Gross Sales |
120.11 |
63.55 |
Sales |
NA |
NA |
Job Work/ Contract Receipts |
NA |
NA |
Processing Charges / Service Income |
120.11 |
63.55 |
Revenue from property development |
NA |
NA |
Other Operational Income |
0.00 |
0.00 |
Less: Excise Duty |
NA |
NA |
Net Sales |
120.11 |
63.55 |
EXPENDITURE : |
NA |
NA |
Increase/Decrease in Stock |
NA |
NA |
Raw Material Consumed |
NA |
NA |
Opening Raw Materials |
NA |
NA |
Purchases Raw Materials |
NA |
NA |
Closing Raw Materials |
NA |
NA |
Other Direct Purchases / Brought in cost |
NA |
NA |
Other raw material cost |
0.00 |
0.00 |
Power & Fuel Cost |
20.66 |
13.47 |
Electricity & Power |
18.78 |
12.91 |
Oil, Fuel & Natural gas |
1.88 |
0.56 |
Coals etc |
0.00 |
0.00 |
Other power & fuel |
0.00 |
0.00 |
Employee Cost |
39.59 |
13.72 |
Salaries, Wages & Bonus |
37.27 |
12.61 |
Contributions to EPF & Pension Funds |
1.16 |
0.92 |
Workmen and Staff Welfare Expenses |
0.95 |
0.16 |
Other Employees Cost |
0.21 |
0.04 |
Other Manufacturing Expenses |
19.90 |
15.49 |
Sub-contracted / Out sourced services |
NA |
NA |
Processing Charges |
NA |
NA |
Repairs and Maintenance |
0.95 |
0.41 |
Packing Material Consumed |
0.02 |
0.18 |
Other Mfg Exp |
18.92 |
14.90 |
General and Administration Expenses |
26.55 |
13.40 |
Rent , Rates & Taxes |
8.10 |
6.84 |
Insurance |
0.98 |
0.07 |
Printing and stationery |
0.48 |
0.12 |
Professional and legal fees |
6.31 |
3.75 |
Traveling and conveyance |
3.84 |
0.36 |
Other Administration |
6.86 |
2.26 |
Selling and Distribution Expenses |
0.03 |
0.01 |
Advertisement & Sales Promotion |
0.03 |
0.01 |
Sales Commissions & Incentives |
NA |
NA |
Freight and Forwarding |
NA |
NA |
Handling and Clearing Charges |
0.00 |
0.00 |
Other Selling Expenses |
0.00 |
0.00 |
Miscellaneous Expenses |
0.76 |
0.20 |
Bad debts /advances written off |
0.04 |
0.01 |
Provision for doubtful debts |
NA |
NA |
Losson disposal of fixed assets(net) |
NA |
NA |
Losson foreign exchange fluctuations |
0.11 |
0.12 |
Losson sale of non-trade current investments |
NA |
NA |
Other Miscellaneous Expenses |
0.62 |
0.06 |
Less: Expenses Capitalised |
NA |
NA |
Total Expenditure |
107.50 |
56.29 |
Operating Profit (Excl OI) |
12.62 |
7.26 |
Other Income |
0.52 |
0.20 |
Interest Received |
0.11 |
0.00 |
Dividend Received |
NA |
0.09 |
Profit on sale of Fixed Assets |
NA |
NA |
Profits on sale of Investments |
NA |
NA |
Provision Written Back |
0.40 |
0.01 |
Foreign Exchange Gains |
NA |
NA |
Others |
0.00 |
0.09 |
Operating Profit |
13.13 |
7.45 |
Interest |
3.19 |
0.11 |
InterestonDebenture / Bonds |
NA |
NA |
Interest on Term Loan |
2.83 |
NA |
Intereston Fixed deposits |
NA |
NA |
Bank Charges etc |
0.35 |
0.04 |
Other Interest |
0.01 |
0.07 |
PBDT |
9.94 |
7.34 |
Depreciation |
5.08 |
3.48 |
Profit Before Taxation & Exceptional Items |
4.86 |
3.87 |
Exceptional Income / Expenses |
NA |
NA |
Profit Before Tax |
4.86 |
3.87 |
Provision for Tax |
0.64 |
2.33 |
Current Income Tax |
0.31 |
NA |
Deferred Tax |
0.33 |
2.33 |
Other taxes |
0.00 |
0.00 |
Profit After Tax |
4.22 |
1.53 |
Extra items |
0.00 |
0.00 |
Minority Interest |
NA |
0.03 |
Share of Associate |
NA |
NA |
Other Consolidated Items |
NA |
NA |
Consolidated Net Profit |
4.22 |
1.56 |
Adjustments to PAT |
NA |
NA |
Profit Balance B/F |
-5.45 |
-7.01 |
Appropriations |
-1.23 |
-5.45 |
General Reserves |
NA |
NA |
Proposed Equity Dividend |
NA |
NA |
Corporate dividend tax |
NA |
NA |
Other Appropriation |
NA |
0.00 |
Equity Dividend % |
NA |
NA |
Earnings Per Share |
9.17 |
156.20 |
Adjusted EPS |
1.31 |
22.31 |