INCOME : |
|
|
|
|
|
Sales Turnover |
1,688.48 |
2,673.73 |
2,000.92 |
1,193.42 |
1,894.62 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,688.48 |
2,673.73 |
2,000.92 |
1,193.42 |
1,894.62 |
Other Income |
5,040.11 |
102.40 |
105.30 |
90.07 |
50.04 |
Stock Adjustments |
-115.67 |
-741.66 |
-176.13 |
-48.50 |
-4.73 |
Total Income |
6,612.92 |
2,034.47 |
1,930.09 |
1,234.99 |
1,939.93 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,183.32 |
1,324.10 |
1,175.95 |
547.08 |
1,071.90 |
Power and Fuel Cost |
129.31 |
138.06 |
118.27 |
70.94 |
94.30 |
Other Manufacturing Expenses |
76.05 |
79.95 |
75.85 |
313.35 |
128.43 |
Selling and Administration Expenses |
115.41 |
200.25 |
186.80 |
79.57 |
111.05 |
Miscellaneous Expenses |
1,034.57 |
155.36 |
288.09 |
48.15 |
66.54 |
Employee Benefit Expenses |
66.67 |
69.04 |
62.72 |
60.33 |
89.85 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
4,007.59 |
67.71 |
22.41 |
115.57 |
377.86 |
Interest |
326.35 |
522.95 |
524.00 |
588.39 |
553.82 |
Gross Profit |
3,681.24 |
-455.24 |
-501.59 |
-472.82 |
-175.96 |
Depreciation |
31.34 |
33.28 |
32.78 |
33.72 |
33.11 |
Profit Before Tax |
3,649.90 |
-488.52 |
-534.37 |
-506.54 |
-209.07 |
Current Tax |
107.47 |
0.19 |
- |
- |
-5.35 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
594.01 |
27.89 |
-73.92 |
-37.44 |
-531.59 |
Reported Net Profit |
2,948.42 |
-516.60 |
-460.45 |
-469.10 |
327.87 |
Extraordinary Items |
3,245.43 |
2.86 |
-234.29 |
57.09 |
-0.50 |
Adjusted Net Profit |
-297.01 |
-519.46 |
-226.16 |
-526.19 |
328.37 |
Adjustment below Net Profit |
-2.95 |
167.20 |
4.30 |
118.30 |
255.38 |
Profit/Loss Balance carried down |
-1,817.99 |
-1,468.59 |
-1,012.44 |
-657.22 |
-1,209.49 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
4.42 |
30.98 |
P & L Balance carried down |
1,127.48 |
-1,817.99 |
-1,468.59 |
-1,012.44 |
-657.22 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
60.00 |
- |
- |
- |
10.00 |
Dividend Per Share(Rs) |
1.20 |
- |
- |
- |
0.20 |
Earnings Per Share-Unit Curr |
142.75 |
-25.01 |
-22.29 |
-22.71 |
15.87 |
Earnings Per Share(Adj)-Unit Curr |
142.75 |
-25.01 |
-22.29 |
-22.71 |
15.87 |
Book Value |
89.36 |
-61.69 |
-36.72 |
-9.49 |
2.86 |
Book Value(Adj)-Unit Curr |
89.36 |
-61.69 |
-36.72 |
-9.49 |
2.86 |