Gross Sales |
62.71 |
71.00 |
Sales |
62.71 |
71.00 |
Job Work/ Contract Receipts |
NA |
NA |
Processing Charges / Service Income |
NA |
NA |
Revenue from property development |
NA |
NA |
Other Operational Income |
0.00 |
0.00 |
Less: Excise Duty |
NA |
NA |
Net Sales |
62.71 |
71.00 |
EXPENDITURE : |
NA |
NA |
Increase/Decrease in Stock |
-2.28 |
1.14 |
Raw Material Consumed |
39.24 |
49.56 |
Opening Raw Materials |
49.61 |
39.56 |
Purchases Raw Materials |
31.00 |
59.61 |
Closing Raw Materials |
41.37 |
49.61 |
Other Direct Purchases / Brought in cost |
NA |
NA |
Other raw material cost |
0.00 |
0.00 |
Power & Fuel Cost |
0.60 |
0.14 |
Electricity & Power |
0.48 |
0.14 |
Oil, Fuel & Natural gas |
0.00 |
0.00 |
Coals etc |
0.00 |
0.00 |
Other power & fuel |
0.12 |
0.00 |
Employee Cost |
4.64 |
2.39 |
Salaries, Wages & Bonus |
4.36 |
2.11 |
Contributions to EPF & Pension Funds |
0.14 |
0.17 |
Workmen and Staff Welfare Expenses |
0.14 |
0.10 |
Other Employees Cost |
0.00 |
0.00 |
Other Manufacturing Expenses |
23.38 |
22.72 |
Sub-contracted / Out sourced services |
22.00 |
21.63 |
Processing Charges |
NA |
NA |
Repairs and Maintenance |
1.37 |
1.09 |
Packing Material Consumed |
NA |
NA |
Other Mfg Exp |
0.00 |
0.00 |
General and Administration Expenses |
6.79 |
5.55 |
Rent , Rates & Taxes |
2.21 |
2.06 |
Insurance |
0.57 |
0.08 |
Printing and stationery |
0.13 |
0.04 |
Professional and legal fees |
0.68 |
1.09 |
Traveling and conveyance |
0.41 |
0.79 |
Other Administration |
2.79 |
1.49 |
Selling and Distribution Expenses |
0.33 |
0.18 |
Advertisement & Sales Promotion |
NA |
NA |
Sales Commissions & Incentives |
NA |
NA |
Freight and Forwarding |
0.12 |
0.18 |
Handling and Clearing Charges |
0.00 |
0.00 |
Other Selling Expenses |
0.21 |
0.00 |
Miscellaneous Expenses |
0.34 |
3.22 |
Bad debts /advances written off |
NA |
NA |
Provision for doubtful debts |
NA |
NA |
Losson disposal of fixed assets(net) |
0.04 |
0.10 |
Losson foreign exchange fluctuations |
NA |
NA |
Losson sale of non-trade current investments |
NA |
1.22 |
Other Miscellaneous Expenses |
0.30 |
1.91 |
Less: Expenses Capitalised |
NA |
NA |
Total Expenditure |
73.05 |
84.90 |
Operating Profit (Excl OI) |
-10.34 |
-13.90 |
Other Income |
40.44 |
22.80 |
Interest Received |
3.45 |
1.15 |
Dividend Received |
0.02 |
0.01 |
Profit on sale of Fixed Assets |
0.45 |
NA |
Profits on sale of Investments |
15.49 |
NA |
Provision Written Back |
0.26 |
NA |
Foreign Exchange Gains |
NA |
NA |
Others |
20.77 |
21.63 |
Operating Profit |
30.10 |
8.89 |
Interest |
28.15 |
21.44 |
InterestonDebenture / Bonds |
NA |
NA |
Interest on Term Loan |
0.65 |
0.97 |
Intereston Fixed deposits |
NA |
NA |
Bank Charges etc |
2.54 |
1.48 |
Other Interest |
24.96 |
18.99 |
PBDT |
1.95 |
-12.55 |
Depreciation |
9.30 |
2.76 |
Profit Before Taxation & Exceptional Items |
-7.34 |
-15.31 |
Exceptional Income / Expenses |
NA |
NA |
Profit Before Tax |
-7.34 |
-15.31 |
Provision for Tax |
-11.41 |
-2.86 |
Current Income Tax |
0.30 |
NA |
Deferred Tax |
-11.84 |
-2.86 |
Other taxes |
0.13 |
0.00 |
Profit After Tax |
4.06 |
-12.46 |
Extra items |
0.00 |
0.00 |
Minority Interest |
NA |
NA |
Share of Associate |
NA |
NA |
Other Consolidated Items |
NA |
NA |
Consolidated Net Profit |
4.06 |
-12.46 |
Adjustments to PAT |
NA |
NA |
Profit Balance B/F |
150.79 |
163.25 |
Appropriations |
154.86 |
150.79 |
General Reserves |
NA |
NA |
Proposed Equity Dividend |
NA |
NA |
Corporate dividend tax |
NA |
NA |
Other Appropriation |
0.03 |
NA |
Equity Dividend % |
NA |
NA |
Earnings Per Share |
1.21 |
-3.72 |
Adjusted EPS |
1.21 |
-3.72 |