INCOME : |
|
|
|
|
|
Sales Turnover |
241.58 |
186.78 |
135.59 |
90.53 |
90.99 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
241.58 |
186.78 |
135.59 |
90.53 |
90.99 |
Other Income |
14.38 |
5.36 |
3.21 |
4.89 |
17.83 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
255.96 |
192.14 |
138.80 |
95.42 |
108.82 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
0.12 |
0.13 |
0.05 |
0.04 |
0.09 |
Other Manufacturing Expenses |
44.08 |
48.66 |
23.90 |
10.46 |
28.77 |
Selling and Administration Expenses |
21.15 |
22.80 |
15.90 |
13.60 |
37.70 |
Miscellaneous Expenses |
6.85 |
5.95 |
3.25 |
3.20 |
19.02 |
Employee Benefit Expenses |
10.91 |
7.33 |
6.26 |
8.07 |
7.43 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
172.85 |
107.26 |
89.44 |
60.06 |
15.82 |
Interest |
0.35 |
0.29 |
0.07 |
0.02 |
0.28 |
Gross Profit |
172.50 |
106.97 |
89.37 |
60.04 |
15.54 |
Depreciation |
1.97 |
1.33 |
0.75 |
0.81 |
1.18 |
Profit Before Tax |
170.53 |
105.64 |
88.62 |
59.23 |
14.36 |
Current Tax |
43.25 |
29.27 |
23.91 |
16.11 |
3.23 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.11 |
-0.15 |
0.16 |
-0.35 |
-0.21 |
Reported Net Profit |
127.17 |
76.52 |
64.56 |
43.47 |
11.34 |
Extraordinary Items |
1.83 |
0.15 |
0.45 |
0.38 |
0.10 |
Adjusted Net Profit |
125.34 |
76.37 |
64.11 |
43.09 |
11.24 |
Adjustment below Net Profit |
-0.37 |
-40.02 |
-60.38 |
-1.74 |
-0.28 |
Profit/Loss Balance carried down |
114.84 |
80.93 |
79.35 |
39.57 |
29.94 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
83.48 |
2.59 |
2.59 |
1.95 |
1.43 |
P & L Balance carried down |
158.16 |
114.84 |
80.93 |
79.35 |
39.57 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
600.00 |
50.00 |
20.00 |
15.00 |
15.00 |
Dividend Per Share(Rs) |
6.00 |
5.00 |
2.00 |
1.50 |
1.50 |
Earnings Per Share-Unit Curr |
9.90 |
59.58 |
49.78 |
33.52 |
7.92 |
Earnings Per Share(Adj)-Unit Curr |
9.90 |
5.96 |
4.27 |
2.87 |
0.68 |
Book Value |
13.98 |
106.04 |
78.96 |
78.08 |
56.14 |
Book Value(Adj)-Unit Curr |
13.98 |
10.60 |
6.77 |
6.69 |
4.81 |