| (Rs. In Crores) |
|
| | | | | | | | Sales Turnover | 542.20 | 502.73 | 411.12 | 335.23 | 295.33 | 456.66 | | Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Net Sales | 542.20 | 502.73 | 411.12 | 335.23 | 295.33 | 456.66 | | Other Income | 51.47 | 21.94 | 36.48 | 40.68 | 28.11 | 28.25 | | Stock Adjustments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Total Income | 593.67 | 524.67 | 447.60 | 375.91 | 323.44 | 484.91 | | | | | | | | | Raw Materials | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Power & Fuel Cost | 21.65 | 22.59 | 21.91 | 16.71 | 10.62 | 17.80 | | Employee Cost | 136.11 | 113.04 | 99.78 | 85.18 | 88.65 | 95.21 | | Other Manufacturing Expenses | 243.15 | 191.68 | 155.62 | 125.00 | 120.63 | 177.50 | | Selling & Administrative Expenses | 81.18 | 74.70 | 69.82 | 54.61 | 39.80 | 45.63 | | Miscellaneous Expenses | 5.54 | 14.95 | 22.57 | 4.47 | 8.41 | 28.04 | | Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Total Expenditure | 487.63 | 416.97 | 369.70 | 285.97 | 268.11 | 364.18 | | Operating Profit | 106.04 | 107.71 | 77.89 | 89.94 | 55.32 | 120.73 | | Interest | 33.03 | 33.62 | 20.90 | 16.77 | 17.77 | 24.14 | | Gross Profit | 73.01 | 74.09 | 56.99 | 73.17 | 37.55 | 96.59 | | Depreciation | 69.77 | 71.75 | 75.41 | 80.06 | 83.04 | 94.05 | | Profit Before Tax | 3.24 | 2.34 | -18.42 | -6.89 | -45.49 | 2.54 | | Tax | 4.43 | 0.00 | 0.00 | 0.00 | 0.05 | 1.04 | | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Deferred Tax | -0.54 | 1.13 | -1.79 | -1.96 | -16.25 | -0.58 | | Reported Net Profit | -0.65 | 1.21 | -16.63 | -4.94 | -29.28 | 2.08 | | Extraordinary Items | -0.01 | 0.31 | 8.58 | 17.93 | -6.58 | 0.16 | | Adjusted Net Profit | -0.64 | 0.90 | -25.21 | -22.87 | -22.70 | 1.92 | | Adjustment below Net Profit | -1.21 | -1.10 | -0.77 | -1.39 | -0.48 | -0.10 | | P & L Balance brought forward | -95.36 | -95.46 | -78.06 | -71.73 | -42.43 | -44.43 | | Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | P & L Balance carried down | -97.22 | -95.36 | -95.46 | -78.06 | -72.19 | -42.45 | | Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Equity Dividend % | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Dividend Per Share(Rs) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Earnings Per Share-Unit Curr | -0.46 | 0.86 | -11.88 | -3.53 | -20.91 | 1.49 | | Earnings Per Share(Adj)-Unit Curr | -0.46 | 0.86 | -11.88 | -3.53 | -20.91 | 1.49 | | Book Value-Unit Curr | 15.19 | 15.58 | 20.07 | 29.24 | 34.21 | 56.56 | | Book Value(Adj)-Unit Curr | 15.19 | 15.58 | 20.07 | 29.24 | 34.21 | 56.56 |
|
|