| Gross Sales |
2,257.00 |
1,946.00 |
1,874.00 |
| Excise Duty |
265.00 |
195.00 |
158.00 |
| Net Sales |
1,992.00 |
1,751.00 |
1,716.00 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
-3.00 |
3.00 |
8.00 |
| Total Income |
1,989.00 |
1,754.00 |
1,724.00 |
| Total Expenditure |
1,720.00 |
1,518.00 |
1,517.00 |
| PBIDT |
269.00 |
236.00 |
207.00 |
| Interest |
64.00 |
85.00 |
62.00 |
| PBDT |
205.00 |
151.00 |
145.00 |
| Depreciation |
113.00 |
110.00 |
108.00 |
| Tax |
-3.00 |
0.00 |
-11.00 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-4.00 |
-6.00 |
-7.00 |
| Reported Profit After Tax |
99.00 |
47.00 |
55.00 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
99.00 |
47.00 |
55.00 |
| EPS (Unit Curr.) |
2.74 |
1.31 |
1.52 |
| EPS (Adj) (Unit Curr.) |
2.74 |
1.31 |
1.52 |
| Calculated EPS (Unit Curr.) |
2.73 |
1.30 |
1.52 |
| Calculated EPS (Adj) (Unit Curr.) |
2.73 |
1.30 |
1.52 |
| Calculated EPS (Ann.) (Unit Curr.) |
10.94 |
5.19 |
6.08 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
10.94 |
5.19 |
6.08 |
| 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(%) |
13.50 |
13.48 |
12.06 |
| PBDTM(%) |
10.29 |
8.62 |
8.45 |
| PATM(%) |
4.97 |
2.68 |
3.21 |