Gross Sales |
49462.90 |
42577.20 |
26917.60 |
35368.90 |
40692.50 |
Sales |
46785.10 |
40066.00 |
24501.80 |
32503.10 |
35502.60 |
Job Work/ Contract Receipts |
NA |
NA |
NA |
NA |
NA |
Processing Charges / Service Income |
127.40 |
121.00 |
138.20 |
147.10 |
NA |
Revenue from property development |
NA |
NA |
NA |
NA |
NA |
Other Operational Income |
2550.40 |
2390.20 |
2277.60 |
2718.70 |
5189.90 |
Less: Excise Duty |
NA |
NA |
NA |
NA |
NA |
Net Sales |
47996.50 |
41309.50 |
26165.70 |
34234.20 |
39435.60 |
EXPENDITURE : |
NA |
NA |
NA |
NA |
NA |
Increase/Decrease in Stock |
-587.50 |
-581.00 |
461.70 |
-353.40 |
-107.80 |
Raw Material Consumed |
23295.70 |
20405.50 |
10860.30 |
13828.20 |
14729.90 |
Opening Raw Materials |
1603.60 |
1340.00 |
1276.10 |
1356.00 |
1046.90 |
Purchases Raw Materials |
23773.20 |
18433.30 |
10129.50 |
13266.10 |
14921.80 |
Closing Raw Materials |
2529.10 |
1603.60 |
1340.00 |
1276.10 |
1356.00 |
Other Direct Purchases / Brought in cost |
448.00 |
2235.80 |
794.70 |
482.20 |
117.20 |
Other raw material cost |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Power & Fuel Cost |
6806.10 |
4855.00 |
3367.70 |
4093.10 |
4741.50 |
Electricity & Power |
6806.10 |
4855.00 |
3367.70 |
4093.10 |
4741.50 |
Oil, Fuel & Natural gas |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Coals etc |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other power & fuel |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Employee Cost |
3448.30 |
3236.40 |
2812.40 |
3020.10 |
2755.90 |
Salaries, Wages & Bonus |
3097.50 |
2898.40 |
2532.30 |
2715.20 |
2464.10 |
Contributions to EPF & Pension Funds |
169.00 |
160.30 |
146.00 |
149.10 |
126.10 |
Workmen and Staff Welfare Expenses |
132.90 |
132.70 |
90.80 |
112.20 |
119.10 |
Other Employees Cost |
48.90 |
45.00 |
43.30 |
43.60 |
46.60 |
Other Manufacturing Expenses |
6212.10 |
6156.80 |
4163.70 |
5391.10 |
5611.00 |
Sub-contracted / Out sourced services |
NA |
NA |
NA |
NA |
NA |
Processing Charges |
214.60 |
192.80 |
112.10 |
192.50 |
235.40 |
Repairs and Maintenance |
618.40 |
456.20 |
395.20 |
433.40 |
526.40 |
Packing Material Consumed |
1074.40 |
1089.00 |
754.00 |
911.80 |
930.00 |
Other Mfg Exp |
4304.70 |
4418.80 |
2902.40 |
3853.40 |
3919.20 |
General and Administration Expenses |
451.00 |
404.10 |
424.20 |
329.30 |
321.30 |
Rent , Rates & Taxes |
199.30 |
177.90 |
217.00 |
189.90 |
214.20 |
Insurance |
234.00 |
210.80 |
191.90 |
123.40 |
71.90 |
Printing and stationery |
NA |
NA |
NA |
NA |
NA |
Professional and legal fees |
NA |
NA |
NA |
NA |
NA |
Traveling and conveyance |
NA |
NA |
NA |
NA |
NA |
Other Administration |
17.70 |
15.40 |
15.30 |
16.00 |
35.20 |
Selling and Distribution Expenses |
1474.60 |
947.50 |
546.10 |
882.70 |
732.80 |
Advertisement & Sales Promotion |
326.00 |
283.60 |
85.80 |
293.20 |
102.40 |
Sales Commissions & Incentives |
117.70 |
146.20 |
120.40 |
118.20 |
141.60 |
Freight and Forwarding |
991.70 |
479.10 |
326.90 |
442.50 |
451.40 |
Handling and Clearing Charges |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Selling Expenses |
39.20 |
38.60 |
13.00 |
28.80 |
37.40 |
Miscellaneous Expenses |
1622.90 |
1440.10 |
1292.60 |
1394.60 |
1139.50 |
Bad debts /advances written off |
NA |
NA |
NA |
NA |
NA |
Provision for doubtful debts |
176.40 |
16.70 |
33.10 |
8.60 |
17.50 |
Losson disposal of fixed assets(net) |
NA |
NA |
NA |
NA |
NA |
Losson foreign exchange fluctuations |
NA |
NA |
NA |
NA |
NA |
Losson sale of non-trade current investments |
NA |
NA |
NA |
32.30 |
2.30 |
Other Miscellaneous Expenses |
1446.50 |
1423.40 |
1259.50 |
1353.70 |
1119.70 |
Less: Expenses Capitalised |
NA |
NA |
NA |
NA |
NA |
Total Expenditure |
42723.20 |
36864.40 |
23928.70 |
28585.70 |
29924.10 |
Operating Profit (Excl OI) |
5273.30 |
4445.10 |
2237.00 |
5648.50 |
9511.50 |
Other Income |
275.20 |
430.60 |
616.20 |
352.10 |
1036.50 |
Interest Received |
56.70 |
66.70 |
365.00 |
66.60 |
71.70 |
Dividend Received |
46.90 |
32.60 |
32.70 |
28.10 |
38.40 |
Profit on sale of Fixed Assets |
1.40 |
16.10 |
1.60 |
NA |
95.00 |
Profits on sale of Investments |
NA |
NA |
NA |
NA |
NA |
Provision Written Back |
NA |
113.70 |
80.00 |
97.50 |
564.80 |
Foreign Exchange Gains |
4.80 |
70.90 |
25.80 |
0.10 |
8.30 |
Others |
165.40 |
130.60 |
111.10 |
159.80 |
258.30 |
Operating Profit |
5548.50 |
4875.70 |
2853.20 |
6000.60 |
10548.00 |
Interest |
538.90 |
521.80 |
707.00 |
870.90 |
954.20 |
InterestonDebenture / Bonds |
897.40 |
1019.20 |
798.90 |
943.00 |
976.70 |
Interest on Term Loan |
NA |
NA |
NA |
NA |
NA |
Intereston Fixed deposits |
NA |
NA |
NA |
NA |
NA |
Bank Charges etc |
NA |
NA |
NA |
NA |
NA |
Other Interest |
-358.50 |
-497.40 |
-91.90 |
-72.10 |
-22.50 |
PBDT |
5009.60 |
4353.90 |
2146.20 |
5129.70 |
9593.80 |
Depreciation |
2270.80 |
2306.60 |
2311.30 |
2285.80 |
1930.00 |
Profit Before Taxation & Exceptional Items |
2738.80 |
2047.30 |
-165.10 |
2843.90 |
7663.80 |
Exceptional Income / Expenses |
1342.10 |
NA |
NA |
NA |
NA |
Profit Before Tax |
4062.50 |
2046.00 |
-165.10 |
2843.90 |
7663.80 |
Provision for Tax |
1417.00 |
504.40 |
-14.40 |
-936.90 |
2669.10 |
Current Income Tax |
928.40 |
550.10 |
NA |
539.20 |
1745.80 |
Deferred Tax |
483.10 |
840.10 |
178.10 |
-936.90 |
2669.10 |
Other taxes |
5.50 |
-885.80 |
-192.50 |
-539.20 |
-1745.80 |
Profit After Tax |
2645.50 |
1541.60 |
-150.70 |
3780.80 |
4994.70 |
Extra items |
0.00 |
75.40 |
-185.40 |
-176.50 |
55636.90 |
Minority Interest |
73.30 |
48.30 |
31.70 |
48.20 |
NA |
Share of Associate |
NA |
NA |
NA |
NA |
NA |
Other Consolidated Items |
NA |
NA |
NA |
NA |
NA |
Consolidated Net Profit |
2718.80 |
1665.30 |
-304.40 |
3652.50 |
60631.60 |
Adjustments to PAT |
NA |
NA |
NA |
NA |
11.20 |
Profit Balance B/F |
14335.70 |
12775.80 |
11579.90 |
8977.30 |
3697.40 |
Appropriations |
17054.50 |
14441.10 |
11275.50 |
12629.80 |
64340.20 |
General Reserves |
NA |
NA |
NA |
NA |
NA |
Proposed Equity Dividend |
NA |
NA |
NA |
NA |
NA |
Corporate dividend tax |
NA |
NA |
NA |
NA |
NA |
Other Appropriation |
445.00 |
105.40 |
-1500.30 |
1049.90 |
55362.90 |
Equity Dividend % |
50.00 |
40.00 |
10.00 |
30.00 |
75.00 |
Earnings Per Share |
24.34 |
14.91 |
-2.73 |
32.70 |
542.86 |
Adjusted EPS |
24.34 |
14.91 |
-2.73 |
32.70 |
542.86 |