| Sales Turnover & Other Income | 1607.48 | 729.55 | 490.76 | 220.50 | 103.93 |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 1617.42 | 729.85 | 492.94 | 221.20 | 104.75 |
| Raw Materials | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Stock Adjustments | 9.94 | 0.30 | 2.18 | 0.70 | 0.82 |
| Other Manufacturing Expenses | 104.02 | 68.98 | 24.44 | 16.36 | 10.40 |
| Power & Fuel Cost | 935.54 | 359.77 | 288.04 | 84.20 | 23.03 |
| Employee Cost | 47.32 | 13.19 | 7.91 | 4.16 | 1.69 |
| Selling and Administration Expenses | 55.12 | 29.36 | 11.84 | 7.49 | 4.50 |
| Miscellaneous Expenses | 15.32 | 6.10 | 4.21 | 1.35 | 0.90 |
| Less: Preoperative Expenditure Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before Interest, Depreciation & Tax | 460.09 | 252.45 | 156.49 | 107.65 | 64.23 |
| Interest & Financial Charges | 67.82 | 76.39 | 36.81 | 36.01 | 25.06 |
| Profit before Depreciation & Tax | 392.27 | 176.06 | 119.68 | 71.64 | 39.17 |
| Depreciation | 51.85 | 35.47 | 19.10 | 13.85 | 16.47 |
| Profit Before Tax | 340.42 | 140.59 | 100.58 | 57.79 | 22.70 |
| Tax | 88.07 | 36.87 | 22.19 | 13.17 | 8.15 |
| Profit After Tax | 252.35 | 103.72 | 78.39 | 44.62 | 14.55 |
| Adjustment below Net Profit | -0.02 | -0.29 | 0.01 | -0.01 | -0.07 |
| P & L Balance brought forward | 260.53 | 158.91 | 85.90 | 43.09 | 28.61 |
| Appropriations | 11.81 | 1.81 | 5.46 | 1.80 | 0.00 |
| P & L Bal. carried down | 501.05 | 260.53 | 158.84 | 85.90 | 43.09 |
| Equity Dividend | 11.81 | 1.81 | 5.46 | 1.80 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Corporate Dividend Tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 16.00 | 7.00 | 28.50 | 10.00 | 0.00 |
| Earning Per Share (Rs.) | 12.82 | 17.20 | 21.70 | 24.70 | 8.05 |
| Book Value | 101.42 | 124.12 | 63.18 | 85.99 | 62.30 |
| Extraordinary Items | -1.26 | -0.23 | -0.34 | -0.09 | -0.07 |