| INCOME : | | | | | |
| Gross Sales | 343.60 | 220.60 | 147.00 | 2.90 | 0.00 |
| Sales | 343.40 | 220.60 | 147.00 | 2.90 | |
| Job Work/ Contract Receipts | | | | | |
| Processing Charges / Service Income | | | | | |
| Revenue from property development | | | | | |
| Other Operational Income | 0.20 | 0.00 | 0.00 | 0.00 | 0.00 |
| Less: Excise Duty | | | | | |
| Net Sales | 343.60 | 220.60 | 147.00 | 2.90 | 0.00 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | 0.80 | 1.70 | -6.20 | | |
| Raw Material Consumed | 303.90 | 192.40 | 136.70 | 2.70 | |
| Opening Raw Materials | | | | | |
| Purchases Raw Materials | 13.50 | | | | |
| Closing Raw Materials | | | | | |
| Other Direct Purchases / Brought in cost | 290.40 | 192.40 | 136.70 | 2.70 | |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 2.00 | | | | |
| Electricity & Power | 2.00 | | | | |
| 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 | 4.30 | 2.20 | 0.60 | | |
| Salaries, Wages & Bonus | 4.30 | 2.20 | 0.60 | | |
| 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 | 0.80 | | | | |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | | | | | |
| Repairs and Maintenance | 0.80 | | 0.00 | 0.00 | 0.00 |
| Packing Material Consumed | | | | | |
| Other Mfg Exp | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| General and Administration Expenses | 5.10 | 3.30 | 5.20 | 0.00 | 0.00 |
| Rent , Rates & Taxes | 0.50 | 1.10 | 0.60 | 0.00 | 0.00 |
| Insurance | 0.00 | 0.10 | 0.00 | | |
| Printing and stationery | 0.00 | 0.00 | 0.10 | | |
| Professional and legal fees | 1.50 | 0.20 | 1.20 | 0.00 | 0.00 |
| Traveling and conveyance | 0.40 | 0.20 | 0.40 | | |
| Other Administration | 3.10 | 1.90 | 3.40 | 0.00 | 0.00 |
| Selling and Distribution Expenses | 0.10 | 0.00 | 0.80 | 0.00 | |
| 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 | 0.00 | 0.00 | | 0.00 | |
| Bad debts /advances written off | | | | | |
| Provision for doubtful debts | | | | | |
| Losson disposal of fixed assets(net) | | | | | |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 316.90 | 199.60 | 137.10 | 2.80 | 0.00 |
| Operating Profit (Excl OI) | 26.60 | 21.00 | 9.90 | 0.10 | 0.00 |
| Other Income | 1.00 | | 0.00 | | 0.10 |
| Interest Received | | | 0.00 | 0.00 | 0.00 |
| Dividend Received | | | | | |
| Profit on sale of Fixed Assets | | | | | |
| Profits on sale of Investments | | | | | |
| Provision Written Back | | | | | |
| Foreign Exchange Gains | | | | | |
| Others | 1.00 | 0.00 | 0.00 | 0.00 | 0.10 |
| Operating Profit | 27.60 | 21.00 | 9.90 | 0.10 | 0.00 |
| Interest | 1.60 | 0.70 | 0.20 | | |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | 0.80 | 0.20 | | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 0.20 | 0.10 | 0.00 | | |
| Other Interest | 0.50 | 0.40 | 0.20 | 0.00 | 0.00 |
| PBDT | 26.00 | 20.30 | 9.70 | 0.10 | 0.00 |
| Depreciation | 3.20 | 0.90 | 0.30 | | |
| Profit Before Taxation & Exceptional Items | 22.80 | 19.40 | 9.50 | 0.10 | 0.00 |
| Exceptional Income / Expenses | | | | | |
| Profit Before Tax | 22.80 | 19.40 | 9.50 | 0.10 | 0.00 |
| Provision for Tax | 6.50 | 5.60 | 2.50 | 0.00 | |
| Current Income Tax | 6.80 | 5.60 | 2.50 | 0.00 | |
| Deferred Tax | -0.30 | 0.00 | 0.00 | 0.00 | |
| Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit After Tax | 16.30 | 13.80 | 6.90 | 0.10 | 0.00 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 16.30 | 13.80 | 6.90 | 0.10 | 0.00 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 14.80 | 1.00 | -0.30 | -0.40 | -0.50 |
| Appropriations | 31.10 | 14.80 | 6.60 | -0.30 | -0.40 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | | | 5.60 | | |
| Equity Dividend % | | | | | |
| Earnings Per Share | 16.00 | 18.00 | 9.00 | 1.00 | 0.00 |
| Adjusted EPS | 16.00 | 18.00 | 9.00 | 0.00 | 0.00 |