| INCOME : | | | | | |
| Gross Sales | 93132.00 | 98523.00 | 93937.00 | 91818.00 | 89960.00 |
| Sales | 87424.00 | 96143.00 | 91304.00 | 89593.00 | 88464.00 |
| Job Work/ Contract Receipts | | | | | |
| Processing Charges / Service Income | 649.00 | 221.00 | 220.00 | 215.00 | 254.00 |
| Revenue from property development | | | | | |
| Other Operational Income | 5059.00 | 2159.00 | 2414.00 | 2010.00 | 1242.00 |
| Less: Excise Duty | | | | | |
| Net Sales | 84401.00 | 92264.00 | 78911.00 | 82207.00 | 81416.00 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | -1054.00 | 445.00 | -1031.00 | -314.00 | -161.00 |
| Raw Material Consumed | 31219.00 | 30890.00 | 32518.00 | 33555.00 | 34251.00 |
| Opening Raw Materials | 7378.00 | 5318.00 | 5952.00 | 5122.00 | 3665.00 |
| Purchases Raw Materials | 26057.00 | 29218.00 | 28657.00 | 30473.00 | 30891.00 |
| Closing Raw Materials | 6304.00 | 7378.00 | 5318.00 | 5952.00 | 5122.00 |
| Other Direct Purchases / Brought in cost | 4088.00 | 3732.00 | 3228.00 | 3912.00 | 4816.00 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 1127.00 | 1146.00 | 1049.00 | 951.00 | 913.00 |
| Electricity & Power | 1127.00 | 1146.00 | 1049.00 | 951.00 | 913.00 |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Cost | 17904.00 | 16035.00 | 14348.00 | 13465.00 | 11932.00 |
| Salaries, Wages & Bonus | 16624.00 | 15041.00 | 13412.00 | 12705.00 | 11185.00 |
| Contributions to EPF & Pension Funds | 1116.00 | 895.00 | 855.00 | 687.00 | 670.00 |
| Workmen and Staff Welfare Expenses | 119.00 | 99.00 | 81.00 | 73.00 | 75.00 |
| Other Employees Cost | 45.00 | 0.00 | 0.00 | 0.00 | 2.00 |
| Other Manufacturing Expenses | 4333.00 | 4380.00 | 4367.00 | 3763.00 | 3470.00 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | 1381.00 | 1259.00 | 1207.00 | 980.00 | 949.00 |
| Repairs and Maintenance | 1337.00 | 1290.00 | 1186.00 | 1074.00 | 1016.00 |
| Packing Material Consumed | | | | | |
| Other Mfg Exp | 1615.00 | 1831.00 | 1973.00 | 1709.00 | 1506.00 |
| General and Administration Expenses | 8322.00 | 7024.00 | 6058.00 | 6466.00 | 6121.00 |
| Rent , Rates & Taxes | 201.00 | 260.00 | 175.00 | 197.00 | 226.00 |
| Insurance | 207.00 | 209.00 | 156.00 | 148.00 | 142.00 |
| Printing and stationery | | | | | |
| Professional and legal fees | 1818.00 | 914.00 | 829.00 | 1137.00 | 1528.00 |
| Traveling and conveyance | 2278.00 | 2060.00 | 1966.00 | 1742.00 | 1258.00 |
| Other Administration | 6097.00 | 5641.00 | 4898.00 | 4983.00 | 4225.00 |
| Selling and Distribution Expenses | 11382.00 | 9565.00 | 8814.00 | 9189.00 | 7436.00 |
| 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 | 395.00 | 338.00 | 371.00 | 404.00 | 571.00 |
| Bad debts /advances written off | | | | | |
| Provision for doubtful debts | | 30.00 | | 50.00 | 215.00 |
| Losson disposal of fixed assets(net) | 17.00 | 0.00 | 2.00 | | 8.00 |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 378.00 | 307.00 | 368.00 | 354.00 | 349.00 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 73627.00 | 69822.00 | 66495.00 | 67479.00 | 64534.00 |
| Operating Profit (Excl OI) | 10774.00 | 22442.00 | 12417.00 | 14728.00 | 16882.00 |
| Other Income | 7720.00 | 3564.00 | 11680.00 | 9859.00 | 6146.00 |
| Interest Received | 1751.00 | 2052.00 | 1735.00 | 1841.00 | 3385.00 |
| Dividend Received | 0.00 | 0.00 | 2284.00 | 3201.00 | 1069.00 |
| Profit on sale of Fixed Assets | | | | 56.00 | |
| Profits on sale of Investments | | | | | |
| Provision Written Back | | | | | |
| Foreign Exchange Gains | 5747.00 | 1439.00 | 65.00 | 4650.00 | 1453.00 |
| Others | 222.00 | 73.00 | 7597.00 | 111.00 | 239.00 |
| Operating Profit | 18494.00 | 26005.00 | 24097.00 | 24587.00 | 23028.00 |
| Interest | 787.00 | 487.00 | 2771.00 | 2068.00 | 2360.00 |
| InterestonDebenture / Bonds | | | | 24.00 | 316.00 |
| Interest on Term Loan | 294.00 | 262.00 | 2604.00 | 299.00 | 218.00 |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | | | | | |
| Other Interest | 493.00 | 226.00 | 167.00 | 1745.00 | 1826.00 |
| PBDT | 17707.00 | 25518.00 | 21326.00 | 22519.00 | 20668.00 |
| Depreciation | 2359.00 | 2186.00 | 2022.00 | 1841.00 | 1597.00 |
| Profit Before Taxation & Exceptional Items | 15348.00 | 23332.00 | 19304.00 | 20677.00 | 19071.00 |
| Exceptional Income / Expenses | -18009.00 | -1792.00 | 50703.00 | -4959.00 | 4303.00 |
| Profit Before Tax | -2661.00 | 21540.00 | 70007.00 | 15719.00 | 23374.00 |
| Provision for Tax | -653.00 | 5437.00 | 18335.00 | 3631.00 | 3397.00 |
| Current Income Tax | | 3161.00 | 10500.00 | 3869.00 | 4111.00 |
| Deferred Tax | 6592.00 | -571.00 | 3436.00 | -2859.00 | -592.00 |
| Other taxes | -653.00 | 2847.00 | 4398.00 | 2621.00 | -122.00 |
| Profit After Tax | -2008.00 | 16104.00 | 51673.00 | 12088.00 | 19978.00 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | -2008.00 | 16104.00 | 51673.00 | 12088.00 | 19978.00 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 225811.00 | 210881.00 | 160028.00 | 148640.00 | 129219.00 |
| Appropriations | 223803.00 | 226985.00 | 211701.00 | 160727.00 | 149196.00 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 2832.00 | 1173.00 | 820.00 | 699.00 | 557.00 |
| Equity Dividend % | 250.00 | 250.00 | 250.00 | 250.00 | 250.00 |
| Earnings Per Share | -7.00 | 57.00 | 183.00 | 43.00 | 71.00 |
| Adjusted EPS | -7.00 | 57.00 | 183.00 | 43.00 | 71.00 |