| (Rs. In Crores) |
|
| | | | | | | | Sales Turnover | 111.39 | 165.99 | 116.80 | 130.49 | 111.18 | 128.49 | | Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Net Sales | 111.39 | 165.99 | 116.80 | 130.49 | 111.18 | 128.49 | | Other Income | 3.81 | 75.20 | 25.50 | 11.29 | 5.26 | 20.05 | | Stock Adjustments | -0.95 | 0.03 | -3.03 | 3.24 | 0.26 | 0.83 | | Total Income | 114.25 | 241.22 | 139.27 | 145.02 | 116.70 | 149.37 | | | | | | | | | Raw Materials | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Power & Fuel Cost | 11.58 | 16.86 | 16.50 | 19.59 | 8.49 | 10.00 | | Employee Cost | 62.68 | 87.49 | 90.00 | 83.20 | 70.22 | 81.09 | | Other Manufacturing Expenses | 9.52 | 12.58 | 11.27 | 12.80 | 10.49 | 11.51 | | Selling & Administrative Expenses | 12.93 | 14.99 | 13.87 | 13.77 | 12.04 | 10.97 | | Miscellaneous Expenses | 2.31 | 2.83 | 3.36 | 2.83 | 3.28 | 2.20 | | Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Total Expenditure | 99.02 | 134.76 | 134.99 | 132.20 | 104.52 | 115.77 | | Operating Profit | 15.23 | 106.47 | 4.27 | 12.83 | 12.18 | 33.60 | | Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Gross Profit | 15.23 | 106.47 | 4.27 | 12.83 | 12.18 | 33.60 | | Depreciation | 1.86 | 2.48 | 2.75 | 2.86 | 2.78 | 2.95 | | Profit Before Tax | 13.37 | 103.99 | 1.52 | 9.97 | 9.40 | 30.65 | | Tax | 0.95 | 2.94 | -0.36 | 0.44 | 0.28 | 1.50 | | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Deferred Tax | -0.01 | -0.35 | 0.00 | 0.05 | 0.87 | 0.20 | | Reported Net Profit | 12.42 | 101.40 | 1.88 | 9.49 | 8.25 | 28.96 | | Extraordinary Items | 0.01 | 72.78 | 0.00 | 0.00 | 0.00 | 13.75 | | Adjusted Net Profit | 12.41 | 28.62 | 1.88 | 9.49 | 8.25 | 15.21 | | Adjustment below Net Profit | 0.00 | 0.00 | -21.41 | 0.00 | -30.46 | -24.00 | | P & L Balance brought forward | 168.64 | 56.17 | 69.42 | 59.94 | 80.13 | 74.10 | | Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Appropriations | 1.19 | -11.07 | -6.28 | 0.00 | -2.01 | -1.07 | | P & L Balance carried down | 179.87 | 168.64 | 56.17 | 69.42 | 59.94 | 80.13 | | 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 | 33.57 | 274.04 | 5.09 | 21.56 | 18.75 | 55.24 | | Earnings Per Share(Adj)-Unit Curr | 33.57 | 274.04 | 5.09 | 21.56 | 18.75 | 55.24 | | Book Value-Unit Curr | 534.93 | 507.53 | 232.36 | 234.79 | 214.12 | 213.77 | | Book Value(Adj)-Unit Curr | 534.93 | 507.53 | 232.36 | 234.79 | 214.12 | 213.77 |
|
|