INCOME : |
|
|
|
|
|
Sales Turnover |
292.54 |
221.93 |
270.87 |
299.39 |
354.54 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
292.54 |
221.93 |
270.87 |
299.39 |
354.54 |
Other Income |
70.57 |
81.59 |
11.77 |
44.76 |
11.24 |
Stock Adjustments |
-52.39 |
9.94 |
-54.22 |
-88.75 |
-32.09 |
Total Income |
310.72 |
313.46 |
228.42 |
255.40 |
333.69 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
173.44 |
178.65 |
146.57 |
155.88 |
247.20 |
Power and Fuel Cost |
3.49 |
5.42 |
2.70 |
2.37 |
2.54 |
Other Manufacturing Expenses |
16.98 |
16.69 |
13.87 |
12.05 |
17.41 |
Selling and Administration Expenses |
4.98 |
5.41 |
7.64 |
7.45 |
6.22 |
Miscellaneous Expenses |
5.99 |
5.46 |
13.22 |
5.38 |
19.22 |
Employee Benefit Expenses |
23.63 |
24.18 |
23.12 |
30.96 |
29.49 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
82.22 |
77.66 |
21.32 |
41.32 |
11.60 |
Interest |
10.51 |
13.61 |
19.16 |
23.87 |
21.49 |
Gross Profit |
71.71 |
64.05 |
2.16 |
17.45 |
-9.89 |
Depreciation |
5.27 |
4.98 |
4.76 |
5.89 |
7.39 |
Profit Before Tax |
66.44 |
59.07 |
-2.60 |
11.56 |
-17.28 |
Current Tax |
2.91 |
0.32 |
0.01 |
- |
-2.10 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
7.26 |
9.21 |
-0.86 |
-7.60 |
-4.04 |
Reported Net Profit |
56.26 |
49.53 |
-1.74 |
19.16 |
-11.15 |
Extraordinary Items |
9.33 |
47.62 |
1.78 |
0.67 |
0.08 |
Adjusted Net Profit |
46.93 |
1.91 |
-3.52 |
18.49 |
-11.23 |
Adjustment below Net Profit |
- |
- |
- |
- |
-0.23 |
Profit/Loss Balance carried down |
189.57 |
141.17 |
144.04 |
126.01 |
138.53 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
2.27 |
1.13 |
1.13 |
1.13 |
1.13 |
P & L Balance carried down |
243.56 |
189.57 |
141.17 |
144.04 |
126.01 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
20.00 |
10.00 |
10.00 |
10.00 |
Dividend Per Share(Rs) |
- |
0.20 |
0.10 |
0.10 |
0.10 |
Earnings Per Share-Unit Curr |
4.96 |
4.37 |
-0.15 |
1.69 |
-0.98 |
Earnings Per Share(Adj)-Unit Curr |
4.96 |
4.37 |
-0.15 |
1.69 |
-0.98 |
Book Value |
32.62 |
27.83 |
23.58 |
23.84 |
22.21 |
Book Value(Adj)-Unit Curr |
32.62 |
27.83 |
23.58 |
23.84 |
22.21 |