| Gross Sales |
156.00 |
206.57 |
417.64 |
| Excise Duty |
27.03 |
42.74 |
56.59 |
| Net Sales |
128.97 |
163.83 |
361.05 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
3.06 |
6.24 |
0.02 |
| Total Income |
132.03 |
170.06 |
361.07 |
| Total Expenditure |
116.74 |
141.49 |
301.91 |
| PBIDT |
15.29 |
28.57 |
59.15 |
| Interest |
1.88 |
2.37 |
2.24 |
| PBDT |
13.41 |
26.20 |
56.92 |
| Depreciation |
3.63 |
3.60 |
4.23 |
| Tax |
2.31 |
6.60 |
14.86 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
0.00 |
0.00 |
0.00 |
| Reported Profit After Tax |
7.47 |
16.00 |
37.83 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
7.47 |
16.00 |
37.83 |
| EPS (Unit Curr.) |
0.36 |
0.77 |
1.82 |
| EPS (Adj) (Unit Curr.) |
0.36 |
0.77 |
1.82 |
| Calculated EPS (Unit Curr.) |
0.36 |
0.77 |
1.94 |
| Calculated EPS (Adj) (Unit Curr.) |
0.36 |
0.77 |
1.94 |
| Calculated EPS (Ann.) (Unit Curr.) |
1.44 |
3.08 |
7.75 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
1.44 |
3.08 |
7.75 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
41.58 |
41.58 |
39.06 |
| Reserve & Surplus |
0.00 |
0.00 |
0.00 |
| Face Value |
2.00 |
2.00 |
2.00 |
| 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(%) |
11.86 |
17.44 |
16.38 |
| PBDTM(%) |
10.40 |
15.99 |
15.77 |
| PATM(%) |
5.79 |
9.77 |
10.48 |