| (Rs. In Crores) |
|
| | | | | | | | Sales Turnover | 18.40 | 33.28 | 40.71 | 36.26 | 38.18 | 61.41 | | Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Net Sales | 18.40 | 33.28 | 40.71 | 36.26 | 38.18 | 61.41 | | Other Income | 1.84 | 2.24 | 0.80 | 1.13 | 1.14 | 1.58 | | Stock Adjustments | -2.17 | -1.19 | 3.65 | 2.00 | -0.20 | 1.76 | | Total Income | 18.07 | 34.33 | 45.16 | 39.39 | 39.12 | 64.75 | | | | | | | | | Raw Materials | 5.22 | 15.24 | 24.78 | 24.27 | 19.56 | 37.48 | | Power & Fuel Cost | 0.38 | 0.55 | 0.68 | 0.53 | 0.53 | 0.81 | | Employee Cost | 3.33 | 4.06 | 4.09 | 3.06 | 3.56 | 4.29 | | Other Manufacturing Expenses | 3.23 | 5.43 | 6.25 | 2.09 | 7.68 | 12.01 | | Selling & Administrative Expenses | 4.07 | 6.43 | 6.39 | 6.91 | 5.21 | 7.83 | | Miscellaneous Expenses | 0.00 | 0.04 | 0.51 | 0.36 | 0.34 | 0.24 | | Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Total Expenditure | 16.23 | 31.75 | 42.71 | 37.22 | 36.88 | 62.66 | | Operating Profit | 1.84 | 2.59 | 2.45 | 2.17 | 2.25 | 2.09 | | Interest | 1.25 | 1.64 | 1.42 | 1.22 | 1.33 | 0.83 | | Gross Profit | 0.59 | 0.95 | 1.03 | 0.95 | 0.92 | 1.26 | | Depreciation | 0.38 | 0.45 | 0.51 | 0.55 | 0.51 | 0.46 | | Profit Before Tax | 0.21 | 0.50 | 0.52 | 0.40 | 0.41 | 0.80 | | Tax | 0.05 | 0.15 | 0.09 | 0.02 | 0.07 | 0.21 | | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Deferred Tax | -0.03 | 0.04 | 0.05 | 0.07 | 0.12 | 0.11 | | Reported Net Profit | 0.19 | 0.31 | 0.38 | 0.31 | 0.21 | 0.48 | | Extraordinary Items | 0.00 | -0.02 | 0.01 | 0.00 | -0.03 | 0.00 | | Adjusted Net Profit | 0.19 | 0.33 | 0.37 | 0.31 | 0.24 | 0.48 | | Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | P & L Balance brought forward | 10.51 | 10.20 | 9.82 | 9.51 | 9.30 | 8.82 | | 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 | 10.70 | 10.51 | 10.20 | 9.82 | 9.51 | 9.30 | | 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 | 0.50 | 0.78 | 0.98 | 0.78 | 0.55 | 1.23 | | Earnings Per Share(Adj)-Unit Curr | 0.50 | 0.78 | 0.98 | 0.78 | 0.55 | 1.23 | | Book Value-Unit Curr | 37.37 | 36.88 | 36.09 | 35.11 | 34.33 | 33.78 | | Book Value(Adj)-Unit Curr | 37.37 | 36.88 | 36.09 | 35.11 | 34.33 | 33.78 |
|
|