| (Rs. In Crores) |
|
| | | | | | | | Sales Turnover | 81.38 | 104.85 | 106.63 | 104.12 | 106.48 | 93.56 | | Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Net Sales | 81.38 | 104.85 | 106.63 | 104.12 | 106.48 | 93.56 | | Other Income | 0.25 | 0.15 | 0.30 | 0.19 | 0.17 | 0.06 | | Stock Adjustments | 8.84 | 4.95 | -3.32 | 3.76 | -4.55 | 6.55 | | Total Income | 90.47 | 109.95 | 103.61 | 108.07 | 102.10 | 100.17 | | | | | | | | | Raw Materials | 81.22 | 99.93 | 92.94 | 96.49 | 83.46 | 86.83 | | Power & Fuel Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.09 | 0.09 | | Employee Cost | 1.21 | 1.07 | 1.47 | 1.56 | 1.12 | 1.07 | | Other Manufacturing Expenses | 0.24 | 0.34 | 0.25 | 0.64 | 3.85 | 3.93 | | Selling & Administrative Expenses | 2.78 | 3.71 | 5.15 | 4.17 | 3.73 | 2.76 | | Miscellaneous Expenses | 0.18 | 0.46 | 0.47 | 1.33 | 0.32 | 0.11 | | Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Total Expenditure | 85.64 | 105.51 | 100.28 | 104.20 | 92.58 | 94.79 | | Operating Profit | 4.85 | 4.43 | 3.33 | 3.87 | 9.52 | 5.38 | | Interest | 1.68 | 2.10 | 1.97 | 1.58 | 1.72 | 1.73 | | Gross Profit | 3.17 | 2.33 | 1.36 | 2.29 | 7.80 | 3.65 | | Depreciation | 0.99 | 0.40 | 0.36 | 0.33 | 0.28 | 0.25 | | Profit Before Tax | 2.18 | 1.93 | 1.00 | 1.96 | 7.52 | 3.40 | | Tax | 0.60 | 0.48 | 0.57 | 0.46 | 2.08 | 1.00 | | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Deferred Tax | -0.02 | 0.02 | -0.01 | 0.02 | -0.02 | -0.03 | | Reported Net Profit | 1.60 | 1.43 | 0.44 | 1.49 | 5.47 | 2.43 | | Extraordinary Items | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Adjusted Net Profit | 1.56 | 1.43 | 0.44 | 1.49 | 5.47 | 2.43 | | Adjustment below Net Profit | 0.15 | 0.00 | 0.00 | 0.00 | -3.35 | 0.00 | | P & L Balance brought forward | 11.44 | 10.01 | 9.57 | 8.08 | 6.06 | 3.63 | | 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 | 13.19 | 11.44 | 10.01 | 9.57 | 8.18 | 6.06 | | 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 | 0.08 | 0.14 | 0.04 | 1.48 | 5.44 | 9.01 | | Earnings Per Share(Adj)-Unit Curr | 0.06 | 0.05 | 0.01 | 0.05 | 0.20 | 0.22 | | Book Value-Unit Curr | 2.10 | 3.84 | 3.59 | 34.40 | 31.71 | 34.36 | | Book Value(Adj)-Unit Curr | 1.54 | 1.41 | 1.32 | 1.27 | 1.17 | 0.84 |
|
|