BOROSIL
GLASS WORKS LIMITED |
||||||
Regd. Office : Khanna Construction House 44, Dr.RG Thadani Marg, Worli, Mumbai - 400 018 |
||||||
AUDITED FINANCIAL RESULTS FOR THE YEAR ENDED 31ST MARCH, 2008 |
||||||
Particulars |
Nine Months Ended |
Quarter Ended |
Accounting Year Ended |
|||
31.12.2007 |
31.03.2008 |
31.03.2007 |
31.03.2008 |
31.03.2007 |
||
Unaudited |
Unaudited |
Unaudited |
Audited |
Audited |
||
| 1. Gross sales | 5268 |
2490 |
2229 |
7758 |
7371 |
|
| Less: Excise duty recovered | 415 |
181 |
176 |
596 |
545 |
|
| Net Sales / Income from Operations | 4853 |
2309 |
2053 |
7162 |
6826 |
|
| 2. Other Income | 188 |
57 |
39 |
245 |
291 |
|
| 3. Total Income (1+2) | 5041 |
2366 |
2092 |
7407 |
7117 |
|
| 4. Total Expenditure | 4695 |
2310 |
1938 |
7005 |
6173 |
|
| (a) (Increase)/Decrease in Stock in Trade | (658) |
350 |
253 |
(308) |
(467) |
|
| (b) Consumption of Raw materials | 249 |
57 |
84 |
306 |
295 |
|
| (c) Purchase of Finished Goods | 719 |
305 |
276 |
1024 |
1151 |
|
| (d) Power & Fuel | 1010 |
365 |
254 |
1375 |
1011 |
|
| (e) Staff Cost | 1284 |
425 |
376 |
1709 |
1573 |
|
| (f) Depreciation | 314 |
80 |
113 |
394 |
401 |
|
| (g) Other Expenditure | 1777 |
728 |
582 |
2505 |
2209 |
|
| 5. Interest | 226 |
90 |
87 |
316 |
292 |
|
| 6. Profit from Ordinary Activities before tax (3) - (4+5) | 120 |
(34) |
67 |
86 |
652 |
|
| 7. Provision for Taxation | ||||||
| a. Income tax | 143 |
(33) |
39 |
110 |
208 |
|
| b. Deferred tax | (132) |
29 |
(14) |
(103) |
(15) |
|
| c. Fringe benefit tax | 15 |
10 |
8 |
25 |
23 |
|
| 8. Net Profit from Ordinary Activities after tax (6-7) | 94 |
(40) |
34 |
54 |
436 |
|
| 9. Extraordinary Items (Net of tax expense Rs. Nil) | - |
- |
- |
- |
- |
|
| Reversal of Provision for Diminution in | - |
- |
- |
- |
- |
|
| value of Long term Investment | - |
- |
(667) |
- |
(667) |
|
| 10. Net Profit for the Year (8-9) | 94 |
(40) |
701 |
54 |
1103 |
|
| 11. Paid-up Equity Share Capital | ||||||
| (Face value Rs. 10/- each) | 361 |
361 |
361 |
361 |
361 |
|
| 12. Reserves excluding Revaluation Reserves as per | ||||||
| balance sheet of previous accounting year | 3443 |
3389 |
||||
| 13. Earning Per Share(Rs.) (Not Annualised)* | ||||||
| Before extra ordinary items per Share(Basic) | 2.60* |
( 1.11)* |
(0.96)* |
1.49 |
12.69 |
|
| After extra ordinary items per Share(Basic) | 2.60* |
(1.11)* |
20.39* |
1.49 |
32.12 |
|
| Before extra ordinary items per Share(Diluted) | 2.48* |
(1.05)* |
0.59* |
1.43 |
12.32 |
|
| After extra ordinary items per Share(Diluted) | 2.48* |
(1.05)* |
19.45* |
1.43 |
31.18 |
|
| 14. Aggregate of Public Shareholding | ||||||
| - No. of shares | 1,784,168 |
1,784,168 |
1,784,168 |
1,784,168 |
1,784,168 |
|
| - Percentage of Shareholding | 49.44 |
49.44 |
49.44 |
49.44 |
49.44 |
|
REPORTING OF SEGMENT-WISE REVENUE, RESULTS AND CAPITAL EMPLOYED |
||||||
| Sr.No. | Particulars |
Nine Months Ended
|
Quarter Ended |
Accounting Year Ended |
||
| 31.12.2007 | 31.03.2008 | 31.03.2007 | 31.03.2008 | 31.03.2007 | ||
| Unaudited | Unaudited | Unaudited | Audited | Audited | ||
1 |
Segment Revenue | |||||
| a. Scientificware | 2,905 |
1,786 |
1,568 |
4,691 |
4,627 |
|
| b. Consumerware | 1858 |
456 |
438 |
2314 |
2021 |
|
| c. Others | 90 |
67 |
47 |
157 |
178 |
|
Total |
4853 |
2309 |
2053 |
7162 |
6826 |
|
Less : Inter Segment Revenue |
- |
- |
- |
- |
- |
|
| Net Sales / Income from Operations | 4,853 |
2,309 |
2,053 |
7,162 |
6,826 |
|
2 |
Segment Results : | |||||
| a. Scientificware | 676 |
290 |
350 |
966 |
1274 |
|
| b. Consumerware | 353 |
57 |
39 |
410 |
395 |
|
| c. Others | 17 |
13 |
14 |
30 |
50 |
|
Total |
1046 |
360 |
403 |
1406 |
1719 |
|
| Less : (i) Interest | 226 |
90 |
87 |
316 |
292 |
|
| (ii) Other un-allocable expenditure | 888 |
361 |
288 |
1249 |
1066 |
|
| (iii) Other un-allocable income | (188) |
(57) |
(39) |
(245) |
(291) |
|
| Total Profit Before Tax | 120 |
(34) |
67 |
86 |
652 |
|
For Borosil Glass Works Limited
|