| Gross Sales |
2,449.00 |
2,234.00 |
1,828.00 |
| Excise Duty |
173.00 |
150.00 |
192.00 |
| Net Sales |
2,276.00 |
2,084.00 |
1,636.00 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
2.00 |
23.00 |
4.00 |
| Total Income |
2,278.00 |
2,107.00 |
1,640.00 |
| Total Expenditure |
1,973.00 |
1,800.00 |
1,425.00 |
| PBIDT |
305.00 |
307.00 |
215.00 |
| Interest |
68.00 |
98.00 |
59.00 |
| PBDT |
237.00 |
209.00 |
156.00 |
| Depreciation |
121.00 |
120.00 |
114.00 |
| Tax |
0.00 |
-3.00 |
0.00 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-15.00 |
-10.00 |
-2.00 |
| Reported Profit After Tax |
131.00 |
102.00 |
44.00 |
| Extra-ordinary Items |
-15.00 |
22.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
146.00 |
80.00 |
44.00 |
| EPS (Unit Curr.) |
3.63 |
2.77 |
1.20 |
| EPS (Adj) (Unit Curr.) |
3.63 |
2.77 |
1.20 |
| Calculated EPS (Unit Curr.) |
3.62 |
2.82 |
1.22 |
| Calculated EPS (Adj) (Unit Curr.) |
3.62 |
2.82 |
1.22 |
| Calculated EPS (Ann.) (Unit Curr.) |
14.48 |
11.27 |
4.86 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
14.48 |
11.27 |
4.86 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
181.00 |
181.00 |
181.00 |
| Reserve & Surplus |
0.00 |
0.00 |
0.00 |
| Face Value |
5.00 |
5.00 |
5.00 |
| Public Shareholding (No. Of Shares) |
0.00 |
0.00 |
0.00 |
| Public Shareholding (% in Equity) |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
| Non Encumbered - % in Total Promoters Holding |
0.00 |
0.00 |
0.00 |
| Non Encumbered - % in Total Equity |
0.00 |
0.00 |
0.00 |
| PBIDTM(%) |
13.40 |
14.73 |
13.14 |
| PBDTM(%) |
10.41 |
10.03 |
9.54 |
| PATM(%) |
5.76 |
4.89 |
2.69 |