Operating Income |
41237.90 |
139.93 |
1.00 |
NA |
NA |
Sales |
40527.55 |
107.48 |
NA |
NA |
NA |
Job Work/ Contract Receipts |
NA |
NA |
NA |
NA |
NA |
Processing Charges / Service Income |
67.91 |
31.78 |
1.00 |
NA |
NA |
Revenue from property development |
NA |
NA |
NA |
NA |
NA |
Other Operational Income |
642.44 |
0.67 |
0.00 |
0.00 |
0.00 |
Less: Excise Duty |
NA |
NA |
NA |
NA |
NA |
Operating Income (Net) |
41237.90 |
139.93 |
1.00 |
NA |
NA |
EXPENDITURE : |
NA |
NA |
NA |
NA |
NA |
Increase/Decrease in Stock |
-10218.50 |
-383.68 |
NA |
NA |
NA |
Raw Material Consumed |
44609.81 |
474.39 |
NA |
NA |
NA |
Opening Raw Materials |
NA |
NA |
NA |
NA |
NA |
Purchases Raw Materials |
1032.55 |
NA |
NA |
NA |
NA |
Closing Raw Materials |
90.56 |
NA |
NA |
NA |
NA |
Other Direct Purchases / Brought in cost |
43667.82 |
474.39 |
NA |
NA |
NA |
Other raw material cost |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Power & Fuel Cost |
0.41 |
0.04 |
0.04 |
NA |
NA |
Electricity & Power |
0.41 |
0.04 |
0.04 |
NA |
NA |
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 |
738.60 |
64.39 |
9.91 |
0.93 |
7.52 |
Salaries, Wages & Bonus |
697.46 |
59.78 |
9.75 |
0.89 |
7.30 |
Contributions to EPF & Pension Funds |
10.75 |
0.39 |
0.01 |
0.01 |
0.02 |
Workmen and Staff Welfare Expenses |
11.62 |
0.31 |
0.00 |
0.00 |
0.00 |
Other Employees Cost |
18.77 |
3.91 |
0.16 |
0.03 |
0.20 |
Operating Expenses |
10.99 |
3.04 |
NA |
NA |
NA |
Sub-contracted / Out sourced services |
NA |
NA |
NA |
NA |
NA |
Processing Charges |
NA |
NA |
NA |
NA |
NA |
Repairs and Maintenance |
10.82 |
3.04 |
NA |
NA |
NA |
Packing Material Consumed |
NA |
NA |
NA |
NA |
NA |
Other Mfg Exp |
0.17 |
0.00 |
0.00 |
0.00 |
0.00 |
General and Administration Expenses |
396.79 |
43.31 |
7.47 |
4.21 |
4.81 |
Rent , Rates & Taxes |
18.04 |
8.28 |
4.41 |
2.71 |
1.99 |
Insurance |
2.60 |
NA |
NA |
NA |
NA |
Printing and stationery |
0.65 |
0.09 |
0.03 |
0.38 |
0.64 |
Professional and legal fees |
276.54 |
26.37 |
1.47 |
0.41 |
0.47 |
Traveling and conveyance |
20.71 |
1.27 |
NA |
NA |
0.00 |
Other Administration |
78.25 |
7.30 |
1.56 |
0.71 |
1.72 |
Selling and Distribution Expenses |
5138.94 |
22.69 |
0.18 |
0.18 |
0.19 |
Advertisement & Sales Promotion |
5091.17 |
22.69 |
0.18 |
0.18 |
0.19 |
Sales Commissions & Incentives |
NA |
NA |
NA |
NA |
NA |
Freight and Forwarding |
12.27 |
NA |
NA |
NA |
NA |
Handling and Clearing Charges |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Selling Expenses |
35.50 |
0.00 |
0.00 |
0.00 |
0.00 |
Miscellaneous Expenses |
2720.42 |
0.77 |
0.14 |
0.14 |
0.01 |
Bad debts /advances written off |
NA |
NA |
NA |
NA |
NA |
Provision for doubtful debts |
15.34 |
NA |
NA |
NA |
NA |
Losson disposal of fixed assets(net) |
0.01 |
0.02 |
NA |
NA |
NA |
Losson foreign exchange fluctuations |
0.46 |
0.11 |
NA |
NA |
NA |
Losson sale of non-trade current investments |
2553.50 |
NA |
NA |
NA |
NA |
Other Miscellaneous Expenses |
151.11 |
0.64 |
0.14 |
0.14 |
0.01 |
Less: Expenses Capitalised |
NA |
NA |
NA |
NA |
NA |
Total Expenditure |
43397.46 |
224.95 |
17.74 |
5.47 |
12.53 |
Operating Profit (Excl OI) |
-2159.56 |
-85.02 |
-16.74 |
-5.47 |
-12.53 |
Other Income |
144.21 |
5789.95 |
17.20 |
15.66 |
4.93 |
Interest Received |
31.90 |
1.79 |
4.36 |
14.84 |
3.53 |
Dividend Received |
NA |
NA |
NA |
NA |
0.00 |
Profit on sale of Fixed Assets |
NA |
NA |
NA |
NA |
NA |
Profits on sale of Investments |
NA |
NA |
NA |
NA |
NA |
Provision Written Back |
NA |
NA |
NA |
0.59 |
0.95 |
Foreign Exchange Gains |
1.19 |
NA |
NA |
NA |
NA |
Others |
111.12 |
5788.16 |
12.84 |
0.22 |
0.44 |
Operating Profit |
-2015.35 |
5704.93 |
0.46 |
10.19 |
-7.61 |
Interest |
492.58 |
18.22 |
0.37 |
13.97 |
0.42 |
InterestonDebenture / Bonds |
NA |
NA |
NA |
NA |
NA |
Interest on Term Loan |
4.68 |
NA |
NA |
NA |
NA |
Intereston Fixed deposits |
317.43 |
13.84 |
NA |
12.27 |
NA |
Bank Charges etc |
23.66 |
NA |
0.37 |
1.70 |
0.42 |
Other Interest |
146.81 |
4.38 |
0.00 |
0.00 |
0.00 |
PBDT |
-2507.93 |
5686.71 |
0.09 |
-3.78 |
-8.03 |
Depreciation |
98.82 |
12.68 |
0.02 |
0.02 |
0.02 |
Profit Before Taxation & Exceptional Items |
-2606.75 |
5674.03 |
0.07 |
-3.79 |
-8.05 |
Exceptional Income / Expenses |
NA |
NA |
NA |
NA |
NA |
Profit Before Tax |
-2733.45 |
5540.67 |
0.07 |
-1530.39 |
-13082.02 |
Provision for Tax |
127.55 |
2.03 |
NA |
NA |
NA |
Current Income Tax |
149.64 |
NA |
NA |
NA |
NA |
Deferred Tax |
-22.09 |
2.03 |
NA |
NA |
NA |
Other taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Profit After Tax |
-2861.00 |
5538.64 |
0.07 |
-1530.39 |
-13082.02 |
Extra items |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Minority Interest |
15.34 |
NA |
NA |
NA |
NA |
Share of Associate |
NA |
NA |
NA |
NA |
NA |
Other Consolidated Items |
NA |
NA |
NA |
NA |
NA |
Consolidated Net Profit |
-2845.66 |
5538.64 |
0.07 |
-1530.39 |
-13082.02 |
Adjustments to PAT |
NA |
NA |
NA |
NA |
NA |
Profit Balance B/F |
100.95 |
-22737.55 |
-22737.09 |
-21206.69 |
-8117.58 |
Appropriations |
-2744.71 |
-17198.91 |
-22737.02 |
-22737.08 |
-21199.60 |
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 |
-2.95 |
-17299.86 |
0.54 |
0.01 |
7.08 |
Equity Dividend % |
NA |
NA |
NA |
NA |
NA |
Earnings Per Share |
-2.06 |
4.01 |
0.00 |
-1.11 |
-9.46 |
Adjusted EPS |
-2.06 |
4.01 |
0.00 |
-1.11 |
-9.46 |