(Rs.in Million) |
Particulars | Mar 2013 | Mar 2012 |
INCOME : | | |
Gross Sales | 0.88 | |
Sales | 0.88 | |
Job Work/ Contract Receipts | | |
Processing Charges / Service Income | | |
Revenue from property development | | |
Other Operational Income | 0.00 | 0.00 |
Less: Excise Duty | | |
Net Sales | 0.88 | |
EXPENDITURE : | | |
Increase/Decrease in Stock | 0.60 | -0.80 |
Raw Material Consumed | 0.79 | 0.80 |
Opening Raw Materials | | |
Purchases Raw Materials | | |
Closing Raw Materials | | |
Other Direct Purchases / Brought in cost | 0.79 | 0.80 |
Other raw material cost | 0.00 | 0.00 |
Power & Fuel Cost | 0.02 | 0.01 |
Electricity & Power | 0.02 | 0.01 |
Oil, Fuel & Natural gas | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 |
Employee Cost | 2.07 | 2.28 |
Salaries, Wages & Bonus | 1.67 | 2.19 |
Contributions to EPF & Pension Funds | | |
Workmen and Staff Welfare Expenses | 0.40 | 0.08 |
Other Employees Cost | 0.00 | 0.00 |
Other Manufacturing Expenses | | |
Sub-contracted / Out sourced services | | |
Processing Charges | | |
Repairs and Maintenance | | |
Packing Material Consumed | | |
Other Mfg Exp | 0.00 | 0.00 |
General and Administration Expenses | 3.63 | 1.57 |
Rent , Rates & Taxes | 0.30 | 0.12 |
Insurance | | |
Printing and stationery | 0.32 | 0.04 |
Professional and legal fees | 0.97 | 0.74 |
Traveling and conveyance | 0.43 | 0.18 |
Other Administration | 2.04 | 0.67 |
Selling and Distribution Expenses | 0.09 | 0.04 |
Advertisement & Sales Promotion | 0.09 | 0.04 |
Sales Commissions & Incentives | | |
Freight and Forwarding | | |
Handling and Clearing Charges | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 |
Miscellaneous Expenses | 0.93 | 0.13 |
Bad debts /advances written off | 0.10 | |
Provision for doubtful debts | | |
Losson disposal of fixed assets(net) | | |
Losson foreign exchange fluctuations | | |
Losson sale of non-trade current investments | | |
Other Miscellaneous Expenses | 0.83 | 0.13 |
Less: Expenses Capitalised | | |
Total Expenditure | 8.13 | 4.03 |
Operating Profit (Excl OI) | -7.25 | -4.03 |
Other Income | 18.67 | 8.95 |
Interest Received | 18.67 | 6.57 |
Dividend Received | | |
Profit on sale of Fixed Assets | | |
Profits on sale of Investments | | |
Provision Written Back | | |
Foreign Exchange Gains | | |
Others | 0.00 | 2.38 |
Operating Profit | 11.42 | 4.93 |
Interest | 0.11 | 0.01 |
InterestonDebenture / Bonds | | |
Interest on Term Loan | | |
Intereston Fixed deposits | | |
Bank Charges etc | 0.01 | 0.01 |
Other Interest | 0.10 | 0.00 |
PBDT | 11.31 | 4.92 |
Depreciation | 0.32 | 0.00 |
Profit Before Taxation & Exceptional Items | 10.98 | 4.92 |
Exceptional Income / Expenses | | |
Profit Before Tax | 10.98 | 4.92 |
Provision for Tax | 3.69 | 1.96 |
Current Income Tax | 3.65 | 1.50 |
Deferred Tax | 0.02 | |
Other taxes | 0.02 | 1.96 |
Profit After Tax | 7.29 | 2.95 |
Extra items | 0.00 | 0.00 |
Minority Interest | | |
Share of Associate | | |
Other Consolidated Items | | |
Consolidated Net Profit | 7.29 | 2.95 |
Adjustments to PAT | | |
Profit Balance B/F | 2.98 | 2.08 |
Appropriations | 10.27 | 5.04 |
General Reserves | | |
Proposed Equity Dividend | 5.13 | |
Corporate dividend tax | 0.83 | |
Other Appropriation | | 2.06 |
Equity Dividend % | 5.00 | |
Earnings Per Share | 1.00 | 0.00 |
Adjusted EPS | 1.00 | 0.00 |