| Gross Sales |
394.88 |
451.74 |
502.90 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
394.88 |
451.74 |
502.90 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
9.75 |
10.62 |
13.30 |
| Total Income |
404.63 |
462.37 |
516.20 |
| Total Expenditure |
352.18 |
376.56 |
448.75 |
| PBIDT |
52.45 |
85.80 |
67.45 |
| Interest |
15.78 |
16.51 |
19.17 |
| PBDT |
36.67 |
69.30 |
48.29 |
| Depreciation |
20.23 |
20.15 |
21.32 |
| Tax |
2.67 |
8.73 |
4.17 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-6.34 |
8.15 |
5.89 |
| Reported Profit After Tax |
20.11 |
32.26 |
16.91 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
20.11 |
32.26 |
16.91 |
| EPS (Unit Curr.) |
7.31 |
11.73 |
6.15 |
| EPS (Adj) (Unit Curr.) |
7.31 |
11.73 |
6.15 |
| Calculated EPS (Unit Curr.) |
7.31 |
11.73 |
6.15 |
| Calculated EPS (Adj) (Unit Curr.) |
7.31 |
11.73 |
6.15 |
| Calculated EPS (Ann.) (Unit Curr.) |
29.25 |
46.93 |
24.60 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
29.25 |
46.93 |
24.60 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
27.50 |
27.50 |
27.50 |
| Reserve & Surplus |
0.00 |
0.00 |
0.00 |
| Face Value |
10.00 |
10.00 |
10.00 |
| 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(%) |
13.28 |
18.99 |
13.41 |
| PBDTM(%) |
9.29 |
15.34 |
9.60 |
| PATM(%) |
5.09 |
7.14 |
3.36 |