| INCOME : | |
| Gross Sales | 823.80 |
| Sales | 823.30 |
| Job Work/ Contract Receipts | |
| Processing Charges / Service Income | |
| Revenue from property development | |
| Other Operational Income | 0.50 |
| Less: Excise Duty | |
| Net Sales | 823.80 |
| EXPENDITURE : | |
| Increase/Decrease in Stock | 14.80 |
| Raw Material Consumed | 415.50 |
| Opening Raw Materials | |
| Purchases Raw Materials | |
| Closing Raw Materials | 88.90 |
| Other Direct Purchases / Brought in cost | 504.50 |
| Other raw material cost | 0.00 |
| Power & Fuel Cost | 61.50 |
| Electricity & Power | 61.10 |
| Oil, Fuel & Natural gas | 0.00 |
| Coals etc | 0.00 |
| Other power & fuel | 0.50 |
| Employee Cost | 59.70 |
| Salaries, Wages & Bonus | 49.70 |
| Contributions to EPF & Pension Funds | 1.60 |
| Workmen and Staff Welfare Expenses | 2.20 |
| Other Employees Cost | 6.20 |
| Other Manufacturing Expenses | 86.70 |
| Sub-contracted / Out sourced services | |
| Processing Charges | 57.60 |
| Repairs and Maintenance | 4.30 |
| Packing Material Consumed | |
| Other Mfg Exp | 24.80 |
| General and Administration Expenses | 36.20 |
| Rent , Rates & Taxes | 9.70 |
| Insurance | 0.70 |
| Printing and stationery | 0.10 |
| Professional and legal fees | 6.70 |
| Traveling and conveyance | 3.30 |
| Other Administration | 19.00 |
| Selling and Distribution Expenses | 1.30 |
| Advertisement & Sales Promotion | 0.20 |
| Sales Commissions & Incentives | 0.00 |
| Freight and Forwarding | 0.20 |
| Handling and Clearing Charges | 0.90 |
| Other Selling Expenses | 0.00 |
| Miscellaneous Expenses | 8.60 |
| Bad debts /advances written off | |
| Provision for doubtful debts | |
| Losson disposal of fixed assets(net) | |
| Losson foreign exchange fluctuations | 0.20 |
| Losson sale of non-trade current investments | |
| Other Miscellaneous Expenses | 8.40 |
| Less: Expenses Capitalised | |
| Total Expenditure | 684.30 |
| Operating Profit (Excl OI) | 139.50 |
| Other Income | 17.50 |
| Interest Received | 0.90 |
| Dividend Received | |
| Profit on sale of Fixed Assets | |
| Profits on sale of Investments | |
| Provision Written Back | 16.70 |
| Foreign Exchange Gains | |
| Others | 0.00 |
| Operating Profit | 157.00 |
| Interest | 29.30 |
| InterestonDebenture / Bonds | |
| Interest on Term Loan | 6.80 |
| Intereston Fixed deposits | |
| Bank Charges etc | 7.90 |
| Other Interest | 14.60 |
| PBDT | 127.70 |
| Depreciation | 19.10 |
| Profit Before Taxation & Exceptional Items | 108.60 |
| Exceptional Income / Expenses | |
| Profit Before Tax | 108.60 |
| Provision for Tax | 26.50 |
| Current Income Tax | 30.80 |
| Deferred Tax | -6.60 |
| Other taxes | 2.30 |
| Profit After Tax | 82.20 |
| Extra items | -5.40 |
| Minority Interest | |
| Share of Associate | |
| Other Consolidated Items | |
| Consolidated Net Profit | 76.80 |
| Adjustments to PAT | |
| Profit Balance B/F | 134.60 |
| Appropriations | 211.30 |
| General Reserves | |
| Proposed Equity Dividend | |
| Corporate dividend tax | |
| Other Appropriation | 100.00 |
| Equity Dividend % | |
| Earnings Per Share | 8.00 |
| Adjusted EPS | 8.00 |
