Particulars
|
Quarter
ended |
Year
ended 2002-2003
(Audited) |
| 30-06-2003 |
30-06-2002 |
|
| 1. INCOME FROM SALES & OTHER
OPERATIONS |
8541.01
|
8650.01
|
40534.71
|
| 2. Other Income |
552.37
|
339.32
|
713.20
|
| 3. Total Expenditure |
8064.39
|
8052.63
|
38495.58
|
| a) (Increase)/decrease in Stock
in trade |
(443.91)
|
2.74
|
(223.11)
|
| b) Consumption of raw materials,etc., |
4280.33
|
3899.46
|
19100.87
|
| c) Staff Cost |
1016.86
|
1070.32
|
4350.12
|
| d) Excise Duty |
959.83
|
1009.56
|
4607.35
|
| e) Other expenditure |
2251.28
|
2070.55
|
10660.35
|
| 4. Interest (Net) |
173.40
|
271.46
|
815.84
|
| 5. Depreciation |
190.94
|
204.70
|
803.56
|
| 6. PROFIT BEFORE TAX (1+2-3-4-5) |
664.65
|
460.54
|
1132.93
|
| 7. Provision for
Current Tax |
55.00
|
35.00
|
101.42
|
| 8. Profit before Deferred Tax
(6-7) |
609.65
|
425.54
|
1031.51
|
| 9. Provision for Deferred Tax |
45.00
|
37.00
|
(500.01)
|
| 10. NET PROFIT AFTER TAX (8-9) |
564.65
|
388.54
|
1531.52
|
| 11.Paid up Equity Share Capital
(Face value of Rs.10 each) |
1387.17
|
1387.17
|
1387.17
|
| 12.Reserves excluding revaluation
Reserves |
|
|
10454.43
|
| (as per Balance Sheet) |
|
|
|
| 13.Basic and diluted EPS for
the |
4.07
|
2.80
|
11.04
|
| period (not annualised) |
|
|
|
| 14. Aggregate of Non-Promoter
shareholding |
|
|
|
| No. of Shares |
7070767
|
7070767
|
7070767
|
| Percentage of shareholding |
50.97%
|
50.97%
|
50.97%
|
| |
|
|
|
| Particulars |
Quarter ended 30th
June 2003 (Unaudited) |
Quarter ended 30th
June 2002 (Unaudited) |
Year ended 2002-2003
(Audited) |
| 1. Segment Revenue |
|
|
|
| a. Explosives |
4731.97
|
4959.87
|
21984.12
|
| b. Lubricants |
3694.85
|
3600.51
|
18159.44
|
| c. Building Products |
41.27
|
51.56
|
270.05
|
| d. Others |
575.21
|
48.94
|
318.81
|
| Total |
9043.30
|
8660.88
|
40732.42
|
| Less: Inter segment revenue |
5.33
|
-
|
9.96
|
| Income from Sales & other Operations |
9,037.97
|
8,660.88
|
40,722.46
|
| 2. Segment Results |
|
|
|
| Profit/(loss) (before tax and interest
|
|
|
|
| from each segment) |
|
|
|
| a. Explosives |
237.09
|
377.33
|
1666.92
|
| b. Lubricants |
237.03
|
166.11
|
467.84
|
| c. Building Products |
(33.38)
|
(17.16)
|
(45.92)
|
| d. Others |
541.83
|
3.12
|
87.59
|
| Total |
982.57
|
529.40
|
2176.43
|
| Less: |
|
|
|
| (i) Interest paid (net of interest received) |
173.40
|
271.46
|
815.84
|
| (ii) Other un-allocable expenditure |
144.52
|
(202.60)
|
227.66
|
| net off un-allocable income |
|
|
|
| Total Profit Before Tax |
664.65
|
460.54
|
1132.93
|
| 3. Capital Employed (excluding unallocated) |
|
|
|
| a. Explosives |
11236.30
|
11310.42
|
10719.12
|
| b. Lubricants |
6245.00
|
7077.16
|
6538.49
|
| c. Building Products |
846.87
|
835.11
|
853.84
|
| d. Others |
241.70
|
170.99
|
192.58
|
| Total |
18569.87
|
19393.68
|
18304.03
|
| |
|
|
|