256.30 |
1,137.02 |
678.88 |
564.76 |
Power and Fuel Cost |
0.04 |
0.07 |
0.04 |
0.03 |
0.06 |
Other Manufacturing Expenses |
42.47 |
85.06 |
57.92 |
22.77 |
8.81 |
Selling and Administration Expenses |
14.40 |
18.01 |
60.25 |
33.81 |
41.34 |
Miscellaneous Expenses |
1.00 |
0.31 |
0.29 |
0.37 |
2.25 |
Employee Benefit Expenses |
2.07 |
1.71 |
0.81 |
0.73 |
0.67 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
17.46 |
41.25 |
44.50 |
20.94 |
19.70 |
Interest |
8.36 |
5.07 |
11.86 |
4.64 |
8.67 |
Gross Profit |
9.10 |
36.18 |
32.64 |
16.30 |
11.03 |
Depreciation |
0.58 |
0.34 |
0.17 |
0.10 |
0.12 |
Profit Before Tax |
8.52 |
35.84 |
32.47 |
16.20 |
10.91 |
Current Tax |
2.60 |
9.15 |
8.45 |
3.89 |
3.05 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.14 |
-0.01 |
-0.06 |
-0.05 |
0.06 |
Reported Net Profit |
6.07 |
26.70 |
24.08 |
12.36 |
7.80 |
Extraordinary Items |
-0.27 |
-0.16 |
0.02 |
-0.03 |
- |
Adjusted Net Profit |
6.34 |
26.86 |
24.06 |
12.39 |
7.80 |
Adjustment below Net Profit |
0.04 |
0.02 |
0.01 |
0.04 |
- |
Profit/Loss Balance carried down |
84.29 |
57.57 |
33.39 |
20.97 |
13.17 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
-0.10 |
-0.02 |
- |
P & L Balance carried down |
90.40 |
84.29 |
57.57 |
33.39 |
20.97 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
1.79 |
7.90 |
9.64 |
4.95 |
3.12 |
Earnings Per Share(Adj)-Unit Curr |
1.79 |
7.90 |
- |
- |
- |
Book Value |
51.13 |
49.41 |
33.51 |
23.75 |
18.76 |
Book Value(Adj)-Unit Curr |
51.13 |
49.41 |
- |
- |
- |