(Rs. in Million) |
INCOME : | | |
Gross Sales | 809.10 | 725.50 |
Sales | 809.10 | 725.50 |
Job Work/ Contract Receipts | | |
Processing Charges / Service Income | | |
Revenue from property development | | |
Other Operational Income | 0.00 | 0.00 |
Less: Excise Duty | 86.40 | 72.90 |
Net Sales | 722.70 | 652.50 |
EXPENDITURE : | | |
Increase/Decrease in Stock | -9.40 | 43.60 |
Raw Material Consumed | 154.10 | 129.40 |
Opening Raw Materials | | |
Purchases Raw Materials | | |
Closing Raw Materials | | |
Other Direct Purchases / Brought in cost | 154.10 | 129.40 |
Other raw material cost | 0.00 | 0.00 |
Power & Fuel Cost | | |
Electricity & Power | | |
Oil, Fuel & Natural gas | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 |
Employee Cost | 26.20 | 21.10 |
Salaries, Wages & Bonus | | |
Contributions to EPF & Pension Funds | | |
Workmen and Staff Welfare Expenses | | |
Other Employees Cost | 26.20 | 21.10 |
Other Manufacturing Expenses | 343.60 | 335.00 |
Sub-contracted / Out sourced services | | |
Processing Charges | | |
Repairs and Maintenance | 0.00 | 0.00 |
Packing Material Consumed | | |
Other Mfg Exp | 343.60 | 335.00 |
General and Administration Expenses | 7.10 | 8.40 |
Rent , Rates & Taxes | 0.00 | 0.00 |
Insurance | | |
Printing and stationery | | |
Professional and legal fees | | |
Traveling and conveyance | | |
Other Administration | 7.10 | 8.40 |
Selling and Distribution Expenses | | |
Advertisement & Sales Promotion | | |
Sales Commissions & Incentives | | |
Freight and Forwarding | | |
Handling and Clearing Charges | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 |
Miscellaneous Expenses | 0.20 | 0.10 |
Bad debts /advances written off | | |
Provision for doubtful debts | | |
Losson disposal of fixed assets(net) | 0.10 | |
Losson foreign exchange fluctuations | | |
Losson sale of non-trade current investments | | |
Other Miscellaneous Expenses | 0.00 | 0.10 |
Less: Expenses Capitalised | | |
Total Expenditure | 521.80 | 537.50 |
Operating Profit (Excl OI) | 200.90 | 115.00 |
Other Income | 6.50 | 7.10 |
Interest Received | 0.00 | 0.00 |
Dividend Received | | |
Profit on sale of Fixed Assets | | 0.10 |
Profits on sale of Investments | | |
Provision Written Back | | |
Foreign Exchange Gains | | |
Others | 6.50 | 7.00 |
Operating Profit | 207.40 | 122.10 |
Interest | 35.60 | 26.80 |
InterestonDebenture / Bonds | | |
Interest on Term Loan | | |
Intereston Fixed deposits | | |
Bank Charges etc | | |
Other Interest | 35.60 | 26.80 |
PBDT | 171.80 | 95.30 |
Depreciation | 54.40 | 48.80 |
Profit Before Taxation & Exceptional Items | 117.50 | 46.60 |
Exceptional Income / Expenses | | |
Profit Before Tax | 117.50 | 46.60 |
Provision for Tax | 36.50 | 4.00 |
Current Income Tax | 9.90 | 4.00 |
Deferred Tax | 26.50 | |
Other taxes | 0.10 | 4.00 |
Profit After Tax | 81.00 | 42.50 |
Extra items | 0.00 | 0.00 |
Minority Interest | | |
Share of Associate | | |
Other Consolidated Items | | |
Consolidated Net Profit | 81.00 | 42.50 |
Adjustments to PAT | -0.40 | -19.40 |
Profit Balance B/F | 65.10 | 42.00 |
Appropriations | 145.60 | 65.10 |
General Reserves | | |
Proposed Equity Dividend | | |
Corporate dividend tax | | |
Other Appropriation | | |
Equity Dividend % | | |
Earnings Per Share | 4.00 | 2.00 |
Adjusted EPS | 4.00 | 2.00 |