Gross Sales |
1568.21 |
Sales |
1568.21 |
Job Work/ Contract Receipts |
NA |
Processing Charges / Service Income |
NA |
Revenue from property development |
NA |
Other Operational Income |
0.00 |
Less: Excise Duty |
NA |
Net Sales |
1568.21 |
EXPENDITURE : |
NA |
Increase/Decrease in Stock |
-24.62 |
Raw Material Consumed |
1083.24 |
Opening Raw Materials |
NA |
Purchases Raw Materials |
1131.44 |
Closing Raw Materials |
86.17 |
Other Direct Purchases / Brought in cost |
37.97 |
Other raw material cost |
0.00 |
Power & Fuel Cost |
49.13 |
Electricity & Power |
49.13 |
Oil, Fuel & Natural gas |
0.00 |
Coals etc |
0.00 |
Other power & fuel |
0.00 |
Employee Cost |
25.31 |
Salaries, Wages & Bonus |
22.06 |
Contributions to EPF & Pension Funds |
1.45 |
Workmen and Staff Welfare Expenses |
0.77 |
Other Employees Cost |
1.03 |
Other Manufacturing Expenses |
94.89 |
Sub-contracted / Out sourced services |
NA |
Processing Charges |
NA |
Repairs and Maintenance |
1.75 |
Packing Material Consumed |
4.45 |
Other Mfg Exp |
88.69 |
General and Administration Expenses |
201.28 |
Rent , Rates & Taxes |
187.05 |
Insurance |
1.54 |
Printing and stationery |
NA |
Professional and legal fees |
NA |
Traveling and conveyance |
NA |
Other Administration |
12.68 |
Selling and Distribution Expenses |
7.75 |
Advertisement & Sales Promotion |
NA |
Sales Commissions & Incentives |
2.31 |
Freight and Forwarding |
NA |
Handling and Clearing Charges |
0.00 |
Other Selling Expenses |
5.44 |
Miscellaneous Expenses |
1.40 |
Bad debts /advances written off |
1.40 |
Provision for doubtful debts |
NA |
Losson disposal of fixed assets(net) |
NA |
Losson foreign exchange fluctuations |
NA |
Losson sale of non-trade current investments |
NA |
Other Miscellaneous Expenses |
0.00 |
Less: Expenses Capitalised |
NA |
Total Expenditure |
1438.39 |
Operating Profit (Excl OI) |
129.82 |
Other Income |
26.47 |
Interest Received |
3.44 |
Dividend Received |
NA |
Profit on sale of Fixed Assets |
6.44 |
Profits on sale of Investments |
12.52 |
Provision Written Back |
NA |
Foreign Exchange Gains |
NA |
Others |
4.08 |
Operating Profit |
156.30 |
Interest |
3.88 |
InterestonDebenture / Bonds |
NA |
Interest on Term Loan |
NA |
Intereston Fixed deposits |
NA |
Bank Charges etc |
1.27 |
Other Interest |
2.62 |
PBDT |
152.41 |
Depreciation |
7.89 |
Profit Before Taxation & Exceptional Items |
144.52 |
Exceptional Income / Expenses |
NA |
Profit Before Tax |
144.52 |
Provision for Tax |
-21.72 |
Current Income Tax |
29.47 |
Deferred Tax |
-51.19 |
Other taxes |
0.00 |
Profit After Tax |
166.24 |
Extra items |
0.00 |
Minority Interest |
NA |
Share of Associate |
NA |
Other Consolidated Items |
NA |
Consolidated Net Profit |
166.24 |
Adjustments to PAT |
NA |
Profit Balance B/F |
645.09 |
Appropriations |
811.34 |
General Reserves |
NA |
Proposed Equity Dividend |
NA |
Corporate dividend tax |
NA |
Other Appropriation |
NA |
Equity Dividend % |
NA |
Earnings Per Share |
0.75 |
Adjusted EPS |
0.75 |