INCOME : |
|
|
|
|
|
Sales Turnover |
75.75 |
71.80 |
67.38 |
62.96 |
68.86 |
Excise Duty |
- |
- |
- |
- |
10.22 |
Net Sales |
75.75 |
71.80 |
67.38 |
62.96 |
58.64 |
Other Income |
0.65 |
1.02 |
0.69 |
0.54 |
0.60 |
Stock Adjustments |
4.36 |
0.98 |
3.97 |
3.86 |
2.02 |
Total Income |
80.76 |
73.80 |
72.04 |
67.36 |
61.26 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
53.86 |
49.05 |
50.42 |
47.44 |
41.94 |
Power and Fuel Cost |
4.25 |
5.68 |
4.47 |
4.30 |
4.79 |
Other Manufacturing Expenses |
2.49 |
3.08 |
3.80 |
4.03 |
3.60 |
Selling and Administration Expenses |
1.10 |
1.45 |
1.24 |
0.91 |
0.53 |
Miscellaneous Expenses |
0.03 |
0.15 |
0.09 |
0.12 |
0.60 |
Employee Benefit Expenses |
3.37 |
3.46 |
3.36 |
2.96 |
2.70 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
15.64 |
10.93 |
8.67 |
7.59 |
7.10 |
Interest |
6.76 |
6.32 |
6.03 |
3.38 |
3.38 |
Gross Profit |
8.88 |
4.61 |
2.64 |
4.21 |
3.72 |
Depreciation |
3.12 |
3.27 |
3.19 |
2.16 |
1.95 |
Profit Before Tax |
5.76 |
1.34 |
-0.55 |
2.05 |
1.77 |
Current Tax |
- |
- |
- |
0.34 |
- |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
1.47 |
0.42 |
-0.21 |
1.54 |
0.94 |
Reported Net Profit |
4.29 |
0.92 |
-0.34 |
0.17 |
0.83 |
Extraordinary Items |
- |
- |
-0.01 |
- |
- |
Adjusted Net Profit |
4.29 |
0.92 |
-0.33 |
0.17 |
0.83 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
-3.37 |
-4.29 |
-3.95 |
-10.75 |
-11.58 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
- |
P & L Balance carried down |
0.92 |
-3.37 |
-4.29 |
-10.57 |
-10.75 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
2.02 |
0.43 |
-0.16 |
0.08 |
0.39 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
14.57 |
12.55 |
12.12 |
9.16 |
9.07 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |