(Rs. In Crores) |
|
| | | | | | Sales Turnover | 552.60 | 817.67 | 618.79 | 484.41 | 213.44 | 123.27 | Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Sales | 552.60 | 817.67 | 618.79 | 484.41 | 213.44 | 123.27 | Other Income | 5.02 | 12.79 | 0.15 | 0.13 | 0.05 | 0.67 | Stock Adjustments | 2.19 | -3.49 | 2.60 | -2.96 | 2.82 | -1.67 | Total Income | 559.81 | 826.97 | 621.54 | 481.58 | 216.31 | 122.27 | | | | | | | Raw Materials | 510.77 | 758.01 | 528.26 | 455.69 | 206.50 | 115.44 | Power & Fuel Cost | 0.25 | 0.19 | 0.67 | 0.71 | 0.53 | 0.63 | Employee Cost | 3.19 | 2.10 | 1.24 | 1.19 | 0.70 | 0.42 | Other Manufacturing Expenses | 18.35 | 37.67 | 50.60 | 13.51 | 3.26 | 0.34 | Selling & Administrative Expenses | 1.78 | 5.90 | 31.45 | 6.40 | 2.37 | 1.74 | Miscellaneous Expenses | 1.20 | 0.59 | 0.10 | 0.07 | -0.10 | 0.20 | Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Total Expenditure | 535.53 | 804.48 | 612.31 | 477.56 | 213.26 | 118.78 | Operating Profit | 24.28 | 22.49 | 9.23 | 4.02 | 3.06 | 3.50 | Interest | 0.36 | 1.68 | 3.35 | 2.95 | 1.80 | 1.95 | Gross Profit | 23.92 | 20.81 | 5.88 | 1.07 | 1.26 | 1.55 | Depreciation | 1.06 | 0.50 | 0.44 | 0.53 | 0.57 | 0.43 | Profit Before Tax | 22.86 | 20.31 | 5.44 | 0.54 | 0.69 | 1.12 | Tax | 6.05 | 5.13 | 1.41 | 0.21 | 0.25 | 0.00 | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Deferred Tax | -0.22 | -0.23 | 0.30 | -0.02 | -0.03 | -0.04 | Reported Net Profit | 17.04 | 15.41 | 3.73 | 0.35 | 0.46 | 1.16 | Extraordinary Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Adjusted Net Profit | 17.04 | 15.41 | 3.73 | 0.35 | 0.46 | 1.16 | Adjustment below Net Profit | 0.05 | -3.27 | 0.00 | 0.00 | -0.33 | 0.00 | P & L Balance brought forward | 16.61 | 4.47 | 1.82 | 1.46 | 1.34 | 0.18 | Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Appropriations | 0.98 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | P & L Balance carried down | 32.71 | 16.61 | 5.55 | 1.82 | 1.46 | 1.34 | 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 | 50.00 | 0.00 | 0.00 | 0.00 | 0.00 | Dividend Per Share(Rs) | 0.00 | 0.50 | 0.00 | 0.00 | 0.00 | 0.00 | Earnings Per Share-Unit Curr | 0.87 | 7.84 | 2.85 | 0.27 | 0.70 | 4.63 | Earnings Per Share(Adj)-Unit Curr | 0.65 | 0.59 | 0.14 | 0.01 | 0.02 | 4.63 | Book Value-Unit Curr | 2.66 | 18.45 | 16.65 | 13.80 | 27.17 | 15.34 | Book Value(Adj)-Unit Curr | 2.00 | 1.38 | 0.83 | 0.69 | 0.68 | 15.34 |
|
|