| INCOME : | | | |
| Gross Sales | 651.60 | 407.30 | 62.70 |
| Sales | 651.60 | 407.30 | 62.70 |
| Job Work/ Contract Receipts | | | |
| Processing Charges / Service Income | | | |
| Revenue from property development | | | |
| Other Operational Income | 0.00 | 0.00 | 0.00 |
| Less: Excise Duty | | | |
| Net Sales | 651.60 | 407.30 | 62.70 |
| EXPENDITURE : | | | |
| Increase/Decrease in Stock | -16.80 | -44.00 | 1.30 |
| Raw Material Consumed | 587.10 | 404.80 | 60.70 |
| Opening Raw Materials | | | |
| Purchases Raw Materials | | | 60.70 |
| Closing Raw Materials | | | |
| Other Direct Purchases / Brought in cost | 587.10 | 404.80 | |
| Other raw material cost | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 0.40 | 0.30 | 0.00 |
| Electricity & Power | 0.20 | 0.10 | 0.00 |
| Oil, Fuel & Natural gas | 0.20 | 0.20 | 0.00 |
| Coals etc | 0.00 | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 | 0.00 |
| Employee Cost | 3.80 | 3.40 | 0.10 |
| Salaries, Wages & Bonus | 3.70 | 3.30 | 0.10 |
| Contributions to EPF & Pension Funds | | | |
| Workmen and Staff Welfare Expenses | 0.10 | 0.10 | |
| Other Employees Cost | 0.00 | 0.00 | 0.00 |
| Other Manufacturing Expenses | 4.90 | 3.90 | 0.10 |
| Sub-contracted / Out sourced services | | | |
| Processing Charges | 0.10 | | |
| Repairs and Maintenance | 0.00 | 0.00 | 0.00 |
| Packing Material Consumed | 0.60 | | |
| Other Mfg Exp | 4.20 | 3.90 | 0.10 |
| General and Administration Expenses | 13.70 | 3.70 | 0.10 |
| Rent , Rates & Taxes | 0.50 | 0.30 | 0.00 |
| Insurance | 0.00 | 0.00 | |
| Printing and stationery | 0.10 | 0.10 | |
| Professional and legal fees | 9.30 | 1.30 | |
| Traveling and conveyance | 0.40 | 0.30 | 0.00 |
| Other Administration | 3.80 | 2.00 | 0.10 |
| Selling and Distribution Expenses | 2.60 | 0.70 | 0.10 |
| Advertisement & Sales Promotion | 0.70 | 0.70 | 0.10 |
| Sales Commissions & Incentives | 1.80 | | |
| Freight and Forwarding | | | |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 0.00 | 0.00 | 0.00 |
| Miscellaneous Expenses | 1.40 | 0.40 | |
| Bad debts /advances written off | | | |
| Provision for doubtful debts | | | |
| Losson disposal of fixed assets(net) | 0.40 | | |
| Losson foreign exchange fluctuations | | | |
| Losson sale of non-trade current investments | | | |
| Other Miscellaneous Expenses | 1.00 | 0.40 | 0.00 |
| Less: Expenses Capitalised | | | |
| Total Expenditure | 597.00 | 373.00 | 62.20 |
| Operating Profit (Excl OI) | 54.60 | 34.30 | 0.40 |
| Other Income | 0.10 | | 0.00 |
| Interest Received | 0.00 | 0.00 | 0.00 |
| Dividend Received | | | |
| Profit on sale of Fixed Assets | | | |
| Profits on sale of Investments | | | |
| Provision Written Back | | | |
| Foreign Exchange Gains | | | |
| Others | 0.10 | 0.00 | 0.00 |
| Operating Profit | 54.70 | 34.30 | 0.40 |
| Interest | 2.70 | 4.60 | 0.10 |
| InterestonDebenture / Bonds | | | |
| Interest on Term Loan | 2.50 | 2.40 | |
| Intereston Fixed deposits | | | |
| Bank Charges etc | 0.20 | 2.20 | 0.00 |
| Other Interest | 0.00 | 0.00 | 0.10 |
| PBDT | 52.00 | 29.80 | 0.30 |
| Depreciation | 1.50 | 0.90 | 0.00 |
| Profit Before Taxation & Exceptional Items | 50.50 | 28.90 | 0.30 |
| Exceptional Income / Expenses | | | |
| Profit Before Tax | 50.50 | 28.90 | 0.30 |
| Provision for Tax | 13.40 | 7.20 | -0.10 |
| Current Income Tax | 13.40 | 7.40 | 0.10 |
| Deferred Tax | 0.00 | -0.10 | -0.20 |
| Other taxes | 0.00 | 0.00 | 0.00 |
| Profit After Tax | 37.10 | 21.60 | 0.40 |
| Extra items | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | |
| Share of Associate | | | |
| Other Consolidated Items | | | |
| Consolidated Net Profit | 37.10 | 21.60 | 0.40 |
| Adjustments to PAT | | | 2.00 |
| Profit Balance B/F | 16.30 | 3.50 | 0.00 |
| Appropriations | 53.50 | 25.10 | 2.40 |
| General Reserves | | | |
| Proposed Equity Dividend | | | |
| Corporate dividend tax | | | |
| Other Appropriation | -2.30 | 8.80 | -1.00 |
| Equity Dividend % | | | |
| Earnings Per Share | 6.00 | 5.00 | 38.00 |
| Adjusted EPS | 6.00 | 5.00 | 38.00 |
