| INCOME : | | | | | |
| Gross Sales | 12.20 | 15.80 | 13.00 | 11.19 | 12.47 |
| Sales | | | | | |
| Job Work/ Contract Receipts | | | | | |
| Processing Charges / Service Income | 12.20 | 15.80 | 13.00 | 11.19 | 12.47 |
| Revenue from property development | | | | | |
| Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Less: Excise Duty | | | | | |
| Net Sales | 12.20 | 15.80 | 13.00 | 11.19 | 12.47 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | | | | | |
| Raw Material Consumed | | | | | |
| Opening Raw Materials | | | | | |
| Purchases Raw Materials | | | | | |
| Closing Raw Materials | | | | | |
| Other Direct Purchases / Brought in cost | | | | | |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 0.00 | 0.00 | 0.00 | 0.03 | 0.03 |
| Electricity & Power | 0.00 | 0.00 | 0.00 | 0.03 | 0.03 |
| 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 | 5.60 | 6.10 | 6.40 | 6.29 | 5.55 |
| Salaries, Wages & Bonus | 5.20 | 5.60 | 5.90 | 5.81 | 5.14 |
| Contributions to EPF & Pension Funds | 0.20 | 0.20 | 0.20 | 0.24 | 0.18 |
| Workmen and Staff Welfare Expenses | 0.20 | 0.20 | 0.20 | 0.23 | 0.23 |
| Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Manufacturing Expenses | 0.30 | 0.30 | 0.20 | 0.31 | 0.29 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | | | | | |
| Repairs and Maintenance | 0.00 | 0.10 | 0.00 | 0.02 | 0.02 |
| Packing Material Consumed | | | | | |
| Other Mfg Exp | 0.20 | 0.20 | 0.20 | 0.29 | 0.27 |
| General and Administration Expenses | 3.50 | 3.60 | 2.90 | 3.57 | 4.15 |
| Rent , Rates & Taxes | 0.60 | 0.50 | 0.60 | 0.58 | 0.55 |
| Insurance | | | | 0.01 | 0.02 |
| Printing and stationery | 0.10 | 0.00 | 0.00 | 0.10 | 0.11 |
| Professional and legal fees | 1.90 | 2.00 | 1.50 | 1.60 | 1.79 |
| Traveling and conveyance | 0.50 | 0.50 | 0.20 | 0.72 | 1.03 |
| Other Administration | 0.90 | 1.10 | 0.70 | 1.28 | 1.69 |
| Selling and Distribution Expenses | 0.10 | 0.20 | 0.20 | 0.12 | 0.17 |
| 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 | 1.50 | 5.60 | 1.80 | | |
| Bad debts /advances written off | 1.50 | 5.60 | 1.80 | | |
| Provision for doubtful debts | | | | | |
| Losson disposal of fixed assets(net) | | | | | |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 11.10 | 15.70 | 11.50 | 10.31 | 10.20 |
| Operating Profit (Excl OI) | 1.20 | 0.10 | 1.50 | 0.88 | 2.27 |
| Other Income | 0.00 | 0.10 | 0.10 | 0.19 | 0.18 |
| Interest Received | 0.00 | 0.10 | 0.10 | 0.18 | 0.18 |
| 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 | 0.00 |
| Operating Profit | 1.20 | 0.20 | 1.60 | 1.07 | 2.45 |
| Interest | 0.00 | 0.00 | 0.10 | 0.14 | 0.18 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | | | | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | | | | | |
| Other Interest | 0.00 | 0.00 | 0.10 | 0.14 | 0.18 |
| PBDT | 1.20 | 0.20 | 1.50 | 0.93 | 2.27 |
| Depreciation | 0.00 | 0.00 | 0.00 | 0.03 | 0.03 |
| Profit Before Taxation & Exceptional Items | 1.20 | 0.20 | 1.50 | 0.89 | 2.24 |
| Exceptional Income / Expenses | | | | | |
| Profit Before Tax | 1.20 | 0.20 | 1.50 | 0.89 | 2.24 |
| Provision for Tax | 0.00 | 0.00 | 0.10 | 0.10 | 0.06 |
| Current Income Tax | 0.20 | 0.00 | 0.20 | 0.10 | 0.47 |
| Deferred Tax | | | | | |
| Other taxes | 0.00 | 0.00 | 0.10 | 0.10 | 0.06 |
| Profit After Tax | 1.20 | 0.10 | 1.40 | 0.79 | 2.18 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 1.20 | 0.10 | 1.40 | 0.79 | 2.18 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | -42.80 | -43.00 | -44.40 | -45.18 | -47.36 |
| Appropriations | -41.70 | -42.80 | -43.00 | -44.39 | -45.18 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | | | | | |
| Equity Dividend % | | | | | |
| Earnings Per Share | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Adjusted EPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |