INCOME : |
|
|
|
|
|
Sales Turnover |
654.10 |
524.30 |
394.21 |
302.41 |
198.22 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
654.10 |
524.30 |
394.21 |
302.41 |
198.22 |
Other Income |
3.43 |
4.51 |
2.08 |
1.16 |
0.94 |
Stock Adjustments |
9.87 |
15.48 |
12.61 |
8.50 |
5.64 |
Total Income |
667.40 |
544.29 |
408.90 |
312.07 |
204.80 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
529.15 |
446.76 |
321.22 |
241.41 |
156.99 |
Power and Fuel Cost |
3.79 |
1.56 |
1.41 |
0.93 |
0.84 |
Other Manufacturing Expenses |
9.30 |
3.43 |
4.94 |
6.52 |
4.20 |
Selling and Administration Expenses |
27.04 |
26.70 |
21.49 |
19.26 |
15.80 |
Miscellaneous Expenses |
4.81 |
1.94 |
0.73 |
0.53 |
0.59 |
Employee Benefit Expenses |
26.94 |
18.27 |
12.69 |
11.20 |
7.52 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
66.37 |
45.63 |
46.42 |
32.21 |
18.88 |
Interest |
3.45 |
2.33 |
2.62 |
1.42 |
2.24 |
Gross Profit |
62.92 |
43.30 |
43.80 |
30.79 |
16.64 |
Depreciation |
5.44 |
5.08 |
5.27 |
2.60 |
2.18 |
Profit Before Tax |
57.48 |
38.22 |
38.53 |
28.19 |
14.46 |
Current Tax |
10.37 |
11.59 |
10.11 |
6.99 |
3.78 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
2.74 |
-0.23 |
-0.27 |
0.24 |
-0.08 |
Reported Net Profit |
44.38 |
26.86 |
28.69 |
20.96 |
10.76 |
Extraordinary Items |
0.02 |
0.01 |
0.09 |
0.42 |
- |
Adjusted Net Profit |
44.36 |
26.85 |
28.60 |
20.54 |
10.76 |
Adjustment below Net Profit |
-0.19 |
-0.01 |
-0.46 |
-0.05 |
-7.05 |
Profit/Loss Balance carried down |
86.84 |
60.24 |
32.17 |
11.26 |
7.55 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
0.25 |
0.17 |
- |
- |
P & L Balance carried down |
131.03 |
86.84 |
60.24 |
32.17 |
11.26 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
1.00 |
- |
- |
Dividend Per Share(Rs) |
- |
- |
0.10 |
- |
- |
Earnings Per Share-Unit Curr |
13.13 |
7.95 |
11.62 |
12.74 |
6.54 |
Earnings Per Share(Adj)-Unit Curr |
13.13 |
7.95 |
- |
- |
- |
Book Value |
106.33 |
93.26 |
34.40 |
34.24 |
21.53 |
Book Value(Adj)-Unit Curr |
106.33 |
93.26 |
- |
- |
- |