INCOME : |
|
|
|
|
|
Sales Turnover |
802.20 |
552.40 |
386.95 |
309.33 |
177.81 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
802.20 |
552.40 |
386.95 |
309.33 |
177.81 |
Other Income |
3.18 |
2.40 |
2.12 |
2.70 |
1.51 |
Stock Adjustments |
56.90 |
21.61 |
47.67 |
1.73 |
8.42 |
Total Income |
862.28 |
576.41 |
436.74 |
313.76 |
187.74 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
632.19 |
466.20 |
362.72 |
263.21 |
165.93 |
Power and Fuel Cost |
16.93 |
6.03 |
3.04 |
1.83 |
1.68 |
Other Manufacturing Expenses |
19.21 |
10.01 |
7.07 |
3.65 |
0.67 |
Selling and Administration Expenses |
18.72 |
9.93 |
5.12 |
3.05 |
1.84 |
Miscellaneous Expenses |
3.37 |
2.56 |
1.20 |
1.35 |
1.80 |
Employee Benefit Expenses |
22.37 |
10.18 |
6.25 |
3.20 |
2.67 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
149.49 |
71.50 |
51.36 |
37.48 |
13.15 |
Interest |
22.08 |
9.84 |
7.06 |
5.56 |
4.55 |
Gross Profit |
127.41 |
61.66 |
44.30 |
31.92 |
8.60 |
Depreciation |
11.77 |
1.97 |
1.43 |
0.97 |
2.11 |
Profit Before Tax |
115.64 |
59.69 |
42.87 |
30.95 |
6.49 |
Current Tax |
23.66 |
14.75 |
10.90 |
7.96 |
1.59 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
6.01 |
0.73 |
0.31 |
-0.65 |
0.77 |
Reported Net Profit |
85.98 |
44.21 |
31.67 |
23.63 |
4.13 |
Extraordinary Items |
0.17 |
0.09 |
0.01 |
- |
- |
Adjusted Net Profit |
85.81 |
44.12 |
31.66 |
23.63 |
4.13 |
Adjustment below Net Profit |
-0.06 |
- |
-4.38 |
0.02 |
-0.03 |
Profit/Loss Balance carried down |
101.69 |
58.49 |
31.20 |
7.54 |
3.44 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
2.03 |
1.02 |
- |
- |
- |
P & L Balance carried down |
185.58 |
101.69 |
58.49 |
31.20 |
7.54 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
5.00 |
5.00 |
- |
- |
- |
Dividend Per Share(Rs) |
0.50 |
0.50 |
- |
- |
- |
Earnings Per Share-Unit Curr |
42.36 |
21.78 |
20.80 |
27.06 |
4.73 |
Earnings Per Share(Adj)-Unit Curr |
42.36 |
21.78 |
- |
- |
- |
Book Value |
200.09 |
158.75 |
84.44 |
45.73 |
18.64 |
Book Value(Adj)-Unit Curr |
200.09 |
158.75 |
- |
- |
- |