INCOME : |
|
|
|
|
|
Sales Turnover |
3,050.02 |
2,796.91 |
3,593.86 |
2,111.87 |
2,082.70 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
3,050.02 |
2,796.91 |
3,593.86 |
2,111.87 |
2,082.70 |
Other Income |
15.55 |
44.31 |
14.51 |
6.96 |
7.28 |
Stock Adjustments |
36.07 |
-35.26 |
209.74 |
19.13 |
-47.62 |
Total Income |
3,101.64 |
2,805.96 |
3,818.11 |
2,137.96 |
2,042.36 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,145.41 |
1,830.65 |
2,145.73 |
1,327.25 |
1,310.42 |
Power and Fuel Cost |
305.52 |
233.55 |
282.16 |
245.77 |
246.22 |
Other Manufacturing Expenses |
126.49 |
119.36 |
135.78 |
86.02 |
100.71 |
Selling and Administration Expenses |
92.16 |
84.98 |
147.16 |
72.22 |
62.12 |
Miscellaneous Expenses |
43.26 |
26.02 |
14.91 |
11.68 |
22.80 |
Employee Benefit Expenses |
291.52 |
255.26 |
267.51 |
190.03 |
229.51 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
97.28 |
256.14 |
824.85 |
204.99 |
70.58 |
Interest |
70.19 |
33.24 |
74.67 |
69.44 |
67.00 |
Gross Profit |
27.09 |
222.90 |
750.18 |
135.55 |
3.58 |
Depreciation |
88.48 |
72.56 |
75.45 |
82.02 |
81.64 |
Profit Before Tax |
-61.39 |
150.34 |
674.73 |
53.53 |
-78.06 |
Current Tax |
- |
37.75 |
170.00 |
- |
- |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-10.30 |
1.80 |
2.54 |
12.12 |
-25.00 |
Reported Net Profit |
-51.08 |
110.79 |
502.19 |
41.41 |
-53.06 |
Extraordinary Items |
-14.46 |
3.38 |
2.94 |
1.05 |
0.43 |
Adjusted Net Profit |
-36.62 |
107.41 |
499.25 |
40.36 |
-53.49 |
Adjustment below Net Profit |
-16.22 |
-150.25 |
211.29 |
37.36 |
-1.16 |
Profit/Loss Balance carried down |
382.02 |
428.70 |
126.04 |
47.27 |
105.09 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
5.41 |
7.21 |
410.82 |
- |
3.61 |
P & L Balance carried down |
309.31 |
382.02 |
428.70 |
126.04 |
47.27 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
20.00 |
30.00 |
70.00 |
30.00 |
- |
Dividend Per Share(Rs) |
1.00 |
1.50 |
3.50 |
1.50 |
- |
Earnings Per Share-Unit Curr |
-14.15 |
30.69 |
139.09 |
11.47 |
-14.70 |
Earnings Per Share(Adj)-Unit Curr |
-14.15 |
30.69 |
139.09 |
11.47 |
-14.70 |
Book Value |
410.23 |
430.37 |
443.29 |
248.69 |
226.87 |
Book Value(Adj)-Unit Curr |
410.23 |
430.37 |
443.29 |
248.69 |
226.87 |