INCOME : |
|
|
|
|
|
Sales Turnover |
1,798.36 |
1,499.96 |
1,134.27 |
905.45 |
689.91 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,798.36 |
1,499.96 |
1,134.27 |
905.45 |
689.91 |
Other Income |
6.30 |
10.09 |
5.35 |
7.30 |
5.01 |
Stock Adjustments |
54.02 |
115.88 |
48.77 |
78.93 |
0.50 |
Total Income |
1,858.68 |
1,625.93 |
1,188.39 |
991.68 |
695.42 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,641.37 |
1,408.12 |
1,014.32 |
911.47 |
653.52 |
Power and Fuel Cost |
0.37 |
0.43 |
0.28 |
0.29 |
0.15 |
Other Manufacturing Expenses |
1.07 |
0.74 |
0.71 |
0.30 |
0.08 |
Selling and Administration Expenses |
73.04 |
40.74 |
17.57 |
7.69 |
7.41 |
Miscellaneous Expenses |
15.26 |
45.94 |
6.41 |
3.33 |
6.24 |
Employee Benefit Expenses |
58.78 |
33.82 |
18.65 |
10.11 |
8.82 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
68.80 |
96.13 |
130.46 |
58.48 |
19.20 |
Interest |
43.00 |
23.96 |
10.55 |
4.74 |
5.93 |
Gross Profit |
25.80 |
72.17 |
119.91 |
53.74 |
13.27 |
Depreciation |
6.70 |
5.16 |
3.84 |
2.95 |
1.69 |
Profit Before Tax |
19.10 |
67.01 |
116.07 |
50.79 |
11.58 |
Current Tax |
7.72 |
21.57 |
30.50 |
15.70 |
3.36 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-2.08 |
-1.64 |
-1.51 |
-1.98 |
-0.05 |
Reported Net Profit |
13.46 |
47.08 |
87.07 |
37.07 |
8.26 |
Extraordinary Items |
0.02 |
0.01 |
0.39 |
- |
-0.46 |
Adjusted Net Profit |
13.44 |
47.07 |
86.68 |
37.07 |
8.72 |
Adjustment below Net Profit |
0.16 |
0.03 |
0.08 |
9.03 |
- |
Profit/Loss Balance carried down |
186.04 |
143.66 |
60.91 |
15.04 |
4.19 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
7.09 |
4.73 |
4.41 |
0.22 |
0.16 |
P & L Balance carried down |
192.57 |
186.04 |
143.66 |
60.91 |
12.29 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
30.00 |
30.00 |
20.00 |
20.00 |
1.00 |
Dividend Per Share(Rs) |
3.00 |
3.00 |
2.00 |
2.00 |
0.10 |
Earnings Per Share-Unit Curr |
5.69 |
19.91 |
36.82 |
16.82 |
3.75 |
Earnings Per Share(Adj)-Unit Curr |
5.69 |
19.91 |
36.82 |
16.82 |
3.75 |
Book Value |
151.62 |
148.86 |
130.93 |
56.85 |
36.02 |
Book Value(Adj)-Unit Curr |
151.62 |
148.86 |
130.93 |
56.85 |
36.02 |