| INCOME : | | | | | |
| Gross Sales | 5390.80 | 5139.10 | 4881.20 | 4867.70 | 4715.30 |
| Sales | 5097.40 | 4859.40 | 4588.50 | 4588.40 | 4484.10 |
| Job Work/ Contract Receipts | | | | | |
| Processing Charges / Service Income | | | | | |
| Revenue from property development | | | | | |
| Other Operational Income | 293.40 | 279.80 | 292.70 | 279.20 | 231.20 |
| Less: Excise Duty | | | | | |
| Net Sales | 5390.80 | 5139.10 | 4881.20 | 4867.70 | 4715.30 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | -66.70 | 4.40 | -23.90 | -12.20 | 32.70 |
| Raw Material Consumed | 2037.70 | 1872.10 | 1539.20 | 1431.20 | 1561.00 |
| Opening Raw Materials | | 1.40 | | | 0.20 |
| Purchases Raw Materials | 1178.40 | 883.60 | 1043.00 | 1086.40 | 1174.20 |
| Closing Raw Materials | 0.80 | | 1.40 | | |
| Other Direct Purchases / Brought in cost | 860.20 | 987.00 | 497.60 | 344.70 | 386.60 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 247.30 | 209.50 | 273.60 | 236.40 | 216.60 |
| Electricity & Power | 247.30 | 209.50 | 273.60 | 236.40 | 216.60 |
| 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 | 1795.80 | 1821.40 | 1879.10 | 1779.70 | 1656.80 |
| Salaries, Wages & Bonus | 1585.50 | 1620.40 | 1699.20 | 1516.10 | 1401.30 |
| Contributions to EPF & Pension Funds | 151.80 | 164.80 | 168.10 | 155.30 | 148.30 |
| Workmen and Staff Welfare Expenses | 50.30 | 52.00 | 43.70 | 42.80 | 39.30 |
| Other Employees Cost | 8.10 | -15.70 | -31.90 | 65.40 | 67.90 |
| Other Manufacturing Expenses | 734.00 | 645.70 | 773.20 | 759.60 | 607.90 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | | | | | |
| Repairs and Maintenance | 102.60 | 92.40 | 96.90 | 107.50 | 90.90 |
| Packing Material Consumed | 103.10 | 98.10 | 116.90 | 128.70 | 95.90 |
| Other Mfg Exp | 528.30 | 455.20 | 559.40 | 523.40 | 421.10 |
| General and Administration Expenses | 129.10 | 136.90 | 106.50 | 181.80 | 139.10 |
| Rent , Rates & Taxes | 33.70 | 28.30 | 30.20 | 37.10 | 20.90 |
| Insurance | 14.60 | 9.00 | 11.80 | 12.50 | 12.30 |
| Printing and stationery | | | | | |
| Professional and legal fees | 80.60 | 84.50 | 65.30 | 66.30 | 52.00 |
| Traveling and conveyance | 40.50 | 44.00 | 44.80 | 62.30 | 50.20 |
| Other Administration | 0.20 | 15.10 | -0.80 | 65.90 | 53.90 |
| Selling and Distribution Expenses | 147.00 | 142.00 | 141.70 | 140.80 | 128.80 |
| Advertisement & Sales Promotion | | | | | |
| Sales Commissions & Incentives | 3.50 | 4.10 | 5.70 | 5.00 | 1.50 |
| Freight and Forwarding | 119.10 | 118.10 | 118.10 | 115.00 | 107.50 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 24.40 | 19.80 | 17.90 | 20.80 | 19.90 |
| Miscellaneous Expenses | 117.90 | 72.20 | 87.30 | 78.00 | 58.50 |
| Bad debts /advances written off | | | | | |
| Provision for doubtful debts | 2.40 | 0.90 | 6.30 | 7.10 | 1.10 |
| Losson disposal of fixed assets(net) | | | | | |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 115.50 | 71.40 | 80.90 | 70.80 | 57.40 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 5142.00 | 4904.10 | 4776.70 | 4595.20 | 4401.60 |
| Operating Profit (Excl OI) | 248.80 | 235.00 | 104.50 | 272.50 | 313.70 |
| Other Income | 238.40 | 118.20 | 87.40 | 71.20 | 71.30 |
| Interest Received | 20.10 | 1.40 | 1.20 | 1.00 | 1.10 |
| Dividend Received | | | | | |
| Profit on sale of Fixed Assets | 96.10 | 6.70 | 1.30 | 3.00 | 26.30 |
| Profits on sale of Investments | | | | | |
| Provision Written Back | | | | | |
| Foreign Exchange Gains | | | | | |
| Others | 122.20 | 110.10 | 85.00 | 67.10 | 43.90 |
| Operating Profit | 487.30 | 353.20 | 191.90 | 343.60 | 385.00 |
| Interest | 126.40 | 130.90 | 131.40 | 122.30 | 111.80 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | 128.30 | 127.70 | 127.20 | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 4.00 | 5.40 | 4.70 | 3.80 | 3.20 |
| Other Interest | -5.90 | -2.20 | -0.40 | 118.60 | 108.60 |
| PBDT | 360.90 | 222.20 | 60.50 | 221.30 | 273.20 |
| Depreciation | 69.60 | 73.40 | 57.70 | 43.60 | 42.30 |
| Profit Before Taxation & Exceptional Items | 291.30 | 148.90 | 2.80 | 177.70 | 230.90 |
| Exceptional Income / Expenses | | | -75.80 | | |
| Profit Before Tax | 291.30 | 148.90 | -73.00 | 177.70 | 230.90 |
| Provision for Tax | | | | | |
| Current Income Tax | | | | | |
| Deferred Tax | | | | | |
| Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit After Tax | 291.30 | 148.90 | -73.00 | 177.70 | 230.90 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 291.30 | 148.90 | -73.00 | 177.70 | 230.90 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 658.10 | 555.60 | 678.40 | 496.60 | 266.70 |
| Appropriations | 949.40 | 704.50 | 605.40 | 674.30 | 497.60 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 46.40 | 46.40 | 49.80 | -4.10 | 1.00 |
| Equity Dividend % | | | | | |
| Earnings Per Share | 16.00 | 8.00 | -4.00 | 10.00 | 13.00 |
| Adjusted EPS | 16.00 | 8.00 | -4.00 | 10.00 | 13.00 |
