| (Rs. In Crores) |
|
| | | | | | | | Sales Turnover | 207.84 | 177.70 | 196.26 | 150.31 | 135.80 | 130.84 | | Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Net Sales | 207.84 | 177.70 | 196.26 | 150.31 | 135.80 | 130.84 | | Other Income | 0.67 | 1.40 | 0.12 | 0.42 | 0.20 | 13.66 | | Stock Adjustments | 1.20 | -2.35 | -3.62 | 8.30 | -3.65 | 0.40 | | Total Income | 209.71 | 176.75 | 192.76 | 159.03 | 132.35 | 144.90 | | | | | | | | | Raw Materials | 121.11 | 104.85 | 124.70 | 106.77 | 74.12 | 66.32 | | Power & Fuel Cost | 10.33 | 10.12 | 9.52 | 9.04 | 9.08 | 10.85 | | Employee Cost | 22.52 | 19.78 | 16.62 | 15.88 | 15.41 | 15.27 | | Other Manufacturing Expenses | 5.47 | 8.34 | 8.83 | 8.00 | 7.56 | 6.14 | | Selling & Administrative Expenses | 15.37 | 14.17 | 16.29 | 15.01 | 12.29 | 13.32 | | Miscellaneous Expenses | 2.92 | 2.95 | 2.17 | 1.94 | 1.92 | 10.36 | | Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Total Expenditure | 177.73 | 160.21 | 178.13 | 156.65 | 120.37 | 122.26 | | Operating Profit | 31.98 | 16.54 | 14.64 | 2.39 | 11.99 | 22.63 | | Interest | 1.37 | 0.82 | 1.44 | 0.66 | 0.88 | 2.96 | | Gross Profit | 30.61 | 15.72 | 13.20 | 1.73 | 11.11 | 19.67 | | Depreciation | 8.77 | 5.75 | 6.11 | 6.65 | 7.68 | 8.96 | | Profit Before Tax | 21.84 | 9.97 | 7.09 | -4.92 | 3.43 | 10.71 | | Tax | 0.00 | 0.00 | 2.05 | 0.00 | 0.00 | 0.00 | | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Deferred Tax | -29.51 | 0.00 | 0.00 | 0.00 | 0.00 | -10.35 | | Reported Net Profit | 51.35 | 9.96 | 5.04 | -4.92 | 3.43 | 21.06 | | Extraordinary Items | -0.32 | 0.55 | -0.03 | -0.01 | -0.15 | 5.34 | | Adjusted Net Profit | 51.67 | 9.41 | 5.07 | -4.91 | 3.58 | 15.72 | | Adjustment below Net Profit | -0.89 | 0.01 | 0.08 | 1.28 | 0.18 | 0.18 | | P & L Balance brought forward | -283.45 | -293.43 | -298.55 | -294.91 | -298.52 | -319.76 | | 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 | -232.99 | -283.45 | -293.43 | -298.55 | -294.91 | -298.52 | | 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 | 3.85 | 0.75 | 0.79 | -0.77 | 0.54 | 3.31 | | Earnings Per Share(Adj)-Unit Curr | 3.85 | 0.75 | 0.69 | -0.67 | 0.47 | 2.90 | | Book Value-Unit Curr | 11.48 | 7.70 | 4.68 | 3.88 | 4.45 | 3.88 | | Book Value(Adj)-Unit Curr | 11.48 | 7.70 | 4.10 | 3.40 | 3.90 | 3.40 |
|
|