(Rs. In Crores) |
|
| | | | | | Sales Turnover | 347.29 | 311.80 | 186.64 | 157.71 | 171.11 | 73.20 | Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Sales | 347.29 | 311.80 | 186.64 | 157.71 | 171.11 | 73.20 | Other Income | 4.14 | 0.63 | 0.26 | 0.26 | 0.44 | 0.28 | Stock Adjustments | -5.57 | 9.95 | -4.85 | 4.13 | 6.42 | 3.18 | Total Income | 345.86 | 322.38 | 182.05 | 162.10 | 177.97 | 76.66 | | | | | | | Raw Materials | 104.09 | 41.62 | 29.85 | 59.59 | 72.40 | 29.93 | Power & Fuel Cost | 6.81 | 6.76 | 4.74 | 4.35 | 6.79 | 3.29 | Employee Cost | 22.06 | 41.53 | 39.06 | 31.14 | 23.53 | 7.43 | Other Manufacturing Expenses | 153.42 | 191.16 | 72.25 | 43.95 | 38.80 | 15.25 | Selling & Administrative Expenses | 21.42 | 11.27 | 10.97 | 7.43 | 16.48 | 10.60 | Miscellaneous Expenses | 2.59 | 2.10 | 1.77 | 2.01 | 1.68 | 0.87 | Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Total Expenditure | 310.38 | 294.43 | 158.64 | 148.47 | 159.69 | 67.37 | Operating Profit | 35.49 | 27.94 | 23.41 | 13.63 | 18.28 | 9.29 | Interest | 5.08 | 3.30 | 6.09 | 4.71 | 5.18 | 3.24 | Gross Profit | 30.41 | 24.64 | 17.32 | 8.92 | 13.10 | 6.05 | Depreciation | 5.00 | 2.26 | 2.65 | 2.46 | 2.69 | 2.42 | Profit Before Tax | 25.41 | 22.38 | 14.67 | 6.46 | 10.41 | 3.63 | Tax | 7.84 | 6.81 | 4.94 | 2.73 | 3.52 | 1.40 | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Deferred Tax | 0.26 | -0.18 | -0.37 | -0.29 | -0.30 | -0.28 | Reported Net Profit | 17.30 | 15.75 | 10.11 | 4.02 | 7.19 | 2.52 | Extraordinary Items | -0.25 | -0.20 | -0.14 | -0.21 | -0.12 | -0.13 | Adjusted Net Profit | 17.55 | 15.95 | 10.25 | 4.23 | 7.31 | 2.65 | Adjustment below Net Profit | -1.34 | -0.96 | -13.11 | 0.00 | 0.00 | 0.00 | P & L Balance brought forward | 35.74 | 20.95 | 23.95 | 19.93 | 12.02 | 9.50 | 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 | 51.71 | 35.74 | 20.95 | 23.95 | 19.20 | 12.02 | 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 % | 10.00 | 7.00 | 5.00 | 0.00 | 0.00 | 0.00 | Dividend Per Share(Rs) | 1.00 | 0.70 | 0.50 | 0.00 | 0.00 | 0.00 | Earnings Per Share-Unit Curr | 9.06 | 8.24 | 5.29 | 45.97 | 822.50 | 287.87 | Earnings Per Share(Adj)-Unit Curr | 9.06 | 8.24 | 5.36 | 45.97 | 822.50 | 287.87 | Book Value-Unit Curr | 53.27 | 44.91 | 37.17 | 284.10 | 2297.85 | 1475.35 | Book Value(Adj)-Unit Curr | 53.27 | 44.91 | 37.65 | 284.10 | 2297.85 | 1475.35 |
|
|