INCOME : |
|
|
|
|
|
Sales Turnover |
666.45 |
471.74 |
435.84 |
321.42 |
390.04 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
666.45 |
471.74 |
435.84 |
321.42 |
390.04 |
Other Income |
0.76 |
0.96 |
1.51 |
1.26 |
1.54 |
Stock Adjustments |
-2.07 |
31.85 |
13.37 |
-25.02 |
14.40 |
Total Income |
665.14 |
504.55 |
450.72 |
297.66 |
405.98 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
370.23 |
254.05 |
225.05 |
130.52 |
205.36 |
Power and Fuel Cost |
57.55 |
46.16 |
45.49 |
32.77 |
40.58 |
Other Manufacturing Expenses |
24.60 |
27.12 |
22.36 |
15.87 |
22.80 |
Selling and Administration Expenses |
55.55 |
47.19 |
47.84 |
31.94 |
40.32 |
Miscellaneous Expenses |
0.27 |
2.27 |
- |
- |
0.13 |
Employee Benefit Expenses |
90.99 |
75.53 |
68.54 |
56.39 |
66.18 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
65.96 |
52.24 |
41.43 |
30.18 |
30.61 |
Interest |
32.77 |
18.82 |
13.93 |
16.78 |
18.41 |
Gross Profit |
33.19 |
33.42 |
27.50 |
13.40 |
12.20 |
Depreciation |
18.25 |
10.86 |
11.52 |
12.17 |
13.07 |
Profit Before Tax |
14.94 |
22.56 |
15.98 |
1.23 |
-0.87 |
Current Tax |
- |
4.27 |
4.88 |
1.22 |
0.75 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
3.70 |
1.38 |
-0.38 |
-1.34 |
-3.27 |
Reported Net Profit |
11.23 |
16.91 |
11.48 |
1.36 |
1.66 |
Extraordinary Items |
0.22 |
-1.43 |
0.15 |
- |
-0.01 |
Adjusted Net Profit |
11.01 |
18.34 |
11.33 |
1.36 |
1.67 |
Adjustment below Net Profit |
-1.02 |
-0.97 |
-0.55 |
-0.37 |
-0.65 |
Profit/Loss Balance carried down |
48.32 |
35.11 |
24.19 |
23.19 |
22.18 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
3.04 |
2.74 |
- |
- |
- |
P & L Balance carried down |
55.48 |
48.32 |
35.11 |
24.19 |
23.19 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
10.00 |
15.00 |
12.00 |
- |
- |
Dividend Per Share(Rs) |
1.00 |
1.50 |
1.20 |
- |
- |
Earnings Per Share-Unit Curr |
10.91 |
16.43 |
11.15 |
1.32 |
1.62 |
Earnings Per Share(Adj)-Unit Curr |
10.91 |
16.43 |
11.15 |
1.32 |
1.62 |
Book Value |
109.48 |
101.12 |
86.77 |
76.06 |
72.92 |
Book Value(Adj)-Unit Curr |
109.48 |
101.12 |
86.77 |
76.06 |
72.92 |