Professional Documents
Culture Documents
Year End Y201803 Y201703 Y201603 Y201503 Y201403 Y201303 Y201203 Y201012 Y200912
No of Mon 12 12 12 12 12 12 15 12 12
Gross Sales 4466.52 4363.64 5179.11 5328.08 5331.66 5227.84 5969.39 2974.69 2382.22
Less: Excis 137.6 732.84 0 862.94 886.67 0 0 0 367.86
Net Sales 4234.73 3585.68 5068.55 4351.49 4383.61 5227.84 5969.39 2974.69 2014.36
EXPENDITURE :
Increase/D 49.4 208.33 718.27 -131.4 133.17 -58.8 -171.36 -107.3 211.62
Raw Mater 3725.01 3096.11 4136.23 4257.89 4005.87 0 0 2823.01 1620.79
Power & Fu 3.29 3.68 5.49 4.63 5.02 0 0 0 0
Employee C 94.96 85.51 86.87 76.88 79.45 0 0 0 43.87
Other Manu 22.25 6.89 10.97 9.64 8.82 0 0 0 55.24
General an 52.36 49.68 53.72 45.73 58.85 5302.67 6112.17 403.73 36
Selling and 220.09 109.29 133.62 93.17 159.89 0 0 0 212.12
Miscellane 87.72 59.83 55.64 72.67 119.59 0 0 0 20.79
Less: Pre-o 0 0 0 0 0 0 0 0 0
Total Expe 4255.08 3619.32 5200.81 4429.21 4570.65 5243.87 5940.82 3119.44 2200.42
PBIDT (Excl -20.35 -33.64 -132.26 -77.72 -187.04 -16.03 28.58 -144.75 -186.06
Other Inc 113.35 169.51 218.52 213.96 523.22 0 0 300.37 188.4
Operating P 93 135.87 86.26 136.24 336.18 -16.03 28.58 155.62 2.34
Interest 13.88 8.36 7.83 0.95 13.32 12.07 4.71 0.29 3.11
PBDT 79.12 127.51 78.43 135.29 322.86 -28.1 23.87 155.33 -0.76
Depreciati 38.41 35.76 32.67 38.91 119.78 57.16 62.86 151.27 69.54
Profit Befo 40.71 91.75 45.76 96.38 203.09 -85.26 -39 4.06 -70.3
Exceptiona 0 0 0 0 0 0 0 0 0
Profit Befo 40.71 91.75 45.76 96.38 203.09 -85.26 -39 4.06 -70.3
Provision f 18.53 26.1 10 21 48.5 0 -6.03 17.5 0.12
PAT 22.18 65.65 35.76 75.38 154.59 -85.26 -32.97 -13.44 -70.42
Extra items 0 0 0 0 0 0 0 0 0
Appropriat 195.56 173.99 108.89 54.18 -21.2 -175.79 -90.53 -57.56 -44.12
Dividend(% 0 0 0 0 0 0 0 0 0
EPS 0.94 2.79 1.52 3.2 6.57 -3.62 -1.4 -0.75 -3.93
Adjusted E 0.94 2.79 1.52 3.2 6.57 -3.62 -1.4 -0.75 -3.93
-242.51
1648.47
0
29.66
16.85
28.44
190.8
11.72
0
1683.43
-83.28
76.75
-6.54
2.06
-8.6
38.12
-46.72
0
-46.72
15.63
-62.35
0
26.3
0
-3.48
-3.48