Gross Sales |
647.21 |
469.65 |
287.44 |
302.25 |
292.44 |
Sales |
639.31 |
457.76 |
275.91 |
288.13 |
273.18 |
Job Work/ Contract Receipts |
NA |
NA |
NA |
NA |
NA |
Processing Charges / Service Income |
6.55 |
8.45 |
9.58 |
13.66 |
14.35 |
Revenue from property development |
NA |
NA |
NA |
NA |
NA |
Other Operational Income |
1.36 |
3.44 |
1.96 |
0.46 |
4.92 |
Less: Excise Duty |
NA |
8.25 |
30.91 |
32.94 |
27.88 |
Net Sales |
647.21 |
461.40 |
256.53 |
269.31 |
264.56 |
EXPENDITURE : |
NA |
NA |
NA |
NA |
NA |
Increase/Decrease in Stock |
16.17 |
-9.05 |
1.32 |
-17.83 |
-1.79 |
Raw Material Consumed |
511.51 |
388.46 |
199.61 |
211.96 |
193.41 |
Opening Raw Materials |
62.87 |
43.25 |
42.62 |
48.51 |
41.44 |
Purchases Raw Materials |
511.00 |
408.07 |
200.24 |
206.08 |
200.47 |
Closing Raw Materials |
62.36 |
62.87 |
43.25 |
42.62 |
48.51 |
Other Direct Purchases / Brought in cost |
NA |
NA |
NA |
NA |
NA |
Other raw material cost |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Power & Fuel Cost |
6.49 |
5.66 |
4.26 |
4.85 |
4.24 |
Electricity & Power |
6.49 |
5.66 |
4.26 |
4.85 |
4.24 |
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 |
31.30 |
25.84 |
18.97 |
13.36 |
12.84 |
Salaries, Wages & Bonus |
25.08 |
22.00 |
16.76 |
11.89 |
10.52 |
Contributions to EPF & Pension Funds |
6.05 |
3.73 |
2.14 |
1.41 |
2.17 |
Workmen and Staff Welfare Expenses |
0.16 |
0.10 |
0.07 |
0.06 |
0.14 |
Other Employees Cost |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Manufacturing Expenses |
25.99 |
15.88 |
11.28 |
15.95 |
13.68 |
Sub-contracted / Out sourced services |
NA |
NA |
NA |
NA |
NA |
Processing Charges |
22.39 |
12.33 |
8.54 |
13.12 |
11.45 |
Repairs and Maintenance |
3.14 |
3.07 |
1.06 |
0.95 |
0.89 |
Packing Material Consumed |
NA |
NA |
NA |
NA |
NA |
Other Mfg Exp |
0.46 |
0.48 |
1.68 |
1.88 |
1.35 |
General and Administration Expenses |
11.70 |
9.63 |
10.31 |
9.17 |
7.77 |
Rent , Rates & Taxes |
0.27 |
0.74 |
2.41 |
2.97 |
1.99 |
Insurance |
0.47 |
0.41 |
0.51 |
0.44 |
0.57 |
Printing and stationery |
0.42 |
0.36 |
0.27 |
0.19 |
0.24 |
Professional and legal fees |
4.73 |
3.38 |
3.00 |
1.84 |
1.46 |
Traveling and conveyance |
2.47 |
2.04 |
1.51 |
1.08 |
1.25 |
Other Administration |
3.35 |
2.69 |
2.60 |
2.65 |
2.25 |
Selling and Distribution Expenses |
14.29 |
9.44 |
4.13 |
4.35 |
4.75 |
Advertisement & Sales Promotion |
0.19 |
0.20 |
0.05 |
0.14 |
0.16 |
Sales Commissions & Incentives |
1.66 |
1.06 |
0.82 |
0.76 |
0.57 |
Freight and Forwarding |
7.82 |
5.58 |
2.32 |
2.79 |
3.05 |
Handling and Clearing Charges |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Selling Expenses |
4.61 |
2.60 |
0.94 |
0.67 |
0.97 |
Miscellaneous Expenses |
18.26 |
13.79 |
6.15 |
5.35 |
9.62 |
Bad debts /advances written off |
0.78 |
0.96 |
1.52 |
1.00 |
4.43 |
Provision for doubtful debts |
NA |
NA |
0.93 |
NA |
2.65 |
Losson disposal of fixed assets(net) |
0.09 |
NA |
NA |
NA |
NA |
Losson foreign exchange fluctuations |
0.74 |
NA |
NA |
0.77 |
0.67 |
Losson sale of non-trade current investments |
NA |
NA |
NA |
NA |
NA |
Other Miscellaneous Expenses |
16.65 |
12.83 |
3.70 |
3.58 |
1.86 |
Less: Expenses Capitalised |
NA |
NA |
NA |
NA |
NA |
Total Expenditure |
635.70 |
459.65 |
256.02 |
247.15 |
244.51 |
Operating Profit (Excl OI) |
11.51 |
1.75 |
0.51 |
22.16 |
20.05 |
Other Income |
4.49 |
1.74 |
2.75 |
2.28 |
1.65 |
Interest Received |
2.92 |
1.63 |
1.58 |
2.25 |
1.52 |
Dividend Received |
NA |
NA |
NA |
NA |
NA |
Profit on sale of Fixed Assets |
1.32 |
NA |
0.01 |
0.02 |
0.13 |
Profits on sale of Investments |
NA |
NA |
NA |
NA |
NA |
Provision Written Back |
NA |
NA |
NA |
NA |
NA |
Foreign Exchange Gains |
NA |
0.11 |
1.15 |
NA |
NA |
Others |
0.25 |
0.00 |
0.02 |
0.02 |
0.01 |
Operating Profit |
16.01 |
3.49 |
3.25 |
24.45 |
21.70 |
Interest |
18.17 |
19.66 |
19.68 |
16.52 |
16.44 |
InterestonDebenture / Bonds |
NA |
NA |
NA |
NA |
NA |
Interest on Term Loan |
0.69 |
2.29 |
1.80 |
0.01 |
0.12 |
Intereston Fixed deposits |
NA |
NA |
NA |
NA |
NA |
Bank Charges etc |
5.12 |
5.31 |
3.12 |
4.09 |
4.74 |
Other Interest |
12.37 |
12.06 |
14.75 |
12.42 |
11.58 |
PBDT |
-2.17 |
-16.17 |
-16.42 |
7.92 |
5.26 |
Depreciation |
12.22 |
11.54 |
11.89 |
13.53 |
15.28 |
Profit Before Taxation & Exceptional Items |
-14.39 |
-27.71 |
-28.31 |
-5.61 |
-10.02 |
Exceptional Income / Expenses |
NA |
NA |
NA |
NA |
NA |
Profit Before Tax |
-14.39 |
-27.71 |
-28.31 |
-5.61 |
-10.02 |
Provision for Tax |
-0.27 |
0.05 |
0.02 |
-0.15 |
NA |
Current Income Tax |
NA |
NA |
NA |
NA |
NA |
Deferred Tax |
NA |
NA |
NA |
NA |
NA |
Other taxes |
-0.27 |
0.05 |
0.02 |
-0.15 |
0.00 |
Profit After Tax |
-14.12 |
-27.77 |
-28.33 |
-5.45 |
-10.02 |
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 |
-14.12 |
-27.77 |
-28.33 |
-5.45 |
-10.02 |
Adjustments to PAT |
NA |
NA |
NA |
NA |
NA |
Profit Balance B/F |
-118.70 |
-90.93 |
-62.60 |
-58.10 |
-48.08 |
Appropriations |
-132.81 |
-118.70 |
-90.93 |
-63.55 |
-58.10 |
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 |
0.45 |
NA |
NA |
NA |
NA |
Equity Dividend % |
NA |
NA |
NA |
NA |
NA |
Earnings Per Share |
-1.54 |
-3.75 |
-4.49 |
-1.02 |
-1.87 |
Adjusted EPS |
-1.54 |
-3.75 |
-4.49 |
-1.02 |
-1.87 |