| INCOME : |
| Sales Turnover |
- |
- |
- |
- |
- |
| Excise Duty |
0.00 |
0.00 |
0.00 |
0.00 |
- |
| Net Sales |
22.19 |
15.41 |
14.48 |
7.29 |
- |
| Other Income |
0.24 |
0.00 |
0.00 |
0.00 |
- |
| Stock Adjustments |
0.82 |
0.14 |
0.66 |
0.60 |
- |
| Total Income |
23.25 |
15.55 |
15.14 |
7.89 |
- |
| EXPENDITURE : |
|
|
|
|
|
| Raw Materials |
19.46 |
12.53 |
12.83 |
6.99 |
- |
| Power and Fuel Cost |
0.20 |
0.44 |
0.48 |
0.11 |
- |
| Other Manufacturing Expenses |
0.23 |
0.29 |
0.47 |
0.09 |
- |
| Selling and Administration Expenses |
1.00 |
0.46 |
0.50 |
0.24 |
- |
| Miscellaneous Expenses |
0.01 |
0.00 |
0.01 |
0.01 |
- |
| Employee Benefit Expenses |
0.35 |
0.37 |
0.43 |
0.28 |
- |
| Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
| Total Expenses |
- |
- |
- |
- |
- |
| Operating Profit |
2.01 |
1.45 |
0.42 |
0.17 |
- |
| Interest |
0.09 |
0.27 |
0.25 |
0.09 |
- |
| Gross Profit |
1.92 |
1.18 |
0.17 |
0.08 |
- |
| Depreciation |
0.46 |
0.06 |
0.03 |
0.01 |
- |
| Profit Before Tax |
1.46 |
1.12 |
0.14 |
0.07 |
- |
| Current Tax |
0.37 |
0.27 |
0.04 |
0.02 |
- |
| Fringe Benefit tax |
0.00 |
0.00 |
0.00 |
0.00 |
- |
| Deferred Tax |
-0.03 |
0.03 |
0.00 |
0.00 |
- |
| Reported Net Profit |
1.12 |
0.82 |
0.10 |
0.05 |
- |
| Extraordinary Items |
0.00 |
0.00 |
0.00 |
0.00 |
- |
| Adjusted Net Profit |
1.12 |
0.82 |
0.10 |
0.05 |
- |
| Adjustment below Net Profit |
0.00 |
0.00 |
0.00 |
0.00 |
- |
| Profit/Loss Balance carried down |
0.98 |
0.16 |
0.05 |
0.00 |
- |
| Statutory Appropriations |
0.00 |
0.00 |
0.00 |
0.00 |
- |
| Appropriations |
0.00 |
0.00 |
0.00 |
0.00 |
- |
| P & L Balance carried down |
2.10 |
0.98 |
0.15 |
0.05 |
- |
| Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
- |
| Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
- |
| Equity Dividend (%) |
0.00 |
0.00 |
0.00 |
0.00 |
- |
| Dividend Per Share(Rs) |
0.00 |
0.00 |
0.00 |
0.00 |
- |
| Earnings Per Share-Unit Curr |
2.50 |
23.49 |
52.15 |
23.65 |
- |
| Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
| Book Value |
42.77 |
113.45 |
85.55 |
33.40 |
- |
| Book Value(Adj)-Unit Curr |
42.77 |
- |
- |
- |
- |