INCOME : |
|
|
|
|
|
Sales Turnover |
213.16 |
267.69 |
150.77 |
84.02 |
93.13 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
213.16 |
267.69 |
150.77 |
84.02 |
93.13 |
Other Income |
28.69 |
12.84 |
8.41 |
5.35 |
3.90 |
Stock Adjustments |
-0.01 |
-0.21 |
-0.13 |
-0.23 |
0.19 |
Total Income |
241.84 |
280.32 |
159.05 |
89.14 |
97.22 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
0.41 |
0.32 |
0.50 |
0.11 |
1.23 |
Power and Fuel Cost |
0.56 |
0.47 |
0.43 |
0.45 |
0.73 |
Other Manufacturing Expenses |
69.97 |
40.46 |
1.60 |
1.70 |
1.00 |
Selling and Administration Expenses |
61.04 |
107.78 |
78.19 |
31.85 |
35.52 |
Miscellaneous Expenses |
8.47 |
8.31 |
3.11 |
24.19 |
15.49 |
Employee Benefit Expenses |
59.13 |
55.57 |
41.58 |
36.74 |
37.13 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
42.26 |
67.41 |
33.65 |
-5.91 |
6.11 |
Interest |
0.75 |
0.07 |
0.61 |
1.29 |
0.89 |
Gross Profit |
41.51 |
67.34 |
33.04 |
-7.20 |
5.22 |
Depreciation |
3.42 |
3.84 |
5.67 |
8.96 |
5.70 |
Profit Before Tax |
38.09 |
63.50 |
27.37 |
-16.16 |
-0.48 |
Current Tax |
6.99 |
17.78 |
5.12 |
2.10 |
- |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-1.03 |
-9.62 |
-15.41 |
-6.74 |
-0.68 |
Reported Net Profit |
32.13 |
55.34 |
37.66 |
-11.52 |
0.21 |
Extraordinary Items |
0.01 |
- |
0.01 |
-19.25 |
- |
Adjusted Net Profit |
32.12 |
55.34 |
37.65 |
7.73 |
0.21 |
Adjustment below Net Profit |
-0.32 |
-0.61 |
- |
-0.07 |
-1.07 |
Profit/Loss Balance carried down |
72.22 |
38.17 |
9.67 |
21.26 |
60.79 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
24.85 |
20.68 |
9.16 |
- |
38.67 |
P & L Balance carried down |
79.18 |
72.22 |
38.17 |
9.67 |
21.26 |
Dividend |
24.85 |
20.68 |
9.16 |
- |
32.08 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
45.00 |
60.00 |
50.00 |
22.50 |
45.00 |
Dividend Per Share(Rs) |
4.50 |
6.00 |
5.00 |
2.25 |
4.50 |
Earnings Per Share-Unit Curr |
5.54 |
13.36 |
9.11 |
-2.83 |
0.05 |
Earnings Per Share(Adj)-Unit Curr |
5.54 |
9.54 |
6.51 |
-2.02 |
0.04 |
Book Value |
45.29 |
61.75 |
53.52 |
46.51 |
49.20 |
Book Value(Adj)-Unit Curr |
45.29 |
44.11 |
38.23 |
33.22 |
35.14 |