| (Rs. In Crores) |
|
| | | | | | | | Sales Turnover | 10.79 | 16.55 | 37.73 | 34.50 | 28.56 | 34.91 | | Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Net Sales | 10.79 | 16.55 | 37.73 | 34.50 | 28.56 | 34.91 | | Other Income | 0.48 | 0.34 | 1.92 | 0.98 | 0.12 | 0.29 | | Stock Adjustments | 0.81 | -0.63 | -4.59 | 0.68 | 2.37 | 2.50 | | Total Income | 12.08 | 16.26 | 35.06 | 36.16 | 31.05 | 37.70 | | | | | | | | | Raw Materials | 8.14 | 13.24 | 30.45 | 31.63 | 27.08 | 32.32 | | Power & Fuel Cost | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | | Employee Cost | 0.61 | 0.67 | 0.79 | 0.88 | 1.07 | 1.56 | | Other Manufacturing Expenses | 0.03 | 0.04 | 0.05 | 0.02 | 0.02 | 0.07 | | Selling & Administrative Expenses | 0.57 | 0.63 | 1.05 | 0.77 | 0.94 | 0.77 | | Miscellaneous Expenses | 0.04 | 0.02 | 0.07 | 0.03 | 0.04 | 0.05 | | Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Total Expenditure | 9.41 | 14.62 | 32.43 | 33.35 | 29.16 | 34.79 | | Operating Profit | 2.67 | 1.64 | 2.64 | 2.81 | 1.90 | 2.91 | | Interest | 1.32 | 1.34 | 1.50 | 1.98 | 1.52 | 1.69 | | Gross Profit | 1.35 | 0.30 | 1.14 | 0.83 | 0.38 | 1.22 | | Depreciation | 0.10 | 0.14 | 0.15 | 0.17 | 0.21 | 0.30 | | Profit Before Tax | 1.25 | 0.16 | 0.99 | 0.66 | 0.17 | 0.92 | | Tax | 0.35 | 0.04 | 0.28 | 0.17 | 0.09 | 0.28 | | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Deferred Tax | -0.05 | 0.00 | 0.00 | 0.00 | -0.01 | -0.03 | | Reported Net Profit | 0.95 | 0.13 | 0.71 | 0.50 | 0.09 | 0.68 | | Extraordinary Items | 0.28 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Adjusted Net Profit | 0.67 | 0.13 | 0.71 | 0.50 | 0.09 | 0.68 | | Adjustment below Net Profit | -0.16 | 0.00 | 0.00 | 0.00 | -7.24 | 0.00 | | P & L Balance brought forward | 4.14 | 4.01 | 3.30 | -5.29 | 1.87 | 2.04 | | 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 | 4.92 | 4.14 | 4.01 | -4.79 | -5.29 | 2.71 | | 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 | 0.95 | 0.13 | 1.08 | 0.75 | 0.13 | 1.03 | | Earnings Per Share(Adj)-Unit Curr | 0.24 | 0.03 | 0.27 | 0.75 | 0.03 | 0.26 | | Book Value-Unit Curr | 21.02 | 20.24 | 20.17 | 19.09 | 18.34 | 18.20 | | Book Value(Adj)-Unit Curr | 5.26 | 5.06 | 5.05 | 19.09 | 4.59 | 4.55 |
|
|