| (Rs. In Crores) |
|
| | | | | | | | Sales Turnover | 941.72 | 705.00 | 875.65 | 818.41 | 365.23 | 343.97 | | Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Net Sales | 941.72 | 705.00 | 875.65 | 818.41 | 365.23 | 343.97 | | Other Income | 1.05 | 0.62 | 1.45 | 1.52 | 0.95 | 1.00 | | Stock Adjustments | -1.91 | -14.12 | 16.60 | 13.94 | 0.43 | 0.00 | | Total Income | 940.86 | 691.50 | 893.70 | 833.87 | 366.61 | 344.97 | | | | | | | | | Raw Materials | 214.79 | 206.82 | 250.53 | 117.62 | 7.30 | 0.00 | | Power & Fuel Cost | 36.49 | 37.22 | 44.67 | 45.43 | 33.28 | 29.30 | | Employee Cost | 18.62 | 16.81 | 14.00 | 9.06 | 6.36 | 6.99 | | Other Manufacturing Expenses | 627.63 | 395.18 | 529.54 | 598.35 | 274.13 | 266.07 | | Selling & Administrative Expenses | 8.31 | 8.32 | 15.34 | 12.13 | 12.74 | 12.31 | | Miscellaneous Expenses | 3.50 | 2.17 | 3.26 | 2.49 | 2.13 | 1.25 | | Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Total Expenditure | 909.34 | 666.51 | 857.33 | 785.08 | 335.94 | 315.92 | | Operating Profit | 31.52 | 25.00 | 36.36 | 48.79 | 30.67 | 29.05 | | Interest | 12.68 | 11.68 | 12.41 | 9.84 | 6.08 | 8.12 | | Gross Profit | 18.84 | 13.32 | 23.95 | 38.95 | 24.59 | 20.93 | | Depreciation | 12.15 | 12.98 | 12.33 | 12.39 | 12.36 | 15.81 | | Profit Before Tax | 6.69 | 0.34 | 11.62 | 26.56 | 12.23 | 5.12 | | Tax | 2.23 | 0.10 | 3.60 | 8.07 | 3.60 | 1.82 | | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Deferred Tax | -0.10 | -0.22 | 0.10 | 0.56 | 0.01 | -0.58 | | Reported Net Profit | 4.55 | 0.46 | 7.93 | 17.92 | 8.62 | 3.87 | | Extraordinary Items | 0.00 | 0.00 | 0.36 | 0.02 | 0.00 | 0.07 | | Adjusted Net Profit | 4.55 | 0.46 | 7.57 | 17.90 | 8.62 | 3.80 | | Adjustment below Net Profit | 0.00 | 8.33 | -0.01 | 0.02 | -0.17 | 0.00 | | P & L Balance brought forward | 68.32 | 59.53 | 52.36 | 34.80 | 26.35 | 22.48 | | Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Appropriations | 0.00 | 0.00 | 0.75 | 0.38 | 0.00 | 0.00 | | P & L Balance carried down | 72.87 | 68.32 | 59.53 | 52.36 | 34.80 | 26.35 | | 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 | 500.00 | 0.00 | 0.00 | | Dividend Per Share(Rs) | 0.00 | 0.00 | 0.00 | 5.00 | 0.00 | 0.00 | | Earnings Per Share-Unit Curr | 0.30 | 0.03 | 0.53 | 1.19 | 5.73 | 2.57 | | Earnings Per Share(Adj)-Unit Curr | 0.30 | 0.03 | 0.53 | 0.12 | 0.57 | 0.26 | | Book Value-Unit Curr | 7.96 | 7.66 | 7.08 | 6.60 | 54.35 | 48.74 | | Book Value(Adj)-Unit Curr | 7.96 | 7.66 | 7.08 | 0.66 | 5.44 | 4.87 |
|
|