| (Rs. In Crores) |
|
| | | | | | | | Sales Turnover | 342.91 | 331.49 | 210.62 | 330.60 | 310.36 | 145.18 | | Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Net Sales | 342.91 | 331.49 | 210.62 | 330.60 | 310.36 | 145.18 | | Other Income | 0.45 | 0.48 | 1.93 | 6.35 | 4.01 | 3.85 | | Stock Adjustments | 1.22 | 0.61 | 0.55 | -1.00 | 0.44 | 0.80 | | Total Income | 344.58 | 332.58 | 213.10 | 335.95 | 314.81 | 149.83 | | | | | | | | | Raw Materials | 307.01 | 292.78 | 181.73 | 298.82 | 278.88 | 124.24 | | Power & Fuel Cost | 0.10 | 0.09 | 0.09 | 0.11 | 0.08 | 0.14 | | Employee Cost | 2.01 | 1.51 | 1.58 | 1.27 | 0.90 | 0.74 | | Other Manufacturing Expenses | 17.28 | 21.56 | 16.65 | 18.36 | 0.06 | 0.11 | | Selling & Administrative Expenses | 5.11 | 5.71 | 4.29 | 4.75 | 20.93 | 16.62 | | Miscellaneous Expenses | 0.46 | 0.69 | 2.69 | 2.03 | 0.92 | 0.31 | | Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Total Expenditure | 331.97 | 322.34 | 207.03 | 325.35 | 301.77 | 142.15 | | Operating Profit | 12.62 | 10.24 | 6.06 | 10.59 | 13.04 | 7.68 | | Interest | 1.68 | 1.66 | 0.76 | 1.83 | 1.21 | 0.72 | | Gross Profit | 10.94 | 8.58 | 5.30 | 8.76 | 11.83 | 6.96 | | Depreciation | 2.87 | 3.59 | 3.59 | 4.00 | 3.35 | 2.81 | | Profit Before Tax | 8.07 | 4.99 | 1.71 | 4.76 | 8.48 | 4.15 | | Tax | 2.25 | 1.63 | 0.67 | 1.47 | 2.29 | 1.02 | | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Deferred Tax | -0.17 | -0.29 | -0.06 | -0.32 | -0.11 | 0.40 | | Reported Net Profit | 5.99 | 3.65 | 1.10 | 3.61 | 6.31 | 2.73 | | Extraordinary Items | 0.05 | 0.00 | 0.08 | -0.01 | -0.14 | 0.07 | | Adjusted Net Profit | 5.94 | 3.65 | 1.02 | 3.62 | 6.45 | 2.66 | | Adjustment below Net Profit | -20.35 | -0.01 | -0.01 | 0.00 | -1.50 | 0.00 | | P & L Balance brought forward | 24.15 | 22.23 | 22.87 | 20.98 | 16.17 | 13.44 | | Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Appropriations | 1.73 | 1.73 | 1.73 | 1.73 | 0.00 | 0.00 | | P & L Balance carried down | 8.07 | 24.15 | 22.23 | 22.87 | 20.98 | 16.17 | | 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 % | 5.00 | 15.00 | 15.00 | 15.00 | 15.00 | 0.00 | | Dividend Per Share(Rs) | 0.05 | 1.50 | 1.50 | 1.50 | 1.50 | 0.00 | | Earnings Per Share-Unit Curr | 0.13 | 3.17 | 0.95 | 3.14 | 5.48 | 2.73 | | Earnings Per Share(Adj)-Unit Curr | 0.13 | 0.08 | 0.02 | 0.08 | 0.14 | 0.06 | | Book Value-Unit Curr | 1.18 | 43.20 | 41.54 | 42.09 | 40.45 | 40.21 | | Book Value(Adj)-Unit Curr | 1.18 | 1.08 | 1.04 | 1.05 | 1.01 | 0.87 |
|
|