| INCOME : | | | | | |
| Gross Sales | 4837390.00 | 4705680.00 | 4650760.00 | 4694530.00 | 3766540.00 |
| Sales | 4782540.00 | 4684550.00 | 4632140.00 | 4622430.00 | 3753330.00 |
| Job Work/ Contract Receipts | | | | | |
| Processing Charges / Service Income | | | | | |
| Revenue from property development | | | | | |
| Other Operational Income | 54850.00 | 21130.00 | 18620.00 | 72110.00 | 13210.00 |
| Less: Excise Duty | 370950.00 | 326180.00 | 281130.00 | 257890.00 | 242140.00 |
| Net Sales | 4414480.00 | 4337280.00 | 4335250.00 | 4404030.00 | 3496830.00 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | -32020.00 | 9470.00 | -27160.00 | 14440.00 | -6300.00 |
| Raw Material Consumed | 3879920.00 | 3932440.00 | 3896860.00 | 4251670.00 | 3222420.00 |
| Opening Raw Materials | 50750.00 | 50180.00 | 43080.00 | 50290.00 | 29130.00 |
| Purchases Raw Materials | 1460620.00 | 1458090.00 | 1271040.00 | 1220150.00 | 704030.00 |
| Closing Raw Materials | 51600.00 | 50750.00 | 50180.00 | 43080.00 | 50290.00 |
| Other Direct Purchases / Brought in cost | 2420150.00 | 2474910.00 | 2632930.00 | 3024300.00 | 2539550.00 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 20920.00 | 21990.00 | 16790.00 | 10380.00 | 11360.00 |
| Electricity & Power | 64980.00 | 68900.00 | 62080.00 | 63870.00 | 41610.00 |
| 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 | -44060.00 | -46910.00 | -45280.00 | -53480.00 | -30250.00 |
| Employee Cost | 33080.00 | 33350.00 | 34220.00 | 29630.00 | 29820.00 |
| Salaries, Wages & Bonus | 23960.00 | 23470.00 | 25940.00 | 20740.00 | 22160.00 |
| Contributions to EPF & Pension Funds | 1880.00 | 1800.00 | 1800.00 | 1730.00 | 1530.00 |
| Workmen and Staff Welfare Expenses | 4990.00 | 5630.00 | 4310.00 | 4100.00 | 3790.00 |
| Other Employees Cost | 2250.00 | 2450.00 | 2170.00 | 3060.00 | 2340.00 |
| Other Manufacturing Expenses | 133020.00 | 125120.00 | 115780.00 | 107520.00 | 96590.00 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | 30.00 | 20.00 | 20.00 | 40.00 | 80.00 |
| Repairs and Maintenance | 22970.00 | 22250.00 | 19990.00 | 18570.00 | 17210.00 |
| Packing Material Consumed | 4110.00 | 4110.00 | 3920.00 | 4080.00 | 4030.00 |
| Other Mfg Exp | 105910.00 | 98740.00 | 91860.00 | 84830.00 | 75270.00 |
| General and Administration Expenses | 37910.00 | 40030.00 | 38910.00 | 37230.00 | 33110.00 |
| Rent , Rates & Taxes | 11800.00 | 11320.00 | 13750.00 | 13180.00 | 10220.00 |
| Insurance | 1900.00 | 2880.00 | 3090.00 | 3290.00 | 2400.00 |
| Printing and stationery | | | | | |
| Professional and legal fees | 1510.00 | 2050.00 | 1340.00 | 750.00 | 760.00 |
| Traveling and conveyance | 2910.00 | 3090.00 | 2860.00 | 2610.00 | 1870.00 |
| Other Administration | 22700.00 | 23790.00 | 20740.00 | 20000.00 | 19740.00 |
| Selling and Distribution Expenses | 3550.00 | 3060.00 | 3760.00 | 4210.00 | 5700.00 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Miscellaneous Expenses | 33210.00 | 5760.00 | 7690.00 | 24180.00 | 2360.00 |
| Bad debts /advances written off | 0.00 | 10.00 | 2970.00 | 50.00 | 0.00 |
| Provision for doubtful debts | 3940.00 | | 1030.00 | 2230.00 | |
| Losson disposal of fixed assets(net) | 120.00 | 160.00 | | 150.00 | |
| Losson foreign exchange fluctuations | 24910.00 | 4500.00 | 2580.00 | 18090.00 | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 4230.00 | 1090.00 | 1120.00 | 3660.00 | 2360.00 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 4109580.00 | 4171220.00 | 4086860.00 | 4479250.00 | 3395070.00 |
| Operating Profit (Excl OI) | 304910.00 | 166060.00 | 248390.00 | -75220.00 | 101760.00 |
| Other Income | 26910.00 | 24160.00 | 23820.00 | 20690.00 | 29700.00 |
| Interest Received | 17160.00 | 14480.00 | 12240.00 | 8570.00 | 10630.00 |
| Dividend Received | 4910.00 | 3830.00 | 5080.00 | 6550.00 | 5330.00 |
| Profit on sale of Fixed Assets | | | 420.00 | | 1510.00 |
| Profits on sale of Investments | | | | | |
| Provision Written Back | | 20.00 | | | 6290.00 |
| Foreign Exchange Gains | | | | | 960.00 |
| Others | 4840.00 | 5830.00 | 6090.00 | 5570.00 | 4990.00 |
| Operating Profit | 331820.00 | 190220.00 | 272210.00 | -54530.00 | 131460.00 |
| Interest | 31490.00 | 33110.00 | 25160.00 | 21320.00 | 9730.00 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | | | | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 150.00 | 160.00 | 310.00 | 50.00 | 40.00 |
| Other Interest | 31350.00 | 32950.00 | 24850.00 | 21270.00 | 9690.00 |
| PBDT | 300320.00 | 157110.00 | 247050.00 | -75850.00 | 121730.00 |
| Depreciation | 71250.00 | 60900.00 | 55520.00 | 43300.00 | 39690.00 |
| Profit Before Taxation & Exceptional Items | 229070.00 | 96210.00 | 191530.00 | -119150.00 | 82040.00 |
| Exceptional Income / Expenses | | | | | |
| Profit Before Tax | 229070.00 | 96210.00 | 191530.00 | -119150.00 | 82040.00 |
| Provision for Tax | 57320.00 | 22570.00 | 44590.00 | -29410.00 | 18210.00 |
| Current Income Tax | 52940.00 | 17710.00 | 8140.00 | | 15100.00 |
| Deferred Tax | 4520.00 | 5900.00 | 39100.00 | -28950.00 | 4980.00 |
| Other taxes | -140.00 | -1040.00 | -2650.00 | -29410.00 | -1870.00 |
| Profit After Tax | 171750.00 | 73650.00 | 146940.00 | -89740.00 | 63830.00 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 171750.00 | 73650.00 | 146940.00 | -89740.00 | 63830.00 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 428450.00 | 379020.00 | 254500.00 | 365910.00 | 342710.00 |
| Appropriations | 600200.00 | 452670.00 | 401440.00 | 276160.00 | 406540.00 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 24260.00 | 24220.00 | 1140.00 | 21670.00 | 40300.00 |
| Equity Dividend % | 243.00 | 105.00 | 315.00 | | 140.00 |
| Earnings Per Share | 81.00 | 35.00 | 104.00 | -63.00 | 45.00 |
| Adjusted EPS | 81.00 | 35.00 | 69.00 | -42.00 | 30.00 |