| INCOME : | |
| Gross Sales | 1923.90 |
| Sales | 1923.90 |
| Job Work/ Contract Receipts | |
| Processing Charges / Service Income | |
| Revenue from property development | |
| Other Operational Income | 0.00 |
| Less: Excise Duty | |
| Net Sales | 1923.90 |
| EXPENDITURE : | |
| Increase/Decrease in Stock | -204.80 |
| Raw Material Consumed | 1334.30 |
| Opening Raw Materials | 112.00 |
| Purchases Raw Materials | 1295.90 |
| Closing Raw Materials | 73.50 |
| Other Direct Purchases / Brought in cost | |
| Other raw material cost | 0.00 |
| Power & Fuel Cost | |
| Electricity & Power | |
| Oil, Fuel & Natural gas | 0.00 |
| Coals etc | 0.00 |
| Other power & fuel | 0.00 |
| Employee Cost | 110.40 |
| Salaries, Wages & Bonus | 96.60 |
| Contributions to EPF & Pension Funds | 3.20 |
| Workmen and Staff Welfare Expenses | 9.90 |
| Other Employees Cost | 0.70 |
| Other Manufacturing Expenses | 93.70 |
| Sub-contracted / Out sourced services | |
| Processing Charges | 12.30 |
| Repairs and Maintenance | 1.40 |
| Packing Material Consumed | |
| Other Mfg Exp | 80.00 |
| General and Administration Expenses | 82.40 |
| Rent , Rates & Taxes | 31.30 |
| Insurance | 2.60 |
| Printing and stationery | 0.60 |
| Professional and legal fees | 15.80 |
| Traveling and conveyance | 11.70 |
| Other Administration | 32.10 |
| Selling and Distribution Expenses | 20.70 |
| Advertisement & Sales Promotion | 20.70 |
| Sales Commissions & Incentives | |
| Freight and Forwarding | |
| Handling and Clearing Charges | 0.00 |
| Other Selling Expenses | 0.00 |
| Miscellaneous Expenses | 4.30 |
| Bad debts /advances written off | |
| Provision for doubtful debts | |
| Losson disposal of fixed assets(net) | |
| Losson foreign exchange fluctuations | 0.40 |
| Losson sale of non-trade current investments | |
| Other Miscellaneous Expenses | 3.90 |
| Less: Expenses Capitalised | |
| Total Expenditure | 1441.00 |
| Operating Profit (Excl OI) | 482.90 |
| Other Income | 2.80 |
| Interest Received | 1.30 |
| Dividend Received | |
| Profit on sale of Fixed Assets | 0.90 |
| Profits on sale of Investments | |
| Provision Written Back | |
| Foreign Exchange Gains | |
| Others | 0.60 |
| Operating Profit | 485.70 |
| Interest | 110.70 |
| InterestonDebenture / Bonds | |
| Interest on Term Loan | 65.30 |
| Intereston Fixed deposits | |
| Bank Charges etc | 11.60 |
| Other Interest | 33.80 |
| PBDT | 375.00 |
| Depreciation | 25.30 |
| Profit Before Taxation & Exceptional Items | 349.60 |
| Exceptional Income / Expenses | |
| Profit Before Tax | 349.60 |
| Provision for Tax | 94.20 |
| Current Income Tax | 94.20 |
| Deferred Tax | 0.00 |
| Other taxes | 0.00 |
| Profit After Tax | 255.40 |
| Extra items | 0.00 |
| Minority Interest | 0.00 |
| Share of Associate | |
| Other Consolidated Items | |
| Consolidated Net Profit | 255.50 |
| Adjustments to PAT | |
| Profit Balance B/F | 510.80 |
| Appropriations | 766.20 |
| General Reserves | |
| Proposed Equity Dividend | |
| Corporate dividend tax | |
| Other Appropriation | 0.90 |
| Equity Dividend % | |
| Earnings Per Share | 15.00 |
| Adjusted EPS | 15.00 |
