Gross Sales |
59.38 |
558.67 |
325.61 |
381.63 |
356.90 |
Sales |
58.41 |
558.58 |
321.84 |
374.50 |
345.96 |
Job Work/ Contract Receipts |
NA |
NA |
NA |
NA |
NA |
Processing Charges / Service Income |
NA |
NA |
NA |
NA |
NA |
Revenue from property development |
NA |
NA |
NA |
NA |
NA |
Other Operational Income |
0.97 |
0.09 |
3.77 |
7.13 |
10.94 |
Less: Excise Duty |
NA |
NA |
NA |
NA |
NA |
Net Sales |
59.38 |
558.67 |
325.61 |
381.63 |
356.90 |
EXPENDITURE : |
NA |
NA |
NA |
NA |
NA |
Increase/Decrease in Stock |
NA |
NA |
NA |
NA |
NA |
Raw Material Consumed |
57.03 |
549.12 |
303.11 |
352.04 |
337.43 |
Opening Raw Materials |
NA |
NA |
NA |
NA |
NA |
Purchases Raw Materials |
NA |
NA |
NA |
NA |
NA |
Closing Raw Materials |
NA |
NA |
NA |
NA |
NA |
Other Direct Purchases / Brought in cost |
57.03 |
549.12 |
303.11 |
352.04 |
337.43 |
Other raw material cost |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Power & Fuel Cost |
0.05 |
0.17 |
0.15 |
0.25 |
0.34 |
Electricity & Power |
0.05 |
0.17 |
0.15 |
0.25 |
0.34 |
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 |
0.54 |
0.47 |
0.35 |
0.22 |
0.44 |
Salaries, Wages & Bonus |
0.54 |
0.47 |
0.35 |
0.22 |
0.43 |
Contributions to EPF & Pension Funds |
NA |
NA |
NA |
NA |
NA |
Workmen and Staff Welfare Expenses |
NA |
NA |
NA |
NA |
0.00 |
Other Employees Cost |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Manufacturing Expenses |
0.08 |
0.12 |
0.12 |
0.39 |
0.45 |
Sub-contracted / Out sourced services |
NA |
NA |
NA |
NA |
NA |
Processing Charges |
NA |
NA |
NA |
NA |
NA |
Repairs and Maintenance |
0.08 |
0.12 |
0.12 |
0.39 |
0.45 |
Packing Material Consumed |
NA |
NA |
NA |
NA |
NA |
Other Mfg Exp |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
General and Administration Expenses |
1.85 |
1.49 |
2.99 |
7.19 |
4.22 |
Rent , Rates & Taxes |
1.15 |
0.36 |
0.35 |
4.71 |
1.19 |
Insurance |
0.02 |
0.02 |
0.46 |
0.43 |
0.21 |
Printing and stationery |
0.02 |
0.04 |
0.04 |
0.02 |
0.03 |
Professional and legal fees |
0.54 |
0.83 |
1.34 |
0.75 |
0.59 |
Traveling and conveyance |
NA |
NA |
0.06 |
0.06 |
0.06 |
Other Administration |
0.12 |
0.24 |
0.74 |
1.22 |
2.14 |
Selling and Distribution Expenses |
0.68 |
1.05 |
12.92 |
11.50 |
3.53 |
Advertisement & Sales Promotion |
0.05 |
0.04 |
0.08 |
0.02 |
0.08 |
Sales Commissions & Incentives |
NA |
NA |
NA |
NA |
NA |
Freight and Forwarding |
0.63 |
0.99 |
11.55 |
10.72 |
3.34 |
Handling and Clearing Charges |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
Other Selling Expenses |
0.00 |
0.00 |
1.29 |
0.76 |
0.12 |
Miscellaneous Expenses |
0.05 |
69.62 |
0.17 |
5.14 |
2.79 |
Bad debts /advances written off |
NA |
69.54 |
0.09 |
4.39 |
2.54 |
Provision for doubtful debts |
NA |
NA |
NA |
NA |
NA |
Losson disposal of fixed assets(net) |
NA |
NA |
NA |
NA |
0.02 |
Losson foreign exchange fluctuations |
NA |
NA |
NA |
NA |
NA |
Losson sale of non-trade current investments |
NA |
NA |
NA |
NA |
NA |
Other Miscellaneous Expenses |
0.05 |
0.08 |
0.08 |
0.75 |
0.23 |
Less: Expenses Capitalised |
NA |
NA |
NA |
NA |
NA |
Total Expenditure |
60.28 |
622.04 |
319.81 |
376.73 |
349.19 |
Operating Profit (Excl OI) |
-0.90 |
-63.37 |
5.80 |
4.90 |
7.70 |
Other Income |
0.69 |
4.46 |
1.17 |
6.40 |
4.16 |
Interest Received |
0.62 |
NA |
0.00 |
1.15 |
0.43 |
Dividend Received |
NA |
NA |
NA |
NA |
0.00 |
Profit on sale of Fixed Assets |
NA |
NA |
NA |
NA |
NA |
Profits on sale of Investments |
NA |
NA |
NA |
NA |
NA |
Provision Written Back |
0.05 |
NA |
0.54 |
0.28 |
0.03 |
Foreign Exchange Gains |
NA |
NA |
NA |
3.05 |
1.38 |
Others |
0.02 |
4.46 |
0.63 |
1.92 |
2.32 |
Operating Profit |
-0.21 |
-58.91 |
6.97 |
11.30 |
11.86 |
Interest |
5.39 |
9.21 |
11.34 |
12.08 |
11.46 |
InterestonDebenture / Bonds |
NA |
NA |
NA |
NA |
NA |
Interest on Term Loan |
NA |
NA |
NA |
NA |
1.01 |
Intereston Fixed deposits |
NA |
NA |
NA |
NA |
NA |
Bank Charges etc |
NA |
0.01 |
0.10 |
0.14 |
0.24 |
Other Interest |
5.39 |
9.20 |
11.24 |
11.94 |
10.20 |
PBDT |
-5.60 |
-68.12 |
-4.37 |
-0.78 |
0.41 |
Depreciation |
0.10 |
0.16 |
0.16 |
0.17 |
0.19 |
Profit Before Taxation & Exceptional Items |
-5.70 |
-68.28 |
-4.53 |
-0.95 |
0.21 |
Exceptional Income / Expenses |
NA |
NA |
NA |
NA |
NA |
Profit Before Tax |
-5.70 |
-68.28 |
-4.53 |
-0.95 |
0.21 |
Provision for Tax |
0.18 |
0.78 |
-1.92 |
-0.01 |
0.20 |
Current Income Tax |
NA |
0.50 |
0.74 |
NA |
0.03 |
Deferred Tax |
0.18 |
0.78 |
-2.13 |
-0.01 |
0.04 |
Other taxes |
0.00 |
-0.50 |
-0.53 |
0.00 |
0.12 |
Profit After Tax |
-5.88 |
-69.06 |
-2.61 |
-0.94 |
0.02 |
Extra items |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Minority Interest |
NA |
NA |
NA |
NA |
NA |
Share of Associate |
NA |
NA |
NA |
NA |
NA |
Other Consolidated Items |
NA |
NA |
NA |
NA |
NA |
Consolidated Net Profit |
-5.88 |
-69.06 |
-2.61 |
-0.94 |
0.02 |
Adjustments to PAT |
5.31 |
NA |
NA |
NA |
NA |
Profit Balance B/F |
22.61 |
19.64 |
22.25 |
23.19 |
23.17 |
Appropriations |
22.04 |
-49.42 |
19.64 |
22.25 |
23.19 |
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 |
NA |
NA |
NA |
NA |
0.05 |
Equity Dividend % |
NA |
NA |
NA |
NA |
NA |
Earnings Per Share |
-12.25 |
-143.88 |
-5.44 |
-1.96 |
0.03 |
Adjusted EPS |
-12.25 |
-143.88 |
-5.44 |
-1.96 |
0.03 |