(Rs. In Crores) |
|
| | | | | | Sales Turnover | 51.17 | 46.77 | 44.70 | 30.84 | 23.14 | 18.52 | Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Sales | 51.17 | 46.77 | 44.70 | 30.84 | 23.14 | 18.52 | Other Income | 0.68 | 0.90 | 1.40 | 0.55 | 0.49 | 1.20 | Stock Adjustments | 0.61 | 1.78 | -0.39 | 0.52 | 0.67 | -0.04 | Total Income | 52.46 | 49.45 | 45.71 | 31.91 | 24.30 | 19.68 | | | | | | | Raw Materials | 38.38 | 35.77 | 33.37 | 21.95 | 15.41 | 11.96 | Power & Fuel Cost | 0.97 | 0.87 | 0.89 | 0.57 | 0.00 | 0.00 | Employee Cost | 4.64 | 4.16 | 3.18 | 2.64 | 2.59 | 2.23 | Other Manufacturing Expenses | 0.48 | 0.67 | 1.16 | 0.64 | 0.82 | 0.75 | Selling & Administrative Expenses | 2.24 | 2.25 | 2.32 | 1.82 | 1.86 | 1.76 | Miscellaneous Expenses | 0.23 | 0.41 | 0.11 | 0.14 | 0.13 | 0.41 | Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Total Expenditure | 46.94 | 44.13 | 41.03 | 27.76 | 20.82 | 17.12 | Operating Profit | 5.52 | 5.31 | 4.68 | 4.15 | 3.49 | 2.56 | Interest | 0.24 | 0.40 | 0.10 | 0.04 | 0.04 | 0.09 | Gross Profit | 5.28 | 4.91 | 4.58 | 4.11 | 3.45 | 2.47 | Depreciation | 1.35 | 1.35 | 1.24 | 1.20 | 1.21 | 1.22 | Profit Before Tax | 3.93 | 3.56 | 3.34 | 2.91 | 2.24 | 1.25 | Tax | 1.01 | 0.88 | 0.75 | 0.50 | 0.38 | 0.23 | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Deferred Tax | -0.02 | 0.01 | 0.21 | 0.33 | 0.17 | 0.06 | Reported Net Profit | 2.94 | 2.66 | 2.39 | 2.08 | 1.70 | 0.97 | Extraordinary Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Adjusted Net Profit | 2.94 | 2.66 | 2.39 | 2.08 | 1.70 | 0.97 | Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | P & L Balance brought forward | 18.33 | 16.38 | 14.68 | 12.60 | 10.90 | 9.94 | Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Appropriations | 0.00 | 0.72 | 0.69 | 0.00 | 0.00 | 0.00 | P & L Balance carried down | 21.27 | 18.33 | 16.38 | 14.68 | 12.60 | 10.90 | 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 | 10.00 | 10.00 | 0.00 | 0.00 | Dividend Per Share(Rs) | 0.00 | 0.00 | 1.00 | 1.00 | 0.00 | 0.00 | Earnings Per Share-Unit Curr | 4.03 | 3.65 | 3.34 | 3.03 | 2.46 | 1.40 | Earnings Per Share(Adj)-Unit Curr | 4.03 | 3.65 | 3.34 | 3.03 | 2.46 | 1.40 | Book Value-Unit Curr | 41.52 | 37.46 | 34.41 | 31.26 | 28.28 | 25.82 | Book Value(Adj)-Unit Curr | 41.52 | 37.46 | 34.41 | 31.26 | 28.28 | 25.82 |
|
|