Gross Sales |
23399.76 |
23168.39 |
21029.56 |
27102.25 |
26927.65 |
Sales |
23348.46 |
23114.00 |
20978.79 |
27077.65 |
26752.61 |
Job Work/ Contract Receipts |
NA |
NA |
NA |
NA |
NA |
Processing Charges / Service Income |
23.85 |
32.99 |
25.64 |
9.31 |
157.48 |
Revenue from property development |
NA |
NA |
NA |
NA |
NA |
Other Operational Income |
27.45 |
21.40 |
25.13 |
15.29 |
17.56 |
Less: Excise Duty |
NA |
NA |
NA |
NA |
NA |
Net Sales |
22365.63 |
21898.06 |
20312.39 |
25018.46 |
25906.27 |
EXPENDITURE : |
NA |
NA |
NA |
NA |
NA |
Increase/Decrease in Stock |
697.64 |
-57.60 |
-94.21 |
2119.86 |
-4246.01 |
Raw Material Consumed |
15368.80 |
16276.06 |
16532.02 |
18163.38 |
25584.91 |
Opening Raw Materials |
2153.51 |
1259.32 |
1105.07 |
963.04 |
1152.41 |
Purchases Raw Materials |
9848.90 |
12585.34 |
12618.33 |
13476.31 |
14933.50 |
Closing Raw Materials |
2067.37 |
2153.51 |
1259.32 |
1105.07 |
1178.53 |
Other Direct Purchases / Brought in cost |
5433.76 |
4584.92 |
4067.93 |
4829.10 |
10677.53 |
Other raw material cost |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Power & Fuel Cost |
97.95 |
92.95 |
66.77 |
93.57 |
87.89 |
Electricity & Power |
89.29 |
82.39 |
60.49 |
86.18 |
81.06 |
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 |
8.66 |
10.56 |
6.28 |
7.39 |
6.83 |
Employee Cost |
1136.55 |
1006.94 |
698.56 |
959.74 |
927.48 |
Salaries, Wages & Bonus |
990.69 |
880.24 |
635.42 |
867.69 |
840.82 |
Contributions to EPF & Pension Funds |
21.44 |
17.93 |
14.01 |
18.68 |
19.46 |
Workmen and Staff Welfare Expenses |
61.02 |
60.78 |
37.68 |
43.49 |
48.61 |
Other Employees Cost |
63.40 |
47.98 |
11.45 |
29.88 |
18.60 |
Other Manufacturing Expenses |
1321.72 |
1337.86 |
933.77 |
1107.06 |
1021.59 |
Sub-contracted / Out sourced services |
NA |
NA |
NA |
NA |
NA |
Processing Charges |
934.66 |
922.56 |
638.45 |
862.17 |
764.40 |
Repairs and Maintenance |
42.39 |
41.31 |
27.57 |
33.21 |
27.03 |
Packing Material Consumed |
NA |
NA |
NA |
NA |
NA |
Other Mfg Exp |
344.66 |
373.99 |
267.75 |
211.68 |
230.15 |
General and Administration Expenses |
131.52 |
110.51 |
106.84 |
128.59 |
174.24 |
Rent , Rates & Taxes |
62.07 |
41.74 |
36.01 |
40.31 |
106.89 |
Insurance |
61.92 |
60.89 |
63.67 |
76.94 |
54.09 |
Printing and stationery |
NA |
NA |
NA |
NA |
NA |
Professional and legal fees |
NA |
NA |
NA |
NA |
NA |
Traveling and conveyance |
NA |
NA |
NA |
NA |
NA |
Other Administration |
7.53 |
7.87 |
7.17 |
11.33 |
13.26 |
Selling and Distribution Expenses |
1020.14 |
817.63 |
498.30 |
318.05 |
294.59 |
Advertisement & Sales Promotion |
1020.14 |
817.63 |
498.30 |
318.05 |
294.59 |
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 |
873.29 |
554.02 |
575.80 |
590.76 |
846.68 |
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) |
14.56 |
0.90 |
NA |
NA |
4.68 |
Losson foreign exchange fluctuations |
255.46 |
9.00 |
147.01 |
NA |
102.71 |
Losson sale of non-trade current investments |
NA |
NA |
NA |
NA |
NA |
Other Miscellaneous Expenses |
603.27 |
544.12 |
428.80 |
590.76 |
739.30 |
Less: Expenses Capitalised |
NA |
NA |
NA |
NA |
NA |
Total Expenditure |
20647.59 |
20138.36 |
19317.85 |
23481.00 |
24691.37 |
Operating Profit (Excl OI) |
1718.04 |
1759.69 |
994.54 |
1537.46 |
1214.90 |
Other Income |
61.18 |
305.04 |
161.20 |
166.93 |
22.97 |
Interest Received |
13.35 |
16.72 |
17.27 |
10.27 |
9.26 |
Dividend Received |
5.06 |
2.28 |
0.98 |
1.86 |
0.66 |
Profit on sale of Fixed Assets |
0.01 |
NA |
0.32 |
1.45 |
NA |
Profits on sale of Investments |
NA |
128.13 |
52.90 |
NA |
NA |
Provision Written Back |
0.57 |
0.49 |
NA |
27.85 |
NA |
Foreign Exchange Gains |
NA |
115.82 |
NA |
78.46 |
NA |
Others |
42.19 |
41.60 |
89.72 |
47.05 |
13.05 |
Operating Profit |
1779.21 |
2064.74 |
1155.74 |
1704.38 |
1237.87 |
Interest |
511.02 |
349.41 |
249.83 |
297.55 |
249.58 |
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 |
98.53 |
59.89 |
NA |
NA |
NA |
Other Interest |
412.49 |
289.52 |
249.83 |
297.55 |
249.58 |
PBDT |
1268.19 |
1715.33 |
905.91 |
1406.83 |
988.29 |
Depreciation |
320.46 |
350.65 |
313.59 |
351.54 |
180.95 |
Profit Before Taxation & Exceptional Items |
947.73 |
1364.68 |
592.32 |
1055.29 |
807.34 |
Exceptional Income / Expenses |
NA |
NA |
NA |
NA |
NA |
Profit Before Tax |
947.73 |
1364.68 |
592.32 |
1055.29 |
807.34 |
Provision for Tax |
69.65 |
300.18 |
129.77 |
177.80 |
35.72 |
Current Income Tax |
122.74 |
159.82 |
166.64 |
182.12 |
136.02 |
Deferred Tax |
-53.09 |
106.00 |
-15.92 |
-1.99 |
-100.30 |
Other taxes |
0.00 |
34.36 |
-20.95 |
-2.33 |
0.00 |
Profit After Tax |
878.08 |
1064.51 |
462.55 |
877.49 |
771.62 |
Extra items |
-5.00 |
0.00 |
-39.84 |
0.00 |
0.00 |
Minority Interest |
-2.51 |
-6.76 |
2.23 |
2.42 |
-4.37 |
Share of Associate |
NA |
NA |
NA |
NA |
NA |
Other Consolidated Items |
NA |
NA |
NA |
NA |
NA |
Consolidated Net Profit |
870.58 |
1057.75 |
424.94 |
879.92 |
767.25 |
Adjustments to PAT |
NA |
NA |
NA |
NA |
NA |
Profit Balance B/F |
8060.11 |
7035.70 |
6262.78 |
5426.70 |
4548.06 |
Appropriations |
8930.69 |
8093.45 |
6687.72 |
6306.61 |
5315.31 |
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 |
214.69 |
-70.50 |
-432.94 |
43.83 |
-111.39 |
Equity Dividend % |
NA |
85.00 |
45.00 |
NA |
NA |
Earnings Per Share |
9.22 |
56.03 |
22.74 |
47.10 |
41.07 |
Adjusted EPS |
9.22 |
11.21 |
4.55 |
9.42 |
8.21 |