INCOME : |
|
|
|
|
|
Sales Turnover |
162.02 |
161.35 |
163.39 |
150.01 |
132.15 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
162.02 |
161.35 |
163.39 |
150.01 |
132.15 |
Other Income |
8.87 |
5.88 |
0.89 |
0.63 |
1.07 |
Stock Adjustments |
-2.55 |
1.02 |
-0.97 |
1.06 |
-2.80 |
Total Income |
168.34 |
168.25 |
163.31 |
151.70 |
130.42 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
38.88 |
41.86 |
37.86 |
44.93 |
31.27 |
Power and Fuel Cost |
12.44 |
12.14 |
9.06 |
9.74 |
11.21 |
Other Manufacturing Expenses |
15.06 |
15.69 |
12.87 |
12.41 |
12.67 |
Selling and Administration Expenses |
13.63 |
12.41 |
10.99 |
11.52 |
11.21 |
Miscellaneous Expenses |
2.47 |
2.59 |
2.25 |
1.66 |
1.96 |
Employee Benefit Expenses |
75.74 |
70.65 |
62.14 |
56.02 |
56.17 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
10.12 |
12.90 |
28.14 |
15.43 |
5.93 |
Interest |
3.76 |
2.32 |
3.00 |
3.75 |
4.43 |
Gross Profit |
6.36 |
10.58 |
25.14 |
11.68 |
1.50 |
Depreciation |
3.28 |
3.14 |
3.06 |
3.27 |
3.32 |
Profit Before Tax |
3.08 |
7.44 |
22.08 |
8.41 |
-1.82 |
Current Tax |
1.00 |
0.85 |
4.55 |
1.45 |
- |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.49 |
0.71 |
-0.05 |
0.21 |
-0.65 |
Reported Net Profit |
2.56 |
5.89 |
17.58 |
6.74 |
-1.16 |
Extraordinary Items |
4.79 |
2.90 |
- |
- |
- |
Adjusted Net Profit |
-2.23 |
2.99 |
17.58 |
6.74 |
-1.16 |
Adjustment below Net Profit |
-1.17 |
-3.06 |
-0.54 |
0.49 |
-0.16 |
Profit/Loss Balance carried down |
62.55 |
60.34 |
43.61 |
36.39 |
38.02 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.16 |
0.62 |
0.31 |
- |
0.31 |
P & L Balance carried down |
63.79 |
62.55 |
60.34 |
43.61 |
36.39 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
5.00 |
20.00 |
10.00 |
- |
Dividend Per Share(Rs) |
- |
0.50 |
2.00 |
1.00 |
- |
Earnings Per Share-Unit Curr |
8.27 |
18.99 |
56.70 |
21.75 |
-3.75 |
Earnings Per Share(Adj)-Unit Curr |
8.27 |
18.99 |
56.70 |
21.75 |
-3.75 |
Book Value |
265.80 |
257.96 |
250.78 |
196.80 |
173.43 |
Book Value(Adj)-Unit Curr |
265.80 |
257.96 |
250.78 |
196.80 |
173.43 |