| (Rs. In Crores) |
|
| | | | | | | | Sales Turnover | 87.79 | 62.25 | 50.93 | 51.09 | 33.40 | 29.16 | | Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Net Sales | 87.79 | 62.25 | 50.93 | 51.09 | 33.40 | 29.16 | | Other Income | 0.14 | 0.97 | 1.22 | 1.60 | 0.45 | 0.03 | | Stock Adjustments | -0.39 | 5.55 | 5.63 | 6.86 | 3.95 | -0.11 | | Total Income | 87.54 | 68.77 | 57.78 | 59.55 | 37.80 | 29.08 | | | | | | | | | Raw Materials | 84.07 | 64.77 | 54.48 | 56.01 | 35.86 | 27.85 | | Power & Fuel Cost | 0.05 | 0.03 | 0.04 | 0.00 | 0.05 | 0.00 | | Employee Cost | 0.81 | 0.68 | 0.34 | 0.19 | 0.26 | 0.22 | | Other Manufacturing Expenses | 0.02 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | | Selling & Administrative Expenses | 1.09 | 0.71 | 1.01 | 0.74 | 0.40 | 0.44 | | Miscellaneous Expenses | 0.04 | 0.19 | 0.00 | 0.34 | 0.09 | 0.04 | | Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Total Expenditure | 86.08 | 66.38 | 55.87 | 57.27 | 36.66 | 28.56 | | Operating Profit | 1.46 | 2.39 | 1.91 | 2.27 | 1.14 | 0.51 | | Interest | 0.72 | 1.01 | 0.47 | 0.36 | 0.41 | 0.29 | | Gross Profit | 0.74 | 1.38 | 1.44 | 1.91 | 0.73 | 0.22 | | Depreciation | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.03 | | Profit Before Tax | 0.71 | 1.35 | 1.41 | 1.88 | 0.69 | 0.19 | | Tax | 0.16 | 0.17 | 0.35 | 0.20 | 0.09 | 0.05 | | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Deferred Tax | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | | Reported Net Profit | 0.57 | 1.19 | 1.07 | 1.68 | 0.60 | 0.14 | | Extraordinary Items | 0.10 | 0.84 | 0.91 | 1.42 | 0.39 | 0.01 | | Adjusted Net Profit | 0.47 | 0.35 | 0.16 | 0.26 | 0.21 | 0.13 | | Adjustment below Net Profit | 0.00 | 0.00 | -0.06 | 0.00 | 0.00 | 0.00 | | P & L Balance brought forward | 4.83 | 3.64 | 2.63 | 0.94 | 0.34 | 0.20 | | 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 | 5.40 | 4.83 | 3.64 | 2.63 | 0.94 | 0.34 | | 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 | 0.57 | 1.19 | 1.06 | 1.68 | 0.60 | 0.21 | | Earnings Per Share(Adj)-Unit Curr | 0.57 | 1.19 | 1.06 | 1.68 | 0.60 | 0.14 | | Book Value-Unit Curr | 22.61 | 22.04 | 16.09 | 15.08 | 13.40 | 19.20 | | Book Value(Adj)-Unit Curr | 22.61 | 22.04 | 16.09 | 15.08 | 13.40 | 12.80 |
|
|