| INCOME : | | | |
| Gross Sales | 351.30 | 333.50 | 1226.10 |
| Sales | 157.20 | 213.30 | 260.40 |
| Job Work/ Contract Receipts | | | |
| Processing Charges / Service Income | 146.60 | 120.10 | 82.30 |
| Revenue from property development | 47.50 | | 883.40 |
| Other Operational Income | 0.00 | 0.00 | 0.00 |
| Less: Excise Duty | | | |
| Net Sales | 351.30 | 333.50 | 1226.10 |
| EXPENDITURE : | | | |
| Increase/Decrease in Stock | -5.40 | 35.40 | -26.30 |
| Raw Material Consumed | 136.40 | 131.20 | 227.80 |
| Opening Raw Materials | 21.20 | 24.60 | 56.40 |
| Purchases Raw Materials | 106.50 | 117.30 | 169.10 |
| Closing Raw Materials | 18.00 | 21.20 | 24.60 |
| Other Direct Purchases / Brought in cost | 26.60 | 10.60 | 26.90 |
| Other raw material cost | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 1.50 | 2.10 | 3.10 |
| Electricity & Power | 1.50 | 2.10 | 3.10 |
| Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 | 0.00 |
| Employee Cost | 58.20 | 48.50 | 64.80 |
| Salaries, Wages & Bonus | 46.60 | 37.10 | 53.20 |
| Contributions to EPF & Pension Funds | 2.20 | 2.50 | 4.30 |
| Workmen and Staff Welfare Expenses | 1.70 | 2.20 | 2.30 |
| Other Employees Cost | 7.70 | 6.70 | 4.90 |
| Other Manufacturing Expenses | 24.50 | 16.40 | 35.90 |
| Sub-contracted / Out sourced services | | | |
| Processing Charges | | | |
| Repairs and Maintenance | 24.50 | 16.40 | 4.10 |
| Packing Material Consumed | | | |
| Other Mfg Exp | 0.00 | 0.00 | 31.70 |
| General and Administration Expenses | 49.00 | 25.50 | 28.70 |
| Rent , Rates & Taxes | 15.00 | 8.00 | 10.10 |
| Insurance | 1.10 | 0.60 | 1.50 |
| Printing and stationery | 0.60 | 0.40 | 0.30 |
| Professional and legal fees | 14.00 | 6.00 | 4.90 |
| Traveling and conveyance | 6.00 | 2.90 | 3.70 |
| Other Administration | 18.20 | 10.60 | 11.80 |
| Selling and Distribution Expenses | 5.40 | 2.00 | 2.20 |
| Advertisement & Sales Promotion | 0.70 | 0.40 | 0.30 |
| Sales Commissions & Incentives | 3.00 | 0.40 | 0.40 |
| Freight and Forwarding | 1.20 | 0.80 | 1.00 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 0.60 | 0.30 | 0.60 |
| Miscellaneous Expenses | 8.30 | 34.90 | 2.90 |
| Bad debts /advances written off | 1.40 | 10.40 | 0.40 |
| Provision for doubtful debts | | 1.60 | 1.80 |
| Losson disposal of fixed assets(net) | 0.10 | | |
| Losson foreign exchange fluctuations | 0.80 | | |
| Losson sale of non-trade current investments | | | |
| Other Miscellaneous Expenses | 6.00 | 22.80 | 0.70 |
| Less: Expenses Capitalised | | | |
| Total Expenditure | 277.90 | 295.90 | 339.10 |
| Operating Profit (Excl OI) | 73.40 | 37.60 | 887.00 |
| Other Income | 76.40 | 13.80 | 10.20 |
| Interest Received | 72.90 | 12.20 | 8.70 |
| Dividend Received | | | |
| Profit on sale of Fixed Assets | | 0.10 | 0.00 |
| Profits on sale of Investments | | | |
| Provision Written Back | 3.10 | | 0.20 |
| Foreign Exchange Gains | | 1.10 | 0.70 |
| Others | 0.40 | 0.50 | 0.70 |
| Operating Profit | 149.80 | 51.40 | 897.30 |
| Interest | 92.60 | 75.00 | 63.40 |
| InterestonDebenture / Bonds | | | |
| Interest on Term Loan | | | |
| Intereston Fixed deposits | | | |
| Bank Charges etc | 3.50 | 4.50 | 2.40 |
| Other Interest | 89.10 | 70.50 | 61.00 |
| PBDT | 57.20 | -23.60 | 833.90 |
| Depreciation | 24.50 | 26.00 | 25.40 |
| Profit Before Taxation & Exceptional Items | 32.70 | -49.60 | 808.40 |
| Exceptional Income / Expenses | | | |
| Profit Before Tax | 32.70 | -49.60 | 808.40 |
| Provision for Tax | -0.40 | -12.00 | 21.60 |
| Current Income Tax | | 0.60 | 78.80 |
| Deferred Tax | -0.40 | -12.60 | -60.20 |
| Other taxes | -0.40 | 0.00 | 3.00 |
| Profit After Tax | 33.20 | -37.60 | 786.90 |
| Extra items | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | |
| Share of Associate | | | |
| Other Consolidated Items | | | |
| Consolidated Net Profit | 33.20 | -37.60 | 786.90 |
| Adjustments to PAT | | | |
| Profit Balance B/F | -106.40 | -68.80 | -855.60 |
| Appropriations | -73.20 | -106.40 | -68.80 |
| General Reserves | | | |
| Proposed Equity Dividend | | | |
| Corporate dividend tax | | | |
| Other Appropriation | | | |
| Equity Dividend % | | | |
| Earnings Per Share | 2.00 | -2.00 | 42.00 |
| Adjusted EPS | 2.00 | -2.00 | 42.00 |
