Gross Sales |
52.19 |
12.35 |
0.21 |
Sales |
52.19 |
11.77 |
NA |
Job Work/ Contract Receipts |
NA |
NA |
NA |
Processing Charges / Service Income |
NA |
0.58 |
0.21 |
Revenue from property development |
NA |
NA |
NA |
Other Operational Income |
0.00 |
0.00 |
0.00 |
Less: Excise Duty |
NA |
NA |
NA |
Net Sales |
52.19 |
12.35 |
0.21 |
EXPENDITURE : |
NA |
NA |
NA |
Increase/Decrease in Stock |
-14.68 |
-2.44 |
NA |
Raw Material Consumed |
46.23 |
12.67 |
NA |
Opening Raw Materials |
1.09 |
NA |
NA |
Purchases Raw Materials |
3.74 |
1.95 |
NA |
Closing Raw Materials |
2.52 |
1.09 |
NA |
Other Direct Purchases / Brought in cost |
43.92 |
11.80 |
NA |
Other raw material cost |
0.00 |
0.00 |
0.00 |
Power & Fuel Cost |
0.53 |
0.00 |
NA |
Electricity & Power |
0.53 |
0.00 |
NA |
Oil, Fuel & Natural gas |
0.00 |
0.00 |
0.00 |
Coals etc |
0.00 |
0.00 |
0.00 |
Other power & fuel |
0.00 |
0.00 |
0.00 |
Employee Cost |
9.66 |
2.54 |
0.06 |
Salaries, Wages & Bonus |
8.62 |
2.32 |
0.06 |
Contributions to EPF & Pension Funds |
0.40 |
NA |
NA |
Workmen and Staff Welfare Expenses |
0.45 |
0.19 |
NA |
Other Employees Cost |
0.18 |
0.03 |
0.00 |
Other Manufacturing Expenses |
NA |
0.65 |
NA |
Sub-contracted / Out sourced services |
NA |
NA |
NA |
Processing Charges |
NA |
NA |
NA |
Repairs and Maintenance |
NA |
0.12 |
NA |
Packing Material Consumed |
NA |
NA |
NA |
Other Mfg Exp |
0.00 |
0.52 |
0.00 |
General and Administration Expenses |
12.38 |
5.01 |
0.97 |
Rent , Rates & Taxes |
2.44 |
0.84 |
0.03 |
Insurance |
0.06 |
0.00 |
NA |
Printing and stationery |
0.51 |
0.11 |
0.01 |
Professional and legal fees |
2.18 |
1.46 |
0.84 |
Traveling and conveyance |
3.16 |
0.58 |
NA |
Other Administration |
4.02 |
2.02 |
0.09 |
Selling and Distribution Expenses |
1.95 |
0.41 |
0.02 |
Advertisement & Sales Promotion |
0.91 |
0.28 |
0.01 |
Sales Commissions & Incentives |
NA |
NA |
NA |
Freight and Forwarding |
NA |
NA |
NA |
Handling and Clearing Charges |
0.00 |
0.00 |
0.00 |
Other Selling Expenses |
1.04 |
0.13 |
0.01 |
Miscellaneous Expenses |
0.42 |
0.18 |
0.04 |
Bad debts /advances written off |
NA |
NA |
NA |
Provision for doubtful debts |
NA |
NA |
NA |
Losson disposal of fixed assets(net) |
NA |
NA |
NA |
Losson foreign exchange fluctuations |
NA |
NA |
NA |
Losson sale of non-trade current investments |
NA |
NA |
NA |
Other Miscellaneous Expenses |
0.42 |
0.18 |
0.04 |
Less: Expenses Capitalised |
NA |
NA |
NA |
Total Expenditure |
56.48 |
19.01 |
1.09 |
Operating Profit (Excl OI) |
-4.28 |
-6.66 |
-0.88 |
Other Income |
2.00 |
6.75 |
0.93 |
Interest Received |
0.01 |
0.39 |
NA |
Dividend Received |
NA |
0.02 |
NA |
Profit on sale of Fixed Assets |
NA |
NA |
NA |
Profits on sale of Investments |
NA |
6.32 |
0.90 |
Provision Written Back |
NA |
NA |
NA |
Foreign Exchange Gains |
NA |
NA |
NA |
Others |
1.99 |
0.01 |
0.02 |
Operating Profit |
-2.29 |
0.09 |
0.05 |
Interest |
6.09 |
0.23 |
0.01 |
InterestonDebenture / Bonds |
NA |
NA |
NA |
Interest on Term Loan |
NA |
NA |
NA |
Intereston Fixed deposits |
NA |
NA |
NA |
Bank Charges etc |
0.65 |
0.05 |
0.01 |
Other Interest |
5.44 |
0.18 |
0.00 |
PBDT |
-8.38 |
-0.14 |
0.04 |
Depreciation |
10.77 |
0.48 |
NA |
Profit Before Taxation & Exceptional Items |
-19.15 |
-0.62 |
0.04 |
Exceptional Income / Expenses |
-1.44 |
NA |
NA |
Profit Before Tax |
-20.59 |
-0.62 |
0.04 |
Provision for Tax |
NA |
NA |
NA |
Current Income Tax |
NA |
NA |
NA |
Deferred Tax |
NA |
NA |
NA |
Other taxes |
0.00 |
0.00 |
0.00 |
Profit After Tax |
-20.59 |
-0.62 |
0.04 |
Extra items |
0.00 |
0.00 |
0.00 |
Minority Interest |
1.89 |
0.06 |
NA |
Share of Associate |
NA |
NA |
NA |
Other Consolidated Items |
NA |
NA |
NA |
Consolidated Net Profit |
-18.70 |
-0.56 |
0.04 |
Adjustments to PAT |
-0.17 |
NA |
NA |
Profit Balance B/F |
-4.59 |
-4.03 |
-4.06 |
Appropriations |
-23.46 |
-4.59 |
-4.03 |
General Reserves |
NA |
NA |
NA |
Proposed Equity Dividend |
NA |
NA |
NA |
Corporate dividend tax |
NA |
NA |
NA |
Other Appropriation |
NA |
NA |
NA |
Equity Dividend % |
NA |
NA |
NA |
Earnings Per Share |
-10.25 |
-0.31 |
0.03 |
Adjusted EPS |
-7.41 |
-0.22 |
0.02 |