| INCOME : | | | | | |
| Gross Sales | 276101.80 | 237689.10 | 202684.60 | 177348.30 | 153784.40 |
| Sales | 241737.60 | 209006.30 | 179032.50 | 156633.40 | 136188.90 |
| Job Work/ Contract Receipts | | | | | |
| Processing Charges / Service Income | 26227.80 | 22168.30 | 20024.60 | 17412.30 | 14761.10 |
| Revenue from property development | | | | | |
| Other Operational Income | 8136.40 | 6514.50 | 3627.50 | 3302.60 | 2834.40 |
| Less: Excise Duty | | | | | |
| Net Sales | 276101.10 | 237687.50 | 202682.40 | 177344.40 | 153681.80 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | -5968.80 | -8213.60 | -5617.20 | -3932.80 | -2802.80 |
| Raw Material Consumed | 146300.30 | 130085.90 | 111380.40 | 102208.40 | 91468.50 |
| Opening Raw Materials | 51581.60 | 41623.50 | 38438.10 | 33760.20 | 29195.90 |
| Purchases Raw Materials | 142444.20 | 135739.90 | 108277.20 | 98607.80 | 85497.90 |
| Closing Raw Materials | 55209.70 | 51581.60 | 41623.50 | 38438.10 | 33760.20 |
| Other Direct Purchases / Brought in cost | 7484.20 | 4304.10 | 6288.60 | 8278.50 | 10534.90 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 587.30 | 558.50 | 572.10 | 468.10 | 431.30 |
| Electricity & Power | 522.10 | 513.70 | 514.20 | 428.10 | 389.10 |
| 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 | 65.20 | 44.80 | 57.90 | 40.00 | 42.20 |
| Employee Cost | 31155.50 | 27606.30 | 24894.90 | 23173.40 | 21280.10 |
| Salaries, Wages & Bonus | 23769.50 | 22255.90 | 20401.70 | 18784.10 | 16856.40 |
| Contributions to EPF & Pension Funds | 2805.30 | 2248.20 | 1962.90 | 1898.30 | 1812.20 |
| Workmen and Staff Welfare Expenses | 3373.90 | 2949.60 | 2389.20 | 2369.20 | 2460.20 |
| Other Employees Cost | 1206.80 | 152.60 | 141.10 | 121.80 | 151.30 |
| Other Manufacturing Expenses | 2384.30 | 1999.00 | 1834.60 | 1567.20 | 1971.60 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | | | | | |
| Repairs and Maintenance | 2341.10 | 1925.20 | 1801.80 | 1470.80 | 1531.10 |
| Packing Material Consumed | | | | | |
| Other Mfg Exp | 43.20 | 73.80 | 32.80 | 96.40 | 440.50 |
| General and Administration Expenses | 3275.40 | 3006.00 | 2723.90 | 2202.40 | 1550.90 |
| Rent , Rates & Taxes | 360.60 | 297.70 | 284.00 | 252.60 | 226.30 |
| Insurance | 529.60 | 358.80 | 246.40 | 277.00 | 245.40 |
| Printing and stationery | 40.60 | 34.60 | 31.30 | 35.80 | 28.30 |
| Professional and legal fees | | | | | |
| Traveling and conveyance | 1884.30 | 1943.70 | 1833.30 | 1296.20 | 785.90 |
| Other Administration | 2344.60 | 2314.90 | 2162.20 | 1637.00 | 1050.90 |
| Selling and Distribution Expenses | 709.30 | 568.70 | 582.80 | 489.80 | 470.00 |
| Advertisement & Sales Promotion | 217.20 | 145.50 | 132.70 | 176.80 | 28.90 |
| Sales Commissions & Incentives | | | | | |
| Freight and Forwarding | 316.70 | 330.30 | 264.30 | 254.10 | 284.50 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 175.40 | 92.90 | 185.80 | 58.90 | 156.60 |
| Miscellaneous Expenses | 20094.90 | 15258.00 | 17602.50 | 11199.40 | 6091.10 |
| Bad debts /advances written off | 1597.10 | 830.90 | 1660.20 | 585.50 | 130.70 |
| Provision for doubtful debts | 11320.10 | 10904.60 | 8986.00 | 4649.50 | 2718.20 |
| Losson disposal of fixed assets(net) | | | | | |
| Losson foreign exchange fluctuations | 33.50 | | | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 7144.20 | 3522.50 | 6956.30 | 5964.40 | 3242.20 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 198538.20 | 170868.80 | 153974.00 | 137375.90 | 120460.70 |
| Operating Profit (Excl OI) | 77562.90 | 66818.70 | 48708.40 | 39968.50 | 33221.10 |
| Other Income | 8624.70 | 8970.40 | 8506.30 | 3737.20 | 2538.10 |
| Interest Received | 5409.30 | 6477.70 | 5872.50 | 2633.90 | 1795.50 |
| Dividend Received | | | | | |
| Profit on sale of Fixed Assets | 33.00 | 25.50 | 70.20 | 15.20 | 4.50 |
| Profits on sale of Investments | | | | | |
| Provision Written Back | 2964.40 | 1546.80 | 1804.90 | 929.10 | 222.70 |
| Foreign Exchange Gains | | 675.80 | 523.40 | 63.70 | 414.80 |
| Others | 218.00 | 244.60 | 235.30 | 95.30 | 100.60 |
| Operating Profit | 86187.60 | 75789.10 | 57214.70 | 43705.70 | 35759.20 |
| Interest | 101.30 | 125.30 | 120.60 | 188.40 | 85.50 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | | | | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 36.30 | 31.40 | 52.00 | 42.50 | 38.90 |
| Other Interest | 65.00 | 93.90 | 68.60 | 145.90 | 46.60 |
| PBDT | 86086.30 | 75663.80 | 57094.10 | 43517.30 | 35673.70 |
| Depreciation | 5556.70 | 4673.80 | 4432.00 | 4288.20 | 4011.30 |
| Profit Before Taxation & Exceptional Items | 80529.60 | 70990.00 | 52662.10 | 39229.10 | 31662.40 |
| Exceptional Income / Expenses | | | | | |
| Profit Before Tax | 80529.60 | 70990.00 | 52662.10 | 39229.10 | 31662.40 |
| Provision for Tax | 20294.90 | 18118.50 | 13231.00 | 9825.60 | 8117.80 |
| Current Income Tax | 20644.30 | 17677.50 | 14557.60 | 8774.70 | 9143.10 |
| Deferred Tax | -349.10 | 415.00 | -637.30 | 1251.00 | -1025.90 |
| Other taxes | -0.30 | 26.00 | -689.30 | -200.10 | 0.60 |
| Profit After Tax | 60234.70 | 52871.50 | 39431.10 | 29403.50 | 23544.60 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | -2.60 | -12.40 | -7.20 | -18.20 | -13.50 |
| Share of Associate | 387.90 | 355.30 | 421.30 | 458.90 | 457.60 |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 60620.00 | 53214.40 | 39845.20 | 29844.20 | 23988.70 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 147145.50 | 114743.50 | 93517.90 | 80100.70 | 70345.50 |
| Appropriations | 207765.50 | 167957.90 | 133363.10 | 109944.90 | 94334.20 |
| General Reserves | 4000.00 | 4000.00 | 4000.00 | 4000.00 | 4000.00 |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 6578.80 | 5847.70 | 4385.90 | 3655.30 | 2923.70 |
| Equity Dividend % | 250.00 | 240.00 | 220.00 | 180.00 | 450.00 |
| Earnings Per Share | 8.00 | 7.00 | 5.00 | 4.00 | 10.00 |
| Adjusted EPS | 8.00 | 7.00 | 5.00 | 4.00 | 3.00 |
