| Gross Sales |
129.33 |
123.08 |
203.20 |
| Excise Duty |
16.74 |
18.32 |
34.19 |
| Net Sales |
112.59 |
104.77 |
169.01 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
0.50 |
0.96 |
1.53 |
| Total Income |
113.10 |
105.73 |
170.54 |
| Total Expenditure |
90.29 |
84.50 |
131.52 |
| PBIDT |
22.80 |
21.23 |
39.03 |
| Interest |
4.55 |
4.12 |
5.68 |
| PBDT |
18.26 |
17.11 |
33.35 |
| Depreciation |
12.38 |
14.69 |
9.39 |
| Tax |
2.94 |
3.07 |
9.32 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-2.00 |
-2.36 |
-1.16 |
| Reported Profit After Tax |
4.93 |
1.72 |
15.80 |
| Extra-ordinary Items |
-0.02 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
4.95 |
1.72 |
15.80 |
| EPS (Unit Curr.) |
3.64 |
1.27 |
11.66 |
| EPS (Adj) (Unit Curr.) |
3.64 |
1.27 |
11.66 |
| Calculated EPS (Unit Curr.) |
3.64 |
1.27 |
11.66 |
| Calculated EPS (Adj) (Unit Curr.) |
3.64 |
1.27 |
11.66 |
| Calculated EPS (Ann.) (Unit Curr.) |
14.56 |
5.08 |
46.65 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
14.56 |
5.08 |
46.65 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
13.55 |
13.55 |
13.55 |
| Reserve & Surplus |
0.00 |
0.00 |
0.00 |
| Face Value |
10.00 |
10.00 |
10.00 |
| Public Shareholding (No. Of Shares) |
3,918,116.00 |
3,918,116.00 |
4,209,065.00 |
| Public Shareholding (% in Equity) |
28.92 |
28.92 |
31.07 |
| Pledged/Encumbered - No. of Shares |
0.00 |
0.00 |
0.00 |
| Pledged/Encumbered - % in Total Promoters Holding |
0.00 |
0.00 |
0.00 |
| Pledged/Encumbered - % in Total Equity |
0.00 |
0.00 |
0.00 |
| Non Encumbered - No. of Shares |
9,629,584.00 |
9,629,584.00 |
9,338,635.00 |
| Non Encumbered - % in Total Promoters Holding |
100.00 |
100.00 |
100.00 |
| Non Encumbered - % in Total Equity |
71.08 |
71.08 |
68.93 |
| PBIDTM(%) |
20.25 |
20.26 |
23.09 |
| PBDTM(%) |
16.22 |
16.33 |
19.73 |
| PATM(%) |
4.38 |
1.64 |
9.35 |