| Gross Sales |
106.72 |
231.80 |
286.97 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
106.72 |
231.80 |
286.97 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
5.78 |
-0.69 |
18.46 |
| Total Income |
112.49 |
231.12 |
305.43 |
| Total Expenditure |
96.56 |
212.24 |
278.71 |
| PBIDT |
15.94 |
18.87 |
26.72 |
| Interest |
8.22 |
9.37 |
5.97 |
| PBDT |
7.72 |
9.50 |
20.75 |
| Depreciation |
1.19 |
1.24 |
1.24 |
| Tax |
2.77 |
-2.35 |
6.41 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-0.17 |
5.72 |
-0.36 |
| Reported Profit After Tax |
3.93 |
4.89 |
13.45 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
3.93 |
4.89 |
13.45 |
| EPS (Unit Curr.) |
9.47 |
14.15 |
42.56 |
| EPS (Adj) (Unit Curr.) |
9.47 |
14.15 |
42.56 |
| Calculated EPS (Unit Curr.) |
9.47 |
11.80 |
32.45 |
| Calculated EPS (Adj) (Unit Curr.) |
9.47 |
11.80 |
32.45 |
| Calculated EPS (Ann.) (Unit Curr.) |
37.89 |
47.18 |
129.80 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
37.89 |
47.18 |
129.80 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
4.15 |
4.15 |
4.15 |
| 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(%) |
14.94 |
8.14 |
9.31 |
| PBDTM(%) |
7.23 |
4.10 |
7.23 |
| PATM(%) |
3.68 |
2.11 |
4.69 |