(Rs. in Million) |
Particulars | Mar 2018 | Mar 2017 |
INCOME : | | |
Gross Sales | 618.32 | 550.18 |
Sales | 536.57 | 468.22 |
Job Work/ Contract Receipts | | |
Processing Charges / Service Income | | |
Revenue from property development | | |
Other Operational Income | 81.76 | 81.96 |
Less: Excise Duty | 1.77 | 5.30 |
Net Sales | 616.56 | 544.88 |
EXPENDITURE : | | |
Increase/Decrease in Stock | -7.20 | -17.00 |
Raw Material Consumed | 126.36 | 124.51 |
Opening Raw Materials | | |
Purchases Raw Materials | | |
Closing Raw Materials | | |
Other Direct Purchases / Brought in cost | 126.36 | 124.51 |
Other raw material cost | 0.00 | 0.00 |
Power & Fuel Cost | 34.05 | 27.85 |
Electricity & Power | 34.05 | 27.85 |
Oil, Fuel & Natural gas | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 |
Employee Cost | 183.96 | 152.70 |
Salaries, Wages & Bonus | 132.38 | 111.30 |
Contributions to EPF & Pension Funds | 17.71 | 13.46 |
Workmen and Staff Welfare Expenses | 25.20 | 23.17 |
Other Employees Cost | 8.68 | 4.77 |
Other Manufacturing Expenses | 59.50 | 54.07 |
Sub-contracted / Out sourced services | | |
Processing Charges | | |
Repairs and Maintenance | 19.51 | 21.14 |
Packing Material Consumed | | |
Other Mfg Exp | 39.99 | 32.93 |
General and Administration Expenses | 17.73 | 17.28 |
Rent , Rates & Taxes | 3.69 | 4.38 |
Insurance | 4.21 | 4.17 |
Printing and stationery | | |
Professional and legal fees | 2.05 | 1.32 |
Traveling and conveyance | 5.76 | 5.44 |
Other Administration | 7.78 | 7.41 |
Selling and Distribution Expenses | 43.53 | 38.88 |
Advertisement & Sales Promotion | | |
Sales Commissions & Incentives | | |
Freight and Forwarding | 28.38 | 22.93 |
Handling and Clearing Charges | 0.00 | 0.00 |
Other Selling Expenses | 15.16 | 15.96 |
Miscellaneous Expenses | 28.97 | 20.88 |
Bad debts /advances written off | | |
Provision for doubtful debts | | |
Losson disposal of fixed assets(net) | | |
Losson foreign exchange fluctuations | | 1.36 |
Losson sale of non-trade current investments | | |
Other Miscellaneous Expenses | 28.97 | 19.52 |
Less: Expenses Capitalised | | |
Total Expenditure | 486.91 | 419.16 |
Operating Profit (Excl OI) | 129.65 | 125.72 |
Other Income | 50.60 | 23.33 |
Interest Received | 6.06 | 13.37 |
Dividend Received | 2.96 | 4.55 |
Profit on sale of Fixed Assets | 0.94 | 0.51 |
Profits on sale of Investments | | |
Provision Written Back | | |
Foreign Exchange Gains | 5.07 | 0.17 |
Others | 35.57 | 4.73 |
Operating Profit | 180.25 | 149.05 |
Interest | 0.68 | 0.65 |
InterestonDebenture / Bonds | | |
Interest on Term Loan | | |
Intereston Fixed deposits | | |
Bank Charges etc | | |
Other Interest | 0.68 | 0.65 |
PBDT | 179.56 | 148.40 |
Depreciation | 26.55 | 26.43 |
Profit Before Taxation & Exceptional Items | 153.01 | 121.97 |
Exceptional Income / Expenses | | |
Profit Before Tax | 153.01 | 121.97 |
Provision for Tax | 31.50 | 30.34 |
Current Income Tax | 30.20 | 31.30 |
Deferred Tax | 1.30 | -0.96 |
Other taxes | 0.00 | 0.00 |
Profit After Tax | 121.50 | 91.63 |
Extra items | 0.00 | 0.00 |
Minority Interest | | |
Share of Associate | -3.58 | |
Other Consolidated Items | | |
Consolidated Net Profit | 117.92 | 91.63 |
Adjustments to PAT | | 0.00 |
Profit Balance B/F | 47.49 | 42.09 |
Appropriations | 165.41 | 133.72 |
General Reserves | 75.00 | 70.00 |
Proposed Equity Dividend | 13.49 | 13.49 |
Corporate dividend tax | 2.75 | 2.75 |
Other Appropriation | | |
Equity Dividend % | 27.00 | 27.00 |
Earnings Per Share | 24.00 | 18.00 |
Adjusted EPS | 24.00 | 18.00 |