| INCOME : |
| Sales Turnover |
- |
- |
- |
- |
- |
| Excise Duty |
0.00 |
0.00 |
0.00 |
- |
- |
| Net Sales |
263.25 |
124.52 |
67.53 |
- |
- |
| Other Income |
0.00 |
0.00 |
0.00 |
- |
- |
| Stock Adjustments |
12.75 |
-5.97 |
6.86 |
- |
- |
| Total Income |
276.00 |
118.55 |
74.39 |
- |
- |
| EXPENDITURE : |
|
|
|
|
|
| Raw Materials |
258.56 |
111.06 |
70.96 |
- |
- |
| Power and Fuel Cost |
0.02 |
0.03 |
0.04 |
- |
- |
| Other Manufacturing Expenses |
0.00 |
0.00 |
0.00 |
- |
- |
| Selling and Administration Expenses |
1.64 |
0.91 |
0.88 |
- |
- |
| Miscellaneous Expenses |
0.05 |
0.00 |
0.00 |
- |
- |
| Employee Benefit Expenses |
0.56 |
0.41 |
0.56 |
- |
- |
| Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
| Total Expenses |
- |
- |
- |
- |
- |
| Operating Profit |
15.17 |
6.14 |
1.96 |
- |
- |
| Interest |
1.03 |
0.84 |
0.72 |
- |
- |
| Gross Profit |
14.14 |
5.30 |
1.24 |
- |
- |
| Depreciation |
0.05 |
0.04 |
0.03 |
- |
- |
| Profit Before Tax |
14.09 |
5.26 |
1.21 |
- |
- |
| Current Tax |
3.67 |
1.42 |
0.31 |
- |
- |
| Fringe Benefit tax |
0.00 |
0.00 |
0.00 |
- |
- |
| Deferred Tax |
0.00 |
0.00 |
0.00 |
- |
- |
| Reported Net Profit |
10.41 |
3.85 |
0.91 |
- |
- |
| Extraordinary Items |
0.00 |
0.00 |
0.00 |
- |
- |
| Adjusted Net Profit |
10.41 |
3.85 |
0.91 |
- |
- |
| Adjustment below Net Profit |
-4.87 |
0.00 |
0.00 |
- |
- |
| Profit/Loss Balance carried down |
4.87 |
1.03 |
0.12 |
- |
- |
| Statutory Appropriations |
0.00 |
0.00 |
0.00 |
- |
- |
| Appropriations |
0.00 |
0.00 |
0.00 |
- |
- |
| P & L Balance carried down |
10.41 |
4.87 |
1.03 |
- |
- |
| Dividend |
0.00 |
0.00 |
0.00 |
- |
- |
| Preference Dividend |
0.00 |
0.00 |
0.00 |
- |
- |
| Equity Dividend (%) |
0.00 |
0.00 |
0.00 |
- |
- |
| Dividend Per Share(Rs) |
0.00 |
0.00 |
0.00 |
- |
- |
| Earnings Per Share-Unit Curr |
21.32 |
3,845.10 |
909.40 |
- |
- |
| Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
| Book Value |
49.42 |
4,881.60 |
1,036.40 |
- |
- |
| Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |