Gross Sales |
6497.50 |
5684.33 |
2846.95 |
3162.72 |
4521.33 |
Sales |
5665.65 |
4967.35 |
2552.72 |
2840.05 |
4078.38 |
Job Work/ Contract Receipts |
NA |
NA |
NA |
NA |
NA |
Processing Charges / Service Income |
29.38 |
20.54 |
15.88 |
60.53 |
37.32 |
Revenue from property development |
NA |
NA |
NA |
NA |
NA |
Other Operational Income |
802.47 |
696.44 |
278.34 |
262.14 |
405.63 |
Less: Excise Duty |
NA |
NA |
NA |
NA |
NA |
Net Sales |
6497.50 |
5684.33 |
2846.95 |
3162.72 |
4521.33 |
EXPENDITURE : |
NA |
NA |
NA |
NA |
NA |
Increase/Decrease in Stock |
39.86 |
-36.60 |
24.62 |
79.23 |
35.95 |
Raw Material Consumed |
4823.29 |
4026.12 |
1863.66 |
2238.57 |
3161.96 |
Opening Raw Materials |
243.33 |
196.97 |
184.19 |
299.83 |
278.16 |
Purchases Raw Materials |
4869.57 |
4072.49 |
1876.43 |
2124.06 |
3183.62 |
Closing Raw Materials |
289.61 |
243.33 |
196.97 |
185.32 |
299.83 |
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 |
193.13 |
172.68 |
134.88 |
121.00 |
135.86 |
Electricity & Power |
193.13 |
172.68 |
134.88 |
121.00 |
135.86 |
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 |
373.05 |
322.21 |
256.27 |
292.80 |
352.07 |
Salaries, Wages & Bonus |
320.44 |
275.39 |
220.51 |
252.41 |
294.94 |
Contributions to EPF & Pension Funds |
13.65 |
11.79 |
9.37 |
11.22 |
12.92 |
Workmen and Staff Welfare Expenses |
27.07 |
24.61 |
16.80 |
20.78 |
35.94 |
Other Employees Cost |
11.88 |
10.42 |
9.59 |
8.38 |
8.27 |
Other Manufacturing Expenses |
595.46 |
629.96 |
406.34 |
437.91 |
635.16 |
Sub-contracted / Out sourced services |
319.61 |
366.31 |
243.40 |
251.73 |
380.29 |
Processing Charges |
0.92 |
NA |
0.08 |
0.01 |
0.70 |
Repairs and Maintenance |
66.74 |
49.01 |
27.68 |
40.93 |
42.55 |
Packing Material Consumed |
13.90 |
14.92 |
12.11 |
15.25 |
25.32 |
Other Mfg Exp |
194.30 |
199.73 |
123.07 |
129.99 |
186.30 |
General and Administration Expenses |
67.06 |
67.51 |
59.29 |
95.41 |
109.44 |
Rent , Rates & Taxes |
17.71 |
16.42 |
9.54 |
12.60 |
32.88 |
Insurance |
2.39 |
2.67 |
2.59 |
1.99 |
1.77 |
Printing and stationery |
1.45 |
1.73 |
1.24 |
2.03 |
3.47 |
Professional and legal fees |
21.75 |
24.61 |
25.86 |
50.29 |
35.33 |
Traveling and conveyance |
3.22 |
2.02 |
0.77 |
7.53 |
12.78 |
Other Administration |
20.55 |
20.06 |
19.29 |
20.97 |
23.21 |
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 |
20.05 |
39.56 |
16.43 |
23.77 |
16.41 |
Bad debts /advances written off |
0.37 |
NA |
NA |
NA |
NA |
Provision for doubtful debts |
NA |
NA |
NA |
NA |
NA |
Losson disposal of fixed assets(net) |
NA |
NA |
0.03 |
NA |
NA |
Losson foreign exchange fluctuations |
4.07 |
2.44 |
NA |
9.36 |
4.26 |
Losson sale of non-trade current investments |
NA |
NA |
NA |
NA |
NA |
Other Miscellaneous Expenses |
15.61 |
37.13 |
16.41 |
14.40 |
12.16 |
Less: Expenses Capitalised |
NA |
NA |
NA |
NA |
NA |
Total Expenditure |
6111.90 |
5221.44 |
2761.49 |
3288.69 |
4446.85 |
Operating Profit (Excl OI) |
385.60 |
462.89 |
85.46 |
-125.97 |
74.48 |
Other Income |
25.25 |
15.90 |
17.17 |
25.14 |
24.45 |
Interest Received |
10.73 |
10.26 |
10.74 |
12.02 |
10.73 |
Dividend Received |
0.04 |
NA |
NA |
0.05 |
0.10 |
Profit on sale of Fixed Assets |
4.26 |
0.80 |
NA |
5.67 |
6.55 |
Profits on sale of Investments |
NA |
NA |
NA |
NA |
NA |
Provision Written Back |
NA |
NA |
NA |
NA |
NA |
Foreign Exchange Gains |
NA |
NA |
4.52 |
NA |
NA |
Others |
10.22 |
4.84 |
1.92 |
7.40 |
7.07 |
Operating Profit |
410.85 |
478.79 |
102.64 |
-100.83 |
98.93 |
Interest |
219.85 |
256.81 |
319.70 |
313.28 |
375.23 |
InterestonDebenture / Bonds |
NA |
NA |
NA |
NA |
NA |
Interest on Term Loan |
158.11 |
175.57 |
234.54 |
231.51 |
268.07 |
Intereston Fixed deposits |
NA |
NA |
NA |
NA |
NA |
Bank Charges etc |
12.01 |
13.82 |
12.03 |
14.41 |
58.83 |
Other Interest |
49.73 |
67.42 |
73.13 |
67.36 |
48.33 |
PBDT |
190.99 |
221.98 |
-217.06 |
-414.11 |
-276.30 |
Depreciation |
176.35 |
201.36 |
204.34 |
209.51 |
212.33 |
Profit Before Taxation & Exceptional Items |
14.65 |
20.62 |
-421.40 |
-623.62 |
-488.63 |
Exceptional Income / Expenses |
91.00 |
56.31 |
2.65 |
-36.75 |
439.81 |
Profit Before Tax |
105.65 |
76.93 |
-418.75 |
-660.37 |
-48.83 |
Provision for Tax |
0.29 |
NA |
NA |
NA |
0.66 |
Current Income Tax |
3.55 |
NA |
NA |
NA |
NA |
Deferred Tax |
-3.26 |
NA |
NA |
NA |
0.66 |
Other taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Profit After Tax |
105.35 |
76.93 |
-418.75 |
-660.37 |
-49.48 |
Extra items |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Minority Interest |
5.86 |
3.80 |
29.42 |
1.70 |
3.36 |
Share of Associate |
NA |
NA |
NA |
NA |
NA |
Other Consolidated Items |
NA |
NA |
NA |
NA |
NA |
Consolidated Net Profit |
111.21 |
80.73 |
-389.33 |
-658.67 |
-46.13 |
Adjustments to PAT |
NA |
NA |
NA |
NA |
NA |
Profit Balance B/F |
-2697.13 |
-2777.85 |
-2388.46 |
-1728.76 |
-1684.27 |
Appropriations |
-2585.92 |
-2697.12 |
-2777.79 |
-2387.43 |
-1730.39 |
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 |
-0.02 |
0.01 |
0.96 |
1.03 |
-1.63 |
Equity Dividend % |
NA |
NA |
NA |
NA |
NA |
Earnings Per Share |
2.85 |
2.13 |
-12.57 |
-24.37 |
-1.71 |
Adjusted EPS |
2.85 |
2.13 |
-12.57 |
-24.37 |
-1.71 |