(Rs. In Crores) |
|
| | | | | | Sales Turnover | 24.77 | 25.12 | 18.29 | 13.51 | 10.31 | 10.04 | Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Sales | 24.77 | 25.12 | 18.29 | 13.51 | 10.31 | 10.04 | Other Income | 0.00 | 0.00 | 0.00 | 0.02 | 0.04 | 0.05 | Stock Adjustments | 2.02 | -1.46 | -1.04 | 0.83 | -0.15 | 1.84 | Total Income | 26.79 | 23.66 | 17.25 | 14.36 | 10.20 | 11.93 | | | | | | | Raw Materials | 25.65 | 22.59 | 16.29 | 0.00 | 9.50 | 11.06 | Power & Fuel Cost | 0.02 | 0.02 | 0.02 | 0.02 | 0.00 | 0.01 | Employee Cost | 0.27 | 0.29 | 0.27 | 0.26 | 0.21 | 0.18 | Other Manufacturing Expenses | 0.03 | 0.02 | 0.03 | 13.37 | 0.00 | 0.00 | Selling & Administrative Expenses | 0.22 | 0.23 | 0.19 | 0.22 | 0.14 | 0.14 | Miscellaneous Expenses | 0.04 | 0.01 | 0.01 | 0.08 | 0.03 | 0.19 | Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Total Expenditure | 26.24 | 23.16 | 16.80 | 13.95 | 9.88 | 11.58 | Operating Profit | 0.56 | 0.50 | 0.45 | 0.41 | 0.33 | 0.34 | Interest | 0.12 | 0.12 | 0.11 | 0.06 | 0.03 | 0.03 | Gross Profit | 0.44 | 0.38 | 0.34 | 0.35 | 0.30 | 0.31 | Depreciation | 0.15 | 0.04 | 0.05 | 0.06 | 0.07 | 0.08 | Profit Before Tax | 0.29 | 0.34 | 0.29 | 0.29 | 0.23 | 0.23 | Tax | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Deferred Tax | -0.02 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | Reported Net Profit | 0.21 | 0.26 | 0.21 | 0.21 | 0.17 | 0.17 | Extraordinary Items | -0.03 | -0.01 | -0.01 | -0.01 | -0.01 | -0.12 | Adjusted Net Profit | 0.24 | 0.27 | 0.22 | 0.22 | 0.18 | 0.29 | Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | -6.75 | 0.00 | 2.84 | P & L Balance brought forward | 3.36 | 0.45 | 0.23 | 4.21 | 4.05 | 1.04 | 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 | 3.57 | 0.70 | 0.45 | -2.33 | 4.21 | 4.05 | 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 | 0.21 | 0.25 | 0.21 | 0.21 | 0.55 | 0.57 | Earnings Per Share(Adj)-Unit Curr | 0.21 | 0.25 | 0.21 | 0.21 | 0.55 | 0.57 | Book Value-Unit Curr | 13.51 | 13.30 | 10.44 | 10.23 | 23.99 | 23.44 | Book Value(Adj)-Unit Curr | 13.51 | 13.30 | 10.44 | 10.23 | 23.99 | 23.44 |
|
|