INCOME : |
|
|
|
|
|
Sales Turnover |
1,699.67 |
2,236.15 |
1,881.02 |
1,298.95 |
850.02 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,699.67 |
2,236.15 |
1,881.02 |
1,298.95 |
850.02 |
Other Income |
6.38 |
1.61 |
3.78 |
2.24 |
3.18 |
Stock Adjustments |
25.95 |
-28.62 |
89.53 |
6.22 |
24.44 |
Total Income |
1,732.00 |
2,209.14 |
1,974.33 |
1,307.41 |
877.64 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,564.50 |
2,048.60 |
1,813.81 |
1,174.34 |
781.06 |
Power and Fuel Cost |
9.41 |
7.40 |
5.89 |
8.50 |
7.36 |
Other Manufacturing Expenses |
41.19 |
34.65 |
33.25 |
28.17 |
23.35 |
Selling and Administration Expenses |
50.59 |
54.05 |
39.31 |
44.92 |
30.15 |
Miscellaneous Expenses |
1.24 |
1.09 |
2.15 |
0.52 |
1.03 |
Employee Benefit Expenses |
10.51 |
10.08 |
9.96 |
6.86 |
6.82 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
54.56 |
53.27 |
69.96 |
44.11 |
27.86 |
Interest |
8.86 |
9.38 |
2.22 |
4.83 |
5.69 |
Gross Profit |
45.70 |
43.89 |
67.74 |
39.28 |
22.17 |
Depreciation |
3.59 |
3.86 |
4.04 |
4.15 |
4.22 |
Profit Before Tax |
42.11 |
40.03 |
63.70 |
35.13 |
17.95 |
Current Tax |
11.19 |
11.07 |
17.00 |
9.74 |
5.08 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.34 |
-0.41 |
-0.49 |
-0.45 |
-0.40 |
Reported Net Profit |
31.26 |
29.37 |
47.19 |
25.84 |
13.27 |
Extraordinary Items |
- |
0.02 |
- |
0.24 |
-0.06 |
Adjusted Net Profit |
31.26 |
29.35 |
47.19 |
25.60 |
13.33 |
Adjustment below Net Profit |
0.38 |
0.30 |
0.06 |
-18.29 |
- |
Profit/Loss Balance carried down |
216.70 |
187.02 |
139.77 |
132.21 |
118.95 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
- |
P & L Balance carried down |
248.34 |
216.69 |
187.02 |
139.77 |
132.21 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
12.50 |
11.75 |
18.88 |
14.03 |
10,734.28 |
Earnings Per Share(Adj)-Unit Curr |
12.50 |
11.75 |
18.88 |
- |
- |
Book Value |
126.46 |
113.80 |
101.93 |
85.90 |
107,978.23 |
Book Value(Adj)-Unit Curr |
126.46 |
113.80 |
101.93 |
- |
- |