INCOME : |
|
|
|
|
|
Sales Turnover |
97.33 |
99.03 |
74.71 |
52.27 |
75.23 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
97.33 |
99.03 |
74.71 |
52.27 |
75.23 |
Other Income |
1.56 |
1.36 |
0.34 |
0.10 |
0.07 |
Stock Adjustments |
- |
- |
- |
-1.29 |
-0.71 |
Total Income |
98.89 |
100.39 |
75.05 |
51.08 |
74.59 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
15.50 |
20.68 |
Power and Fuel Cost |
1.39 |
1.36 |
1.06 |
0.84 |
1.09 |
Other Manufacturing Expenses |
30.86 |
31.11 |
24.27 |
1.38 |
1.19 |
Selling and Administration Expenses |
36.42 |
36.34 |
23.95 |
15.39 |
27.82 |
Miscellaneous Expenses |
0.09 |
- |
0.29 |
1.21 |
- |
Employee Benefit Expenses |
24.53 |
21.21 |
17.82 |
13.36 |
20.82 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
5.59 |
10.36 |
7.66 |
3.41 |
2.98 |
Interest |
1.11 |
0.85 |
0.63 |
0.51 |
1.20 |
Gross Profit |
4.48 |
9.51 |
7.03 |
2.90 |
1.78 |
Depreciation |
3.03 |
2.60 |
2.29 |
2.45 |
2.23 |
Profit Before Tax |
1.45 |
6.91 |
4.74 |
0.45 |
-0.45 |
Current Tax |
0.41 |
1.72 |
1.19 |
0.62 |
0.19 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
- |
- |
0.09 |
-0.55 |
-0.08 |
Reported Net Profit |
1.05 |
5.19 |
3.47 |
0.39 |
-0.56 |
Extraordinary Items |
0.15 |
- |
- |
-0.54 |
- |
Adjusted Net Profit |
0.90 |
5.19 |
3.47 |
0.93 |
-0.56 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
11.19 |
6.26 |
9.61 |
9.22 |
8.62 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.26 |
0.26 |
6.82 |
- |
- |
P & L Balance carried down |
11.97 |
11.19 |
6.26 |
9.61 |
8.06 |
Dividend |
0.26 |
0.26 |
6.82 |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
2.50 |
- |
- |
- |
Dividend Per Share(Rs) |
- |
0.25 |
- |
- |
- |
Earnings Per Share-Unit Curr |
0.99 |
4.94 |
3.30 |
87.11 |
-123.82 |
Earnings Per Share(Adj)-Unit Curr |
0.99 |
4.94 |
3.30 |
- |
- |
Book Value |
39.56 |
38.82 |
34.13 |
2,170.44 |
1,826.64 |
Book Value(Adj)-Unit Curr |
39.56 |
38.82 |
34.13 |
- |
- |