Gross Sales |
196.41 |
90.08 |
101.64 |
268.04 |
742.05 |
Sales |
196.41 |
90.08 |
101.64 |
268.04 |
742.05 |
Job Work/ Contract Receipts |
NA |
NA |
NA |
NA |
NA |
Processing Charges / Service Income |
NA |
NA |
NA |
NA |
NA |
Revenue from property development |
NA |
NA |
NA |
NA |
NA |
Other Operational Income |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Less: Excise Duty |
NA |
NA |
NA |
NA |
NA |
Net Sales |
196.41 |
90.08 |
101.64 |
268.04 |
742.05 |
EXPENDITURE : |
NA |
NA |
NA |
NA |
NA |
Increase/Decrease in Stock |
5.98 |
1.99 |
25.73 |
NA |
67.74 |
Raw Material Consumed |
185.26 |
72.98 |
54.19 |
195.80 |
572.92 |
Opening Raw Materials |
NA |
NA |
NA |
NA |
NA |
Purchases Raw Materials |
NA |
NA |
NA |
NA |
NA |
Closing Raw Materials |
NA |
NA |
NA |
NA |
NA |
Other Direct Purchases / Brought in cost |
185.26 |
72.98 |
54.19 |
195.80 |
572.92 |
Other raw material cost |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Power & Fuel Cost |
NA |
0.04 |
NA |
NA |
NA |
Electricity & Power |
NA |
NA |
NA |
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 |
0.04 |
0.00 |
0.00 |
0.00 |
Employee Cost |
1.73 |
1.77 |
0.75 |
1.76 |
1.54 |
Salaries, Wages & Bonus |
1.73 |
1.77 |
0.75 |
1.76 |
1.54 |
Contributions to EPF & Pension Funds |
NA |
NA |
NA |
NA |
NA |
Workmen and Staff Welfare Expenses |
NA |
NA |
NA |
NA |
NA |
Other Employees Cost |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Manufacturing Expenses |
NA |
NA |
NA |
NA |
NA |
Sub-contracted / Out sourced services |
NA |
NA |
NA |
NA |
NA |
Processing Charges |
NA |
NA |
NA |
NA |
NA |
Repairs and Maintenance |
NA |
NA |
NA |
0.00 |
NA |
Packing Material Consumed |
NA |
NA |
NA |
NA |
NA |
Other Mfg Exp |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
General and Administration Expenses |
1.54 |
1.36 |
0.86 |
0.88 |
0.77 |
Rent , Rates & Taxes |
0.09 |
0.05 |
0.15 |
0.14 |
0.37 |
Insurance |
NA |
NA |
NA |
NA |
NA |
Printing and stationery |
0.01 |
0.02 |
NA |
NA |
NA |
Professional and legal fees |
1.17 |
0.96 |
0.66 |
0.49 |
0.06 |
Traveling and conveyance |
0.00 |
0.04 |
NA |
NA |
NA |
Other Administration |
0.27 |
0.30 |
0.04 |
0.26 |
0.34 |
Selling and Distribution Expenses |
0.98 |
0.02 |
NA |
0.06 |
NA |
Advertisement & Sales Promotion |
0.03 |
0.02 |
NA |
0.06 |
NA |
Sales Commissions & Incentives |
0.95 |
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 |
3.86 |
12.49 |
15.65 |
83.83 |
15.22 |
Bad debts /advances written off |
NA |
NA |
NA |
NA |
NA |
Provision for doubtful debts |
NA |
7.01 |
NA |
NA |
NA |
Losson disposal of fixed assets(net) |
NA |
NA |
NA |
NA |
NA |
Losson foreign exchange fluctuations |
NA |
NA |
NA |
NA |
NA |
Losson sale of non-trade current investments |
NA |
NA |
NA |
NA |
NA |
Other Miscellaneous Expenses |
3.86 |
5.48 |
15.65 |
83.83 |
15.22 |
Less: Expenses Capitalised |
NA |
NA |
NA |
NA |
NA |
Total Expenditure |
199.34 |
90.65 |
97.18 |
282.34 |
658.20 |
Operating Profit (Excl OI) |
-2.93 |
-0.57 |
4.47 |
-14.30 |
83.86 |
Other Income |
17.37 |
22.72 |
6.37 |
4.00 |
6.43 |
Interest Received |
17.37 |
14.52 |
6.37 |
3.97 |
6.42 |
Dividend Received |
NA |
NA |
NA |
NA |
NA |
Profit on sale of Fixed Assets |
NA |
NA |
NA |
NA |
NA |
Profits on sale of Investments |
NA |
6.46 |
NA |
NA |
NA |
Provision Written Back |
NA |
NA |
NA |
NA |
NA |
Foreign Exchange Gains |
NA |
NA |
NA |
NA |
NA |
Others |
0.00 |
1.73 |
0.00 |
0.03 |
0.01 |
Operating Profit |
14.44 |
22.15 |
10.83 |
-10.30 |
90.29 |
Interest |
0.06 |
0.06 |
1.00 |
2.40 |
6.88 |
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 |
0.00 |
NA |
NA |
NA |
NA |
Other Interest |
0.05 |
0.06 |
1.00 |
2.40 |
6.88 |
PBDT |
14.39 |
22.10 |
9.84 |
-12.70 |
83.40 |
Depreciation |
3.00 |
9.81 |
16.96 |
36.58 |
40.98 |
Profit Before Taxation & Exceptional Items |
11.39 |
12.29 |
-7.12 |
-49.28 |
42.42 |
Exceptional Income / Expenses |
NA |
NA |
NA |
NA |
NA |
Profit Before Tax |
11.39 |
12.29 |
-7.12 |
-49.28 |
42.42 |
Provision for Tax |
2.40 |
8.07 |
-0.23 |
-4.14 |
2.20 |
Current Income Tax |
1.28 |
2.61 |
NA |
NA |
5.37 |
Deferred Tax |
1.13 |
5.46 |
-0.23 |
-4.14 |
-3.16 |
Other taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Profit After Tax |
8.99 |
4.22 |
-6.89 |
-45.13 |
40.22 |
Extra items |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Minority Interest |
NA |
NA |
NA |
NA |
NA |
Share of Associate |
NA |
NA |
NA |
NA |
NA |
Other Consolidated Items |
NA |
NA |
NA |
NA |
NA |
Consolidated Net Profit |
8.99 |
4.22 |
-6.89 |
-45.13 |
40.22 |
Adjustments to PAT |
NA |
NA |
NA |
NA |
NA |
Profit Balance B/F |
-14.40 |
-18.61 |
-11.72 |
33.41 |
-6.81 |
Appropriations |
-5.41 |
-14.40 |
-18.61 |
-11.72 |
33.41 |
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 |
NA |
NA |
NA |
NA |
NA |
Equity Dividend % |
NA |
NA |
NA |
NA |
NA |
Earnings Per Share |
0.09 |
0.14 |
-2.28 |
-14.95 |
13.32 |
Adjusted EPS |
0.09 |
0.01 |
-0.23 |
-1.50 |
1.33 |