| (Rs. in Millions) |
| INCOME : | | | | |
| Gross Sales | 1082.00 | 487.30 | 115.90 | 14.80 |
| Sales | 1077.30 | 479.40 | 101.60 | 2.30 |
| Job Work/ Contract Receipts | | | 2.30 | |
| Processing Charges / Service Income | 4.70 | 7.90 | 12.00 | 12.40 |
| Revenue from property development | | | | |
| Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Less: Excise Duty | | | | |
| Net Sales | 1082.00 | 487.30 | 115.90 | 14.80 |
| EXPENDITURE : | | | | |
| Increase/Decrease in Stock | -180.10 | 2.40 | -15.50 | 1.50 |
| Raw Material Consumed | 1113.30 | 414.90 | 90.00 | |
| Opening Raw Materials | 33.70 | | | |
| Purchases Raw Materials | 1037.70 | 389.40 | | |
| Closing Raw Materials | 79.50 | 33.70 | | |
| Other Direct Purchases / Brought in cost | 121.40 | 59.20 | 90.00 | |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 5.90 | 3.40 | | |
| Electricity & Power | 5.90 | 3.40 | | |
| Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Cost | 6.40 | 4.20 | 6.40 | 0.40 |
| Salaries, Wages & Bonus | 5.90 | 4.20 | 6.40 | 0.40 |
| Contributions to EPF & Pension Funds | 0.30 | 0.00 | | |
| Workmen and Staff Welfare Expenses | | | | |
| Other Employees Cost | 0.20 | 0.00 | 0.00 | 0.00 |
| Other Manufacturing Expenses | 9.60 | 7.20 | 6.10 | |
| Sub-contracted / Out sourced services | | | | |
| Processing Charges | 2.40 | 4.40 | 3.20 | |
| Repairs and Maintenance | 1.70 | 1.20 | 0.00 | 0.00 |
| Packing Material Consumed | | | | |
| Other Mfg Exp | 5.50 | 1.60 | 2.80 | 0.00 |
| General and Administration Expenses | 11.70 | 13.70 | 6.10 | 2.50 |
| Rent , Rates & Taxes | 1.60 | 5.50 | 0.90 | 2.40 |
| Insurance | 0.60 | 0.20 | | |
| Printing and stationery | 0.00 | 0.10 | 0.00 | 0.00 |
| Professional and legal fees | 5.80 | 5.30 | | |
| Traveling and conveyance | 0.20 | 0.40 | | |
| Other Administration | 3.80 | 2.60 | 5.20 | 0.10 |
| Selling and Distribution Expenses | 6.00 | 4.50 | 12.80 | 11.10 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 1.10 | 0.20 | 0.00 | 0.00 |
| Miscellaneous Expenses | 0.40 | 2.70 | 0.00 | |
| Bad debts /advances written off | | | | |
| Provision for doubtful debts | | | | |
| Losson disposal of fixed assets(net) | | | | |
| Losson foreign exchange fluctuations | | | | |
| Losson sale of non-trade current investments | | | | |
| Other Miscellaneous Expenses | 0.40 | 2.70 | 0.00 | 0.00 |
| Less: Expenses Capitalised | | | | |
| Total Expenditure | 973.30 | 452.90 | 106.00 | 15.50 |
| Operating Profit (Excl OI) | 108.70 | 34.40 | 9.90 | -0.80 |
| Other Income | | | | 1.40 |
| Interest Received | 0.00 | 0.00 | 0.00 | 1.30 |
| Dividend Received | | | | |
| Profit on sale of Fixed Assets | | | | |
| Profits on sale of Investments | | | | |
| Provision Written Back | | | | |
| Foreign Exchange Gains | | | | |
| Others | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Profit | 108.70 | 34.40 | 9.90 | 0.60 |
| Interest | 13.00 | 0.40 | | 0.00 |
| InterestonDebenture / Bonds | | | | |
| Interest on Term Loan | | | | |
| Intereston Fixed deposits | | | | |
| Bank Charges etc | 3.90 | 0.40 | | 0.00 |
| Other Interest | 9.10 | 0.00 | 0.00 | 0.00 |
| PBDT | 95.60 | 34.00 | 9.90 | 0.60 |
| Depreciation | 2.00 | 1.10 | 1.40 | 1.90 |
| Profit Before Taxation & Exceptional Items | 93.70 | 32.90 | 8.60 | -1.40 |
| Exceptional Income / Expenses | | | | |
| Profit Before Tax | 93.70 | 32.90 | 8.60 | -1.40 |
| Provision for Tax | 24.60 | 8.30 | 2.20 | -0.20 |
| Current Income Tax | 24.70 | 9.00 | 2.40 | |
| Deferred Tax | -0.10 | -0.70 | -0.20 | -0.20 |
| Other taxes | 0.00 | 0.00 | 0.00 | -0.20 |
| Profit After Tax | 69.10 | 24.60 | 6.40 | -1.10 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | |
| Share of Associate | | | | |
| Other Consolidated Items | | | | |
| Consolidated Net Profit | 69.10 | 24.60 | 6.40 | -1.10 |
| Adjustments to PAT | | | | |
| Profit Balance B/F | 32.40 | 7.80 | -0.60 | 0.60 |
| Appropriations | 101.40 | 32.40 | 5.90 | -0.60 |
| General Reserves | | | | |
| Proposed Equity Dividend | | | | |
| Corporate dividend tax | | | | |
| Other Appropriation | | | | |
| Equity Dividend % | | | | |
| Earnings Per Share | 12.00 | 9.00 | 47.00 | -114.00 |
| Adjusted EPS | 12.00 | 4.00 | 2.00 | -5.00 |