(Rs. in Million) |
INCOME : | |
Gross Sales | 12729.50 |
Sales | 12688.00 |
Job Work/ Contract Receipts | |
Processing Charges / Service Income | 31.90 |
Revenue from property development | |
Other Operational Income | 9.60 |
Less: Excise Duty | 1252.60 |
Net Sales | 11476.90 |
EXPENDITURE : | |
Increase/Decrease in Stock | -1313.00 |
Raw Material Consumed | 11630.90 |
Opening Raw Materials | 3022.70 |
Purchases Raw Materials | 8219.70 |
Closing Raw Materials | 3791.90 |
Other Direct Purchases / Brought in cost | 4180.40 |
Other raw material cost | 0.00 |
Power & Fuel Cost | 544.20 |
Electricity & Power | 544.20 |
Oil, Fuel & Natural gas | 0.00 |
Coals etc | 0.00 |
Other power & fuel | 0.00 |
Employee Cost | 169.40 |
Salaries, Wages & Bonus | 153.90 |
Contributions to EPF & Pension Funds | 6.90 |
Workmen and Staff Welfare Expenses | 8.60 |
Other Employees Cost | 0.00 |
Other Manufacturing Expenses | 483.80 |
Sub-contracted / Out sourced services | |
Processing Charges | |
Repairs and Maintenance | 15.50 |
Packing Material Consumed | |
Other Mfg Exp | 468.40 |
General and Administration Expenses | 69.20 |
Rent , Rates & Taxes | 2.80 |
Insurance | 13.10 |
Printing and stationery | 1.70 |
Professional and legal fees | 18.80 |
Traveling and conveyance | 3.00 |
Other Administration | 32.80 |
Selling and Distribution Expenses | 23.40 |
Advertisement & Sales Promotion | 2.80 |
Sales Commissions & Incentives | 1.30 |
Freight and Forwarding | |
Handling and Clearing Charges | 0.00 |
Other Selling Expenses | 19.30 |
Miscellaneous Expenses | 37.30 |
Bad debts /advances written off | |
Provision for doubtful debts | |
Losson disposal of fixed assets(net) | |
Losson foreign exchange fluctuations | 13.30 |
Losson sale of non-trade current investments | |
Other Miscellaneous Expenses | 24.00 |
Less: Expenses Capitalised | |
Total Expenditure | 11645.30 |
Operating Profit (Excl OI) | -168.40 |
Other Income | 102.60 |
Interest Received | 19.40 |
Dividend Received | |
Profit on sale of Fixed Assets | |
Profits on sale of Investments | |
Provision Written Back | 0.30 |
Foreign Exchange Gains | |
Others | 82.90 |
Operating Profit | -65.80 |
Interest | 1131.00 |
InterestonDebenture / Bonds | |
Interest on Term Loan | |
Intereston Fixed deposits | |
Bank Charges etc | 39.10 |
Other Interest | 1091.90 |
PBDT | -1196.80 |
Depreciation | 736.60 |
Profit Before Taxation & Exceptional Items | -1933.40 |
Exceptional Income / Expenses | |
Profit Before Tax | -1933.40 |
Provision for Tax | |
Current Income Tax | |
Deferred Tax | |
Other taxes | 0.00 |
Profit After Tax | -1933.40 |
Extra items | 0.00 |
Minority Interest | |
Share of Associate | |
Other Consolidated Items | |
Consolidated Net Profit | -1933.40 |
Adjustments to PAT | |
Profit Balance B/F | 943.90 |
Appropriations | -989.50 |
General Reserves | |
Proposed Equity Dividend | |
Corporate dividend tax | |
Other Appropriation | 2.90 |
Equity Dividend % | |
Earnings Per Share | -16.00 |
Adjusted EPS | -16.00 |