(Rs. in Millions) |
INCOME : | | | | | |
Gross Sales | 230.20 | 262.20 | 305.50 | 276.10 | 300.20 |
Sales | 230.10 | 262.20 | 305.30 | 275.60 | 300.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 0.10 | 0.00 | 0.20 | 0.50 | 0.20 |
Less: Excise Duty | | | | | |
Net Sales | 230.20 | 262.20 | 305.50 | 276.10 | 300.20 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -8.60 | -1.40 | -0.70 | 10.90 | 3.90 |
Raw Material Consumed | 122.00 | 143.50 | 160.80 | 123.70 | 156.20 |
Opening Raw Materials | 99.50 | 89.00 | 58.30 | 39.10 | 32.60 |
Purchases Raw Materials | 141.90 | 153.60 | 188.50 | 140.90 | 161.30 |
Closing Raw Materials | 119.80 | 99.50 | 89.00 | 58.30 | 39.10 |
Other Direct Purchases / Brought in cost | 0.30 | 0.50 | 3.00 | 1.90 | 1.40 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 28.30 | 29.90 | 39.20 | 41.50 | 45.20 |
Electricity & Power | 28.30 | 29.90 | 39.20 | 41.50 | 45.20 |
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 | 22.00 | 23.40 | 30.50 | 32.40 | 33.50 |
Salaries, Wages & Bonus | 18.80 | 20.80 | 28.00 | 28.70 | 29.60 |
Contributions to EPF & Pension Funds | 1.80 | 1.50 | 1.70 | 1.80 | 2.20 |
Workmen and Staff Welfare Expenses | 0.50 | 0.80 | 0.70 | 0.60 | 1.10 |
Other Employees Cost | 0.90 | 0.20 | 0.10 | 1.20 | 0.50 |
Other Manufacturing Expenses | 23.90 | 23.90 | 32.60 | 25.60 | 30.60 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 3.00 | 2.80 | 5.20 | 4.20 | 2.30 |
Packing Material Consumed | 10.40 | 10.90 | 13.00 | 8.90 | 10.30 |
Other Mfg Exp | 10.50 | 10.20 | 14.40 | 12.50 | 18.10 |
General and Administration Expenses | 0.50 | 0.70 | 0.70 | 0.70 | 0.60 |
Rent , Rates & Taxes | 0.40 | 0.70 | 0.60 | 0.60 | 0.60 |
Insurance | | | | | |
Printing and stationery | | | | | |
Professional and legal fees | | | | | |
Traveling and conveyance | | | | | |
Other Administration | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 |
Selling and Distribution Expenses | | | | | |
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 | 10.90 | 11.50 | 9.40 | 10.80 | 9.30 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 1.20 | | | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | 0.00 |
Other Miscellaneous Expenses | 9.70 | 11.50 | 9.40 | 10.80 | 9.30 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 198.90 | 231.70 | 272.60 | 245.50 | 279.30 |
Operating Profit (Excl OI) | 31.30 | 30.60 | 33.00 | 30.60 | 20.90 |
Other Income | 0.30 | 0.30 | 0.80 | 0.40 | 0.80 |
Interest Received | 0.10 | 0.30 | 0.30 | 0.20 | 0.20 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 0.00 | | | 0.00 | 0.00 |
Profits on sale of Investments | | | | | |
Provision Written Back | | | 0.40 | 0.20 | 0.50 |
Foreign Exchange Gains | | | | | |
Others | 0.10 | 0.00 | 0.10 | 0.00 | 0.00 |
Operating Profit | 31.60 | 30.90 | 33.80 | 31.10 | 21.70 |
Interest | 20.70 | 18.60 | 22.10 | 22.00 | 21.70 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 0.10 | 0.40 | 0.60 | 0.40 | 0.20 |
Other Interest | 20.60 | 18.20 | 21.50 | 21.60 | 21.40 |
PBDT | 10.90 | 12.30 | 11.70 | 9.10 | 0.10 |
Depreciation | 10.40 | 10.80 | 12.60 | 12.00 | 10.50 |
Profit Before Taxation & Exceptional Items | 0.50 | 1.50 | -0.90 | -2.90 | -10.50 |
Exceptional Income / Expenses | | | | | -17.70 |
Profit Before Tax | 0.50 | 1.50 | -0.90 | -2.90 | -28.20 |
Provision for Tax | -0.10 | 0.80 | 0.20 | 0.10 | 0.60 |
Current Income Tax | 0.10 | 0.20 | | | |
Deferred Tax | -0.20 | 0.60 | 0.20 | 0.10 | 0.60 |
Other taxes | 0.00 | 0.00 | 0.20 | 0.10 | 0.60 |
Profit After Tax | 0.60 | 0.60 | -1.00 | -3.00 | -28.80 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 0.60 | 0.60 | -1.00 | -3.00 | -28.80 |
Adjustments to PAT | | | | 0.10 | -0.80 |
Profit Balance B/F | -16.60 | -17.20 | -16.20 | -6.20 | 22.40 |
Appropriations | -16.00 | -16.60 | -17.20 | -9.10 | -7.20 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | | | 0.00 | 7.20 | -0.90 |
Equity Dividend % | | | | | |
Earnings Per Share | 0.00 | 0.00 | 0.00 | -1.00 | -6.00 |
Adjusted EPS | 0.00 | 0.00 | 0.00 | -1.00 | -6.00 |