| INCOME : | | | | | |
| Gross Sales | 286006.00 | 283818.00 | 277172.00 | 139543.00 | 67430.00 |
| Sales | | | | | |
| Job Work/ Contract Receipts | | | | | |
| Processing Charges / Service Income | 177314.00 | 174317.00 | 176065.00 | 88198.00 | 42329.00 |
| Revenue from property development | | | | | |
| Other Operational Income | 108692.00 | 109501.00 | 101107.00 | 51345.00 | 25101.00 |
| Less: Excise Duty | | | | | |
| Net Sales | 286006.00 | 283818.00 | 277172.00 | 139543.00 | 67430.00 |
| 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 | 111499.00 | 105908.00 | 102658.00 | 51536.00 | 23672.00 |
| Electricity & Power | 111499.00 | 105908.00 | 102658.00 | 51536.00 | 23672.00 |
| 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 | 7823.00 | 7741.00 | 7722.00 | 5126.00 | 2935.00 |
| Salaries, Wages & Bonus | 7079.00 | 7117.00 | 7182.00 | 4903.00 | 2726.00 |
| Contributions to EPF & Pension Funds | 262.00 | 236.00 | 232.00 | 132.00 | 83.00 |
| Workmen and Staff Welfare Expenses | 294.00 | 224.00 | 164.00 | 32.00 | 88.00 |
| Other Employees Cost | 188.00 | 164.00 | 144.00 | 59.00 | 38.00 |
| Other Manufacturing Expenses | 13991.00 | 13506.00 | 13467.00 | 7246.00 | 2503.00 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | | | | | |
| Repairs and Maintenance | 13991.00 | 13506.00 | 13467.00 | 7246.00 | 2503.00 |
| Packing Material Consumed | | | | | |
| Other Mfg Exp | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| General and Administration Expenses | 5417.00 | 5127.00 | 4359.00 | 3032.00 | 1270.00 |
| Rent , Rates & Taxes | 1911.00 | 1766.00 | 1567.00 | 1175.00 | 159.00 |
| Insurance | 607.00 | 583.00 | 465.00 | 263.00 | 97.00 |
| Printing and stationery | 1232.00 | 1140.00 | 1005.00 | 629.00 | 403.00 |
| Professional and legal fees | 888.00 | 805.00 | 780.00 | 711.00 | 430.00 |
| Traveling and conveyance | 663.00 | 740.00 | 464.00 | 183.00 | 140.00 |
| Other Administration | 779.00 | 833.00 | 542.00 | 254.00 | 181.00 |
| Selling and Distribution Expenses | | | | | |
| Advertisement & Sales Promotion | | | | | |
| Sales Commissions & Incentives | | | | | |
| Freight and Forwarding | | | | | |
| 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 | 2519.00 | 54850.00 | 1129.00 | 1271.00 | 1472.00 |
| Bad debts /advances written off | | | | | |
| Provision for doubtful debts | | 53077.00 | | | 675.00 |
| Losson disposal of fixed assets(net) | | | | | |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 2519.00 | 1773.00 | 1129.00 | 1271.00 | 797.00 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 141249.00 | 187132.00 | 129335.00 | 68211.00 | 31852.00 |
| Operating Profit (Excl OI) | 144757.00 | 96686.00 | 147837.00 | 71332.00 | 35578.00 |
| Other Income | 15704.00 | 5778.00 | 5755.00 | 4422.00 | 4657.00 |
| Interest Received | 11231.00 | 2158.00 | 948.00 | 905.00 | 919.00 |
| Dividend Received | | | | | |
| Profit on sale of Fixed Assets | 2793.00 | 2614.00 | 2551.00 | 823.00 | 384.00 |
| Profits on sale of Investments | 53.00 | 50.00 | 193.00 | 1269.00 | 2840.00 |
| Provision Written Back | 809.00 | | 1170.00 | 461.00 | |
| Foreign Exchange Gains | | | | | |
| Others | 818.00 | 956.00 | 893.00 | 964.00 | 514.00 |
| Operating Profit | 160461.00 | 102464.00 | 153592.00 | 75754.00 | 40235.00 |
| Interest | 18638.00 | 16704.00 | 16033.00 | 8364.00 | 3350.00 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | | | | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 19.00 | 9.00 | 5.00 | 6.00 | 4.00 |
| Other Interest | 18619.00 | 16695.00 | 16028.00 | 8358.00 | 3346.00 |
| PBDT | 141823.00 | 85760.00 | 137559.00 | 67390.00 | 36885.00 |
| Depreciation | 60599.00 | 53239.00 | 53252.00 | 28484.00 | 12815.00 |
| Profit Before Taxation & Exceptional Items | 81224.00 | 32521.00 | 84307.00 | 38906.00 | 24070.00 |
| Exceptional Income / Expenses | | -4928.00 | | | |
| Profit Before Tax | 81224.00 | 27593.00 | 84307.00 | 47569.00 | 37875.00 |
| Provision for Tax | 20862.00 | 7193.00 | 20576.00 | 9779.00 | 4888.00 |
| Current Income Tax | 19360.00 | 20327.00 | 20303.00 | 9842.00 | 5806.00 |
| Deferred Tax | 1474.00 | -13134.00 | 203.00 | -89.00 | -918.00 |
| Other taxes | 28.00 | 0.00 | 70.00 | 26.00 | 0.00 |
| Profit After Tax | 60362.00 | 20400.00 | 63731.00 | 37790.00 | 32987.00 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 60362.00 | 20400.00 | 63731.00 | 37790.00 | 32987.00 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 109485.00 | 118723.00 | 54992.00 | 9554.00 | 9418.00 |
| Appropriations | 169847.00 | 139123.00 | 118723.00 | 47344.00 | 42405.00 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | | 29638.00 | | -7648.00 | 32851.00 |
| Equity Dividend % | | | 110.00 | 201.00 | 105.00 |
| Earnings Per Share | 22.00 | 8.00 | 24.00 | 14.00 | 18.00 |
| Adjusted EPS | 22.00 | 8.00 | 24.00 | 14.00 | 18.00 |
