| INCOME : | | | | | |
| Gross Sales | 590.40 | 692.20 | 834.40 | 608.90 | 439.10 |
| Sales | 588.80 | 690.40 | 832.50 | 608.00 | 437.90 |
| Job Work/ Contract Receipts | | | | | |
| Processing Charges / Service Income | 1.60 | 1.80 | 1.90 | 0.90 | 1.30 |
| Revenue from property development | | | | | |
| Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Less: Excise Duty | | | | | |
| Net Sales | 590.40 | 692.20 | 834.40 | 608.90 | 439.10 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | 6.30 | -13.70 | 9.60 | 13.70 | -9.60 |
| Raw Material Consumed | 436.00 | 527.80 | 607.30 | 429.30 | 313.80 |
| Opening Raw Materials | 83.10 | 89.60 | 63.90 | 52.10 | 57.80 |
| Purchases Raw Materials | 419.10 | 521.40 | 632.90 | 441.10 | 308.10 |
| Closing Raw Materials | 66.20 | 83.10 | 89.60 | 63.90 | 52.10 |
| Other Direct Purchases / Brought in cost | | | | | |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 2.10 | 2.60 | 2.40 | 2.20 | 1.60 |
| Electricity & Power | 2.10 | 2.60 | 2.40 | 2.20 | 1.60 |
| 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 | 57.10 | 62.10 | 63.80 | 53.70 | 50.30 |
| Salaries, Wages & Bonus | 53.40 | 56.70 | 59.70 | 50.10 | 46.90 |
| Contributions to EPF & Pension Funds | 3.40 | 3.50 | 3.50 | 2.90 | 3.10 |
| Workmen and Staff Welfare Expenses | 0.30 | 1.90 | 0.60 | 0.70 | 0.30 |
| Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Manufacturing Expenses | 36.20 | 47.60 | 61.00 | 44.00 | 30.70 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | 34.60 | 44.70 | 58.10 | 42.60 | 29.60 |
| Repairs and Maintenance | 1.60 | 2.90 | 2.80 | 1.40 | 1.10 |
| Packing Material Consumed | | | | | |
| Other Mfg Exp | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| General and Administration Expenses | 13.20 | 12.10 | 10.80 | 6.10 | 4.60 |
| Rent , Rates & Taxes | 0.80 | 1.10 | 2.70 | 1.20 | 0.30 |
| Insurance | 0.70 | 0.60 | 0.70 | 0.60 | 0.40 |
| Printing and stationery | | | | | |
| Professional and legal fees | 7.50 | 5.90 | 3.20 | 1.90 | 0.90 |
| Traveling and conveyance | 3.70 | 3.80 | 3.50 | 2.00 | 2.70 |
| Other Administration | 4.30 | 4.50 | 4.20 | 2.50 | 3.00 |
| Selling and Distribution Expenses | 12.10 | 18.50 | 13.10 | 11.80 | 12.20 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 1.70 | 6.30 | 0.90 | 0.20 | 3.50 |
| Miscellaneous Expenses | 9.40 | 7.10 | 11.50 | 9.10 | 7.20 |
| Bad debts /advances written off | | 0.10 | 1.20 | 2.20 | |
| Provision for doubtful debts | 0.80 | | | | 0.30 |
| Losson disposal of fixed assets(net) | | | | | |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 8.60 | 7.00 | 10.30 | 6.90 | 6.90 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 572.30 | 664.10 | 779.50 | 569.80 | 410.80 |
| Operating Profit (Excl OI) | 18.10 | 28.20 | 54.90 | 39.10 | 28.30 |
| Other Income | 6.60 | 6.30 | 4.90 | 5.30 | 2.90 |
| Interest Received | 5.40 | 4.90 | 4.00 | 1.90 | 1.70 |
| Dividend Received | | | | | |
| Profit on sale of Fixed Assets | | | | 0.10 | |
| Profits on sale of Investments | | | | | |
| Provision Written Back | | 0.30 | | 1.50 | |
| Foreign Exchange Gains | 0.50 | 0.90 | 0.30 | 0.30 | 0.60 |
| Others | 0.70 | 0.30 | 0.60 | 1.50 | 0.60 |
| Operating Profit | 24.70 | 34.50 | 59.80 | 44.40 | 31.20 |
| Interest | 4.60 | 4.60 | 4.30 | 3.30 | 4.50 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | 4.20 | 4.10 | 3.70 | 3.00 | 4.00 |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 0.40 | 0.50 | 0.60 | 0.20 | 0.50 |
| Other Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PBDT | 20.20 | 29.80 | 55.40 | 41.10 | 26.70 |
| Depreciation | 9.40 | 9.20 | 8.00 | 4.60 | 3.10 |
| Profit Before Taxation & Exceptional Items | 10.80 | 20.60 | 47.40 | 36.50 | 23.60 |
| Exceptional Income / Expenses | | | | | |
| Profit Before Tax | 10.80 | 20.60 | 47.40 | 36.50 | 23.60 |
| Provision for Tax | 2.80 | 5.10 | 12.70 | 8.70 | 6.40 |
| Current Income Tax | 5.60 | 3.30 | 11.80 | 8.80 | 6.00 |
| Deferred Tax | -2.70 | 1.00 | 1.90 | -0.20 | 0.40 |
| Other taxes | 0.00 | 0.90 | -1.00 | 0.10 | -0.10 |
| Profit After Tax | 7.90 | 15.50 | 34.70 | 27.80 | 17.20 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 7.90 | 15.50 | 34.70 | 27.80 | 17.20 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 149.80 | 139.40 | 109.30 | 85.30 | 72.90 |
| Appropriations | 157.70 | 154.90 | 144.00 | 113.10 | 90.10 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 5.40 | 5.10 | 4.60 | 3.80 | 4.80 |
| Equity Dividend % | 10.00 | 10.00 | 10.00 | 10.00 | 8.00 |
| Earnings Per Share | 1.00 | 3.00 | 6.00 | 6.00 | 4.00 |
| Adjusted EPS | 1.00 | 3.00 | 6.00 | 6.00 | 4.00 |