INCOME : | | | | | |
Gross Sales | 0.20 | 4.60 | | 0.03 | 5.45 |
Sales | 0.20 | 4.60 | | | |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.03 | 5.45 |
Less: Excise Duty | 0.00 | | | | |
Net Sales | 0.10 | 4.60 | | 0.03 | 5.45 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Raw Material Consumed | | 4.60 | | 4.41 | 9.95 |
Opening Raw Materials | | | | 0.10 | 0.02 |
Purchases Raw Materials | | | | 4.31 | 4.68 |
Closing Raw Materials | | | | | 0.10 |
Other Direct Purchases / Brought in cost | | 4.60 | | | 5.35 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 0.20 | 0.10 | 0.00 | | 0.12 |
Electricity & Power | 0.20 | 0.10 | 0.00 | | 0.12 |
Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 0.40 | 0.30 | 0.50 | 2.10 | 2.33 |
Salaries, Wages & Bonus | 0.40 | 0.30 | 0.50 | 2.10 | 2.33 |
Contributions to EPF & Pension Funds | | | | | |
Workmen and Staff Welfare Expenses | | | | | |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | | | | | |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | | | | | 0.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 1.20 | 0.70 | 1.78 | 4.42 | 1.74 |
Rent , Rates & Taxes | 0.00 | | 0.38 | | 1.13 |
Insurance | 0.00 | 0.00 | 0.00 | | 0.01 |
Printing and stationery | 0.00 | 0.00 | 0.00 | | 0.01 |
Professional and legal fees | 0.40 | 0.30 | 1.04 | | 0.20 |
Traveling and conveyance | 0.00 | 0.00 | 0.01 | | 0.02 |
Other Administration | 0.70 | 0.40 | 0.36 | 4.42 | 0.40 |
Selling and Distribution Expenses | 0.00 | | 0.06 | | 7.16 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 | 0.06 | 0.00 | 0.00 |
Miscellaneous Expenses | 1.30 | 0.80 | 0.57 | | 1.13 |
Bad debts /advances written off | 0.10 | 0.70 | 0.45 | | 1.13 |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | 0.00 | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 1.20 | 0.10 | 0.12 | 0.00 | 0.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 3.00 | 6.60 | 2.92 | 10.93 | 22.44 |
Operating Profit (Excl OI) | -2.80 | -2.00 | -2.92 | -10.90 | -16.98 |
Other Income | 5.50 | 3.70 | 4.23 | 12.15 | 17.95 |
Interest Received | 4.10 | 3.60 | 3.87 | 3.64 | 3.48 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 0.10 | 0.00 | | | |
Profits on sale of Investments | | | | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | | | | | |
Others | 1.30 | 0.10 | 0.36 | 8.51 | 14.47 |
Operating Profit | 2.60 | 1.70 | 1.31 | 1.26 | 0.97 |
Interest | 0.10 | 0.10 | 0.03 | 0.04 | 0.06 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 0.00 | 0.00 | 0.00 | | 0.01 |
Other Interest | 0.10 | 0.10 | 0.03 | 0.04 | 0.05 |
PBDT | 2.50 | 1.60 | 1.28 | 1.22 | 0.91 |
Depreciation | 0.20 | 0.80 | 0.66 | 0.89 | 0.70 |
Profit Before Taxation & Exceptional Items | 2.30 | 0.80 | 0.62 | 0.33 | 0.21 |
Exceptional Income / Expenses | | | -0.01 | | |
Profit Before Tax | 2.30 | 0.80 | 0.61 | 0.33 | 0.21 |
Provision for Tax | 0.30 | 0.20 | 0.25 | 0.10 | 0.17 |
Current Income Tax | 0.30 | 0.20 | 0.12 | 0.09 | 0.04 |
Deferred Tax | 0.00 | 0.10 | 0.13 | 0.02 | 0.13 |
Other taxes | -0.10 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 2.00 | 0.60 | 0.35 | 0.22 | 0.05 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 2.00 | 0.60 | 0.35 | 0.22 | 0.05 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 1.00 | 0.40 | 0.06 | -0.16 | -0.21 |
Appropriations | 2.90 | 1.00 | 0.41 | 0.06 | -0.16 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | | | | | |
Equity Dividend % | | | | | |
Earnings Per Share | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Adjusted EPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |