| Gross Sales |
627.04 |
459.39 |
400.32 |
| Excise Duty |
81.67 |
61.86 |
51.73 |
| Net Sales |
545.37 |
397.53 |
348.59 |
| Other Operating Income |
2.75 |
7.83 |
1.14 |
| Other Income |
3.43 |
1.41 |
1.73 |
| Total Income |
551.55 |
406.77 |
351.46 |
| Total Expenditure |
445.99 |
367.25 |
311.79 |
| PBIDT |
105.56 |
39.52 |
39.67 |
| Interest |
29.65 |
25.97 |
24.10 |
| PBDT |
75.91 |
13.55 |
15.57 |
| Depreciation |
26.00 |
25.07 |
24.45 |
| Tax |
-11.46 |
0.00 |
-1.90 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
3.22 |
0.00 |
-8.16 |
| Reported Profit After Tax |
58.15 |
-11.52 |
1.18 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
58.15 |
-11.52 |
1.18 |
| EPS (Unit Curr.) |
2.97 |
0.00 |
0.06 |
| EPS (Adj) (Unit Curr.) |
2.97 |
0.00 |
0.06 |
| Calculated EPS (Unit Curr.) |
3.08 |
0.00 |
0.06 |
| Calculated EPS (Adj) (Unit Curr.) |
3.08 |
0.00 |
0.06 |
| Calculated EPS (Ann.) (Unit Curr.) |
12.33 |
0.00 |
0.25 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
12.33 |
0.00 |
0.25 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
188.60 |
188.60 |
188.60 |
| Reserve & Surplus |
0.00 |
0.00 |
0.00 |
| Face Value |
10.00 |
10.00 |
10.00 |
| Public Shareholding (No. Of Shares) |
9,417,096.00 |
56,775,320.00 |
56,775,320.00 |
| Public Shareholding (% in Equity) |
4.99 |
30.10 |
30.10 |
| Pledged/Encumbered - No. of Shares |
80,140,000.00 |
0.00 |
0.00 |
| Pledged/Encumbered - % in Total Promoters Holding |
44.72 |
0.00 |
0.00 |
| Pledged/Encumbered - % in Total Equity |
42.49 |
0.00 |
0.00 |
| Non Encumbered - No. of Shares |
99,044,176.00 |
131,825,952.00 |
131,825,952.00 |
| Non Encumbered - % in Total Promoters Holding |
55.28 |
100.00 |
100.00 |
| Non Encumbered - % in Total Equity |
57.51 |
69.90 |
69.90 |
| PBIDTM(%) |
19.36 |
9.94 |
11.38 |
| PBDTM(%) |
13.92 |
3.41 |
4.47 |
| PATM(%) |
10.66 |
-2.90 |
0.34 |