INCOME : |
|
|
|
|
|
Sales Turnover |
99.97 |
113.82 |
504.02 |
377.72 |
579.94 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
99.97 |
113.82 |
504.02 |
377.72 |
579.94 |
Other Income |
46.56 |
47.70 |
167.91 |
28.45 |
34.31 |
Stock Adjustments |
1.45 |
-12.97 |
-19.06 |
-10.45 |
-69.41 |
Total Income |
147.98 |
148.55 |
652.87 |
395.72 |
544.84 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
56.92 |
58.29 |
285.07 |
194.74 |
269.63 |
Power and Fuel Cost |
9.15 |
3.25 |
30.83 |
25.71 |
30.58 |
Other Manufacturing Expenses |
17.51 |
17.32 |
40.86 |
39.16 |
47.85 |
Selling and Administration Expenses |
19.81 |
18.42 |
40.34 |
36.25 |
47.21 |
Miscellaneous Expenses |
2.23 |
0.87 |
3.94 |
4.21 |
13.67 |
Employee Benefit Expenses |
22.66 |
22.54 |
43.75 |
41.73 |
46.67 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
19.69 |
27.85 |
208.07 |
53.92 |
89.23 |
Interest |
15.01 |
10.81 |
11.94 |
13.16 |
12.50 |
Gross Profit |
4.68 |
17.04 |
196.13 |
40.76 |
76.73 |
Depreciation |
5.24 |
5.08 |
31.55 |
31.19 |
37.62 |
Profit Before Tax |
-0.56 |
11.96 |
164.58 |
9.57 |
39.11 |
Current Tax |
-9.59 |
-6.36 |
8.99 |
2.08 |
11.43 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-2.82 |
-0.23 |
-1.28 |
-1.48 |
-6.43 |
Reported Net Profit |
11.84 |
18.55 |
156.87 |
8.97 |
34.11 |
Extraordinary Items |
5.87 |
2.83 |
140.37 |
14.97 |
3.71 |
Adjusted Net Profit |
5.97 |
15.72 |
16.50 |
-6.00 |
30.40 |
Adjustment below Net Profit |
-0.44 |
-0.39 |
0.18 |
0.23 |
-0.14 |
Profit/Loss Balance carried down |
269.18 |
266.73 |
117.53 |
108.33 |
94.77 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
7.85 |
15.70 |
7.85 |
- |
20.42 |
P & L Balance carried down |
272.73 |
269.18 |
266.73 |
117.53 |
108.33 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
25.00 |
25.00 |
50.00 |
25.00 |
40.00 |
Dividend Per Share(Rs) |
0.50 |
0.50 |
1.00 |
0.50 |
0.80 |
Earnings Per Share-Unit Curr |
0.75 |
1.18 |
9.99 |
0.57 |
2.17 |
Earnings Per Share(Adj)-Unit Curr |
0.75 |
1.18 |
9.99 |
0.57 |
2.17 |
Book Value |
50.72 |
45.08 |
50.97 |
35.46 |
31.81 |
Book Value(Adj)-Unit Curr |
50.72 |
45.08 |
50.97 |
35.46 |
31.81 |