|
(In Rs/Lacs) |
|
Sl.No. |
Particulars |
For the Quarter ended 31.03.02 |
For the Quarter ended 31.03.01 |
For 9 months Period ended 31.3.02 |
For 9 months Period ended 31.3.01 |
For the year ended 30.6.01(Audited) |
|
1 |
Sales Including Excise |
|
|
|
|
|
|
|
Sales of Manufactured & Traded Goods |
|
|
|
|
|
|
|
a) Paper Units |
30201 |
30118 |
92566 |
93231 |
125152 |
|
|
b) Pulp Unit |
6911 |
7648 |
17248 |
21593 |
27191 |
|
|
c) Others |
550 |
55 |
3527 |
333 |
4418 |
|
|
|
37662 |
37821 |
113341 |
115157 |
156761 |
|
2 |
Other Income |
206 |
114 |
828 |
403 |
1271 |
|
|
Total Revenue |
37868 |
37935 |
114169 |
115560 |
158032 |
|
3 |
Expenditure |
|
|
|
|
|
|
|
(a) Amortisation of Deferred Revenue Expenditure |
117 |
77 |
354 |
270 |
372 |
|
|
(b) Increase/Decrease in Stock in trade
(Including purchase of traded goods) |
749 |
94 |
2496 |
270 |
3593 |
|
|
(c) Consumption of Raw Materials |
5565 |
5757 |
16661 |
17506 |
22878 |
|
|
(d) Consumption of Stores & Spares |
5366 |
5777 |
16701 |
17762 |
22466 |
|
|
(e) Power, Fuel & Water Charges |
9585 |
9413 |
28731 |
28627 |
37831 |
|
|
(f) Personnel Cost |
3243 |
3121 |
9335 |
9561 |
12305 |
|
|
(g) Excise Duty |
2920 |
2974 |
8377 |
9164 |
12215 |
|
|
(h) Other Expenditure
(Less than 10% of total expenditure) |
2613 |
2767 |
8470 |
9411 |
15562 |
|
|
|
30158 |
29980 |
91125 |
92571 |
127222 |
|
|
Profit before Interest and Depreciation |
7710 |
7955 |
23044 |
22989 |
30810 |
|
4 |
Interest & Financing Charges - Net |
2980 |
3265 |
9188 |
9623 |
12417 |
|
|
Profit before Depreciation |
4730 |
4690 |
13856 |
13366 |
18393 |
|
5 |
Depreciation |
2250 |
1877 |
6468 |
5254 |
7510 |
|
6 |
Profit before Taxation |
2480 |
2813 |
7388 |
8112 |
10883 |
|
7 |
Provision for Taxation (MAT) |
|
|
|
|
|
|
|
a) Current Tax/MAT |
195 |
232 |
581 |
669 |
855 |
|
|
b) Estimated Deferred Tax - Net |
551 |
536 |
1654 |
1607 |
- |
|
|
|
746 |
768 |
2235 |
2276 |
855 |
|
8 |
Net Profit after Taxation |
1734 |
2,045 |
5153 |
5,836 |
10028 |
|
9 |
Paid up Equity Share Capital |
|
|
|
|
7155 |
|
10 |
Reserves as per Balance Sheet |
|
|
|
|
76633 |
|
11 |
Basic and Diluted EPS for the Quarter/Period |
|
|
|
|
|
|
|
a) Before Deferred Tax |
2.95 |
3.34 |
8.77 |
9.67 |
12.97 |
|
|
b) After Deferred Tax |
2.18 |
2.59 |
6.45 |
7.43 |
|
|
12 |
Cash EPS after Current Tax |
6.26 |
6.07 |
18.30 |
17.39 |
23.47 |
|
13 |
Aggregate of Non - Promoter Shareholding: |
|
|
|
|
|
|
|
- Number of Shares |
#51415025 |
|
|
|
41394890 |
|
|
- Percentage of Shareholding |
71.87% |
|
|
|
57.86% |
|
|
# includes shares held by a person acting in concert as intimated to Stock Exchanges separately |
|
(In Rs/Lacs) |
|
Sl.No. |
Particulars |
Quarterended
31.3.02 |
Nine Months ended
31.3.02 |
|
1 |
Segment Revenues: |
|
|
|
|
Writing & Printing Paper |
21370 |
64880 |
|
|
Coated Paper |
2171 |
6800 |
|
|
APR Pulp |
5415 |
13739 |
|
|
Chemicals |
712 |
2188 |
|
|
Others (including traded goods) |
7994 |
25734 |
|
|
Total: |
37662 |
113341 |
|
|
Less: Inter Segment Revenues |
8368 |
25115 |
|
|
|
29294 |
88226 |
|
2 |
Segment Results (Profit) (+)/(Loss) (-) |
|
|
|
|
Before Tax and Interest from segment: |
|
|
|
|
Writing & Printing Paper |
5322 |
16065 |
|
|
Coated Paper (Incremental) |
123 |
408 |
|
|
APR Pulp |
632 |
1868 |
|
|
Chemicals |
-151 |
-356 |
|
|
Others (including traded goods) |
51 |
153 |
|
|
Total: |
5977 |
18138 |
|
|
Less: I) Interest |
2980 |
9188 |
|
|
ii) Other un- allocable expenditure net of
unallocable income |
517 |
1562 |
|
|
Total Profits before Tax: |
2480 |
7388 |
|
3 |
Capital Employed:- |
|
|
|
|
(Segment Assets - Segment Liabilities) :
(Based on estimates in terms of avialable data) |
As on 31.3.02 |
|
|
Writing & Printing Paper |
|
123613 |
|
|
Coated Paper |
|
4495 |
|
|
APR Pulp |
|
46129 |
|
|
Chemicals |
|
3122 |
|
|
Others |
|
24163 |
|
|
Total |
|
201522 |