| (Rs. in Millions) |
| INCOME : | | | | | |
| Gross Sales | 323.05 | 418.24 | 496.96 | 561.25 | 652.56 |
| Sales | 322.71 | 405.26 | 492.36 | 558.89 | 650.57 |
| Job Work/ Contract Receipts | | | | | |
| Processing Charges / Service Income | | | | | |
| Revenue from property development | | | | | |
| Other Operational Income | 0.33 | 12.98 | 4.60 | 2.36 | 1.99 |
| Less: Excise Duty | | | | | |
| Net Sales | 309.49 | 399.01 | 469.28 | 531.70 | 618.89 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | -4.06 | 9.39 | -15.25 | -23.90 | -7.05 |
| Raw Material Consumed | 131.29 | 189.25 | 229.86 | 254.40 | 309.40 |
| Opening Raw Materials | 40.13 | 47.92 | 43.11 | 25.87 | 39.44 |
| Purchases Raw Materials | 87.56 | 157.90 | 203.39 | 236.11 | 211.60 |
| Closing Raw Materials | 22.08 | 40.13 | 47.92 | 43.11 | 25.87 |
| Other Direct Purchases / Brought in cost | 25.69 | 23.55 | 31.29 | 35.53 | 84.23 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 23.28 | 22.67 | 22.77 | 16.92 | 18.32 |
| Electricity & Power | 22.56 | 21.78 | 21.37 | 16.08 | 16.65 |
| Oil, Fuel & Natural gas | 0.72 | 0.89 | 1.40 | 0.84 | 1.44 |
| Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.23 |
| Employee Cost | 78.83 | 81.46 | 95.03 | 104.08 | 100.50 |
| Salaries, Wages & Bonus | 69.45 | 70.20 | 81.51 | 88.76 | 87.43 |
| Contributions to EPF & Pension Funds | 4.81 | 6.25 | 6.61 | 7.50 | 8.29 |
| Workmen and Staff Welfare Expenses | 4.57 | 5.01 | 6.92 | 7.81 | 4.78 |
| Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Manufacturing Expenses | 32.99 | 52.79 | 69.29 | 79.99 | 77.74 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | | | | | 0.30 |
| Repairs and Maintenance | 7.19 | 7.62 | 11.88 | 12.61 | 10.64 |
| Packing Material Consumed | 0.78 | -0.41 | 0.62 | 0.18 | 0.38 |
| Other Mfg Exp | 25.01 | 45.57 | 56.78 | 67.21 | 66.43 |
| General and Administration Expenses | 20.28 | 20.73 | 21.51 | 19.91 | 19.54 |
| Rent , Rates & Taxes | 2.04 | 2.70 | 2.94 | 3.54 | 2.57 |
| Insurance | 0.70 | 0.66 | 0.68 | 0.83 | 0.73 |
| Printing and stationery | 0.37 | 0.37 | 0.46 | 0.53 | 0.34 |
| Professional and legal fees | 4.25 | 2.13 | 1.51 | 1.40 | 2.28 |
| Traveling and conveyance | 4.07 | 4.67 | 5.90 | 4.61 | 4.39 |
| Other Administration | 12.92 | 14.86 | 15.92 | 13.62 | 13.63 |
| Selling and Distribution Expenses | 23.19 | 29.47 | 38.12 | 49.15 | 36.09 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 23.19 | 29.47 | 38.12 | 49.15 | 36.09 |
| Miscellaneous Expenses | 3.65 | 1.98 | 2.29 | 9.45 | 12.88 |
| Bad debts /advances written off | 0.50 | 1.31 | 1.05 | 7.64 | 12.55 |
| Provision for doubtful debts | | | | | |
| Losson disposal of fixed assets(net) | | | | | |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 3.14 | 0.67 | 1.25 | 1.81 | 0.33 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 309.44 | 407.74 | 463.61 | 510.01 | 567.42 |
| Operating Profit (Excl OI) | 0.05 | -8.72 | 5.67 | 21.69 | 51.47 |
| Other Income | 45.39 | 47.67 | 53.54 | 51.39 | 45.10 |
| Interest Received | 31.69 | 39.40 | 35.40 | 32.43 | 32.35 |
| Dividend Received | | | | | |
| Profit on sale of Fixed Assets | 1.16 | 2.59 | 4.12 | 0.33 | |
| Profits on sale of Investments | 0.99 | 0.27 | | | |
| Provision Written Back | 0.00 | 3.25 | 0.00 | 3.02 | 0.05 |
| Foreign Exchange Gains | 6.22 | 1.52 | 13.34 | 14.31 | 7.37 |
| Others | 5.33 | 0.65 | 0.68 | 1.30 | 5.34 |
| Operating Profit | 45.44 | 38.94 | 59.21 | 73.08 | 96.57 |
| Interest | 8.92 | 9.70 | 5.46 | 4.27 | 5.23 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | | | | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 1.16 | 1.32 | 1.50 | 1.38 | 1.72 |
| Other Interest | 7.75 | 8.38 | 3.96 | 2.89 | 3.51 |
| PBDT | 36.52 | 29.25 | 53.75 | 68.81 | 91.34 |
| Depreciation | 25.65 | 27.87 | 47.24 | 48.55 | 46.18 |
| Profit Before Taxation & Exceptional Items | 10.87 | 1.38 | 6.51 | 20.26 | 45.16 |
| Exceptional Income / Expenses | | | | | |
| Profit Before Tax | 10.87 | 1.38 | 6.51 | 20.26 | 45.16 |
| Provision for Tax | 3.36 | 1.01 | -2.91 | 0.84 | 1.96 |
| Current Income Tax | 2.86 | 0.22 | 0.41 | 3.41 | 8.16 |
| Deferred Tax | 0.25 | 1.01 | -4.34 | -6.76 | -10.10 |
| Other taxes | 0.25 | -0.22 | 1.02 | 4.19 | 3.90 |
| Profit After Tax | 7.51 | 0.37 | 9.42 | 19.41 | 43.20 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | -1.38 | | |
| Consolidated Net Profit | 7.51 | 0.37 | 8.04 | 19.41 | 43.20 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 293.04 | 292.66 | 285.46 | 270.15 | 225.59 |
| Appropriations | 300.55 | 293.04 | 293.50 | 289.56 | 268.79 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | -0.31 | | 0.83 | 4.10 | -1.36 |
| Equity Dividend % | | | | 3.00 | 5.00 |
| Earnings Per Share | 1.00 | 0.00 | 1.00 | 2.00 | 5.00 |
| Adjusted EPS | 1.00 | 0.00 | 1.00 | 2.00 | 5.00 |