Gross Sales |
799.79 |
767.82 |
640.91 |
952.16 |
700.78 |
Sales |
NA |
NA |
NA |
NA |
-145.08 |
Job Work/ Contract Receipts |
NA |
NA |
NA |
NA |
NA |
Processing Charges / Service Income |
644.95 |
641.82 |
596.88 |
814.30 |
647.95 |
Revenue from property development |
NA |
NA |
NA |
NA |
NA |
Other Operational Income |
154.84 |
126.00 |
44.03 |
137.86 |
197.91 |
Less: Excise Duty |
119.31 |
115.94 |
97.77 |
154.20 |
-145.08 |
Net Sales |
680.48 |
651.88 |
543.14 |
797.96 |
845.86 |
EXPENDITURE : |
NA |
NA |
NA |
NA |
NA |
Increase/Decrease in Stock |
NA |
NA |
NA |
NA |
NA |
Raw Material Consumed |
NA |
NA |
NA |
NA |
NA |
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 |
NA |
NA |
NA |
NA |
NA |
Other raw material cost |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Power & Fuel Cost |
1.08 |
1.24 |
2.96 |
1.67 |
1.52 |
Electricity & Power |
1.08 |
1.24 |
2.96 |
1.67 |
1.52 |
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 |
176.89 |
141.83 |
113.30 |
221.77 |
247.92 |
Salaries, Wages & Bonus |
165.59 |
130.17 |
97.32 |
205.18 |
227.45 |
Contributions to EPF & Pension Funds |
7.92 |
8.56 |
14.30 |
12.13 |
12.41 |
Workmen and Staff Welfare Expenses |
3.38 |
3.11 |
1.68 |
4.46 |
8.06 |
Other Employees Cost |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Manufacturing Expenses |
265.74 |
231.88 |
156.63 |
286.75 |
270.71 |
Sub-contracted / Out sourced services |
NA |
NA |
NA |
NA |
NA |
Processing Charges |
NA |
NA |
NA |
NA |
NA |
Repairs and Maintenance |
93.37 |
77.94 |
65.26 |
74.58 |
53.47 |
Packing Material Consumed |
NA |
NA |
NA |
NA |
NA |
Other Mfg Exp |
172.37 |
153.95 |
91.37 |
212.17 |
217.23 |
General and Administration Expenses |
183.05 |
225.64 |
211.44 |
202.57 |
198.13 |
Rent , Rates & Taxes |
68.42 |
126.79 |
125.31 |
119.10 |
108.76 |
Insurance |
12.40 |
13.25 |
13.54 |
11.75 |
11.45 |
Printing and stationery |
NA |
NA |
NA |
NA |
NA |
Professional and legal fees |
94.40 |
80.83 |
69.43 |
62.75 |
65.68 |
Traveling and conveyance |
5.29 |
2.50 |
1.37 |
7.32 |
10.59 |
Other Administration |
2.55 |
2.26 |
1.80 |
1.65 |
1.65 |
Selling and Distribution Expenses |
NA |
NA |
NA |
NA |
NA |
Advertisement & Sales Promotion |
NA |
NA |
NA |
NA |
NA |
Sales Commissions & Incentives |
NA |
NA |
NA |
NA |
NA |
Freight and Forwarding |
NA |
NA |
NA |
NA |
NA |
Handling and Clearing Charges |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Selling Expenses |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Miscellaneous Expenses |
25.36 |
14.50 |
5.67 |
11.72 |
17.99 |
Bad debts /advances written off |
NA |
NA |
NA |
NA |
NA |
Provision for doubtful debts |
NA |
NA |
NA |
NA |
NA |
Losson disposal of fixed assets(net) |
NA |
NA |
NA |
NA |
NA |
Losson foreign exchange fluctuations |
NA |
0.18 |
NA |
NA |
NA |
Losson sale of non-trade current investments |
NA |
5.71 |
NA |
NA |
NA |
Other Miscellaneous Expenses |
25.36 |
8.61 |
5.67 |
11.72 |
17.99 |
Less: Expenses Capitalised |
NA |
NA |
NA |
NA |
NA |
Total Expenditure |
652.12 |
615.09 |
489.99 |
724.47 |
736.27 |
Operating Profit (Excl OI) |
28.36 |
36.79 |
53.15 |
73.49 |
109.59 |
Other Income |
128.88 |
163.77 |
157.78 |
159.50 |
152.40 |
Interest Received |
103.61 |
139.64 |
140.88 |
140.88 |
140.88 |
Dividend Received |
2.94 |
2.49 |
2.27 |
2.24 |
2.18 |
Profit on sale of Fixed Assets |
NA |
NA |
NA |
NA |
NA |
Profits on sale of Investments |
22.33 |
16.77 |
13.92 |
15.81 |
9.19 |
Provision Written Back |
NA |
NA |
NA |
NA |
NA |
Foreign Exchange Gains |
NA |
NA |
0.02 |
0.02 |
0.15 |
Others |
0.00 |
4.88 |
0.70 |
0.56 |
0.01 |
Operating Profit |
157.24 |
200.56 |
210.93 |
233.00 |
261.99 |
Interest |
NA |
NA |
NA |
NA |
NA |
InterestonDebenture / Bonds |
NA |
NA |
NA |
NA |
NA |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
PBDT |
157.24 |
200.56 |
210.93 |
233.00 |
261.99 |
Depreciation |
58.87 |
101.44 |
130.16 |
140.39 |
142.03 |
Profit Before Taxation & Exceptional Items |
98.37 |
99.13 |
80.77 |
92.60 |
119.96 |
Exceptional Income / Expenses |
79.20 |
NA |
NA |
NA |
NA |
Profit Before Tax |
197.45 |
107.07 |
100.25 |
110.42 |
135.22 |
Provision for Tax |
21.76 |
23.55 |
3.76 |
13.33 |
42.05 |
Current Income Tax |
33.98 |
43.60 |
40.28 |
45.45 |
70.20 |
Deferred Tax |
-12.22 |
-20.05 |
-36.52 |
-32.12 |
-28.15 |
Other taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Profit After Tax |
175.69 |
83.52 |
96.49 |
97.08 |
93.17 |
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 |
175.69 |
83.52 |
96.49 |
97.08 |
93.17 |
Adjustments to PAT |
NA |
NA |
NA |
NA |
NA |
Profit Balance B/F |
808.72 |
800.50 |
779.30 |
766.83 |
767.38 |
Appropriations |
984.41 |
884.02 |
875.80 |
863.91 |
860.54 |
General Reserves |
30.00 |
30.00 |
30.00 |
30.00 |
30.00 |
Proposed Equity Dividend |
NA |
NA |
NA |
NA |
NA |
Corporate dividend tax |
NA |
NA |
NA |
NA |
NA |
Other Appropriation |
45.30 |
45.30 |
45.30 |
54.61 |
63.71 |
Equity Dividend % |
35.00 |
30.00 |
30.00 |
30.00 |
30.00 |
Earnings Per Share |
11.64 |
5.53 |
6.39 |
6.43 |
6.17 |
Adjusted EPS |
11.64 |
5.53 |
6.39 |
6.43 |
6.17 |