24 May 2018 | 6:50 AM
 

Accelya Kale Solutions Ltd. Share Price Live (BSE)
0

BSE Code: 532268 | NSE Symbol: ACCELYA
1,213.70
-25.60
(-2.06 %)
23 May 2018 | 03:48 PM
Change company
  • Open (Rs)
    1,241.91
  • Prev. close (Rs.)
    1,239.30
  • High (Rs.)
    1,249.66
  • Low (Rs.)
    1,202.25
  • 52W H (Rs.)
    1,633.30
  • 52W L (Rs.)
    1,188.00
  • Volume
    478
  • MCap (Rs in Cr.)
    1,811.57

Accelya Kale Solutions Ltd. Financial Information

Jun 2017 Jun 2016 Jun 2015 Jun 2014 Jun 2013 Jun 2012 Jun 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 61.20 55.62 45.15 56.23 56.53 26.80 17.71
Adjusted Cash EPS (Rs.) 70.83 64.54 54.08 64.40 64.25 32.21 28.23
Reported EPS (Rs.) 61.20 55.62 45.15 56.23 56.53 27.32 13.19
Reported Cash EPS (Rs.) 70.83 64.54 54.08 64.40 64.25 32.73 23.71
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 96.79 88.98 76.94 91.81 87.34 37.58 27.18
Book Value (Excl Rev Res) Per Share (Rs.) 96.79 88.98 76.94 91.81 87.34 37.58 27.18
Book Value (Incl Rev Res) Per Share (Rs.) 96.79 88.98 76.94 91.81 87.34 37.58 27.18
Net Operating Income Per Share (Rs.) 246.14 228.44 202.88 212.20 203.56 145.63 139.22
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 39.32 38.95 37.92 43.26 42.90 25.80 19.52
Gross Profit Margin (%) 35.40 35.04 33.52 39.41 39.11 22.09 11.96
Net Profit Margin (%) 24.86 24.34 22.25 26.49 27.77 18.76 9.47
Adjusted Cash Margin (%) 27.90 27.52 26.16 29.89 31.07 20.94 19.77
Adjusted Return On Net Worth (%) 50.60 73.38 58.56 76.61 82.75 29.08 19.48
Reported Return On Net Worth (%) 50.60 73.38 58.56 76.61 82.75 29.65 14.50
Return On long Term Funds (%) 78.38 113.54 93.17 118.33 121.25 43.78 22.17
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Owners fund as % of total Source 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Assets Turnover Ratio 2.50 2.99 2.70 3.00 2.54 1.53 1.60
LIQUIDITY RATIOS
Current Ratio 2.02 1.12 1.03 0.96 0.91 2.09 3.72
Current Ratio (Inc. ST Loans) 2.02 1.12 1.03 0.96 0.91 2.09 3.72
Quick Ratio 1.95 1.08 0.99 0.90 0.84 1.98 3.54
Inventory Turnover Ratio 96.79 88.98 76.94 91.81 87.34 37.58 27.18
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 21.63 96.70 93.43 101.95 144.87 103.62 19.30
Dividend payout Ratio (Cash Profit) 18.69 83.34 78.01 89.01 127.46 86.50 10.74
Earning Retention Ratio 78.37 3.30 6.57 -1.95 -44.87 -5.63 85.62
Cash Earnings Retention Ratio 81.31 16.66 21.99 10.99 -27.46 12.10 90.98
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.00 0.00 0.00 0.00 0.01
Financial Charges Coverage Ratio 0.00 217.43 246.93 298.38 255.85 86.33 49.10
Fin. Charges Cov.Ratio (Post Tax) 0.00 148.74 166.35 203.24 182.53 62.74 38.87
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.87 0.84 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 2.50 2.99 2.70 3.00 2.54 1.53 1.60
Bonus Component In Equity Capital (%) 4.01 4.01 4.01 4.01 4.01 4.01 3.77
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,772.22 1,769.58 1,774.56 1,773.39 1,761.87 1,756.28 1,754.77
EV / Net Sales (X) 4.82 5.19 5.86 5.60 5.80 8.08 7.94
EV / EBITDA (X) 11.37 12.48 14.72 12.50 13.04 25.71 35.94
MarketCap / Sales (X) 4.89 5.27 5.93 5.67 5.91 8.26 8.12
Retention Ratios (%) 78.37 3.30 6.57 -1.95 -44.87 -3.62 80.70
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 4.89 5.27 5.93 5.67 5.91 8.26 8.64
Earning Yield (%) 0.05 0.05 0.04 0.05 0.05 0.02 0.01
Jun 2017 Jun 2016 Jun 2015 Jun 2014 Jun 2013 Jun 2012 Jun 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 59.53 54.06 44.55 60.02 47.73 20.53 10.65
Adjusted Cash EPS (Rs.) 69.14 62.95 53.45 68.18 55.03 25.30 20.66
Reported EPS (Rs.) 59.53 54.06 50.73 60.02 47.73 21.05 8.39
Reported Cash EPS (Rs.) 69.14 62.95 59.63 68.18 55.03 25.82 18.40
Dividend Per Share 51.00 45.00 36.00 49.00 70.00 23.50 2.00
Operating Profit Per Share (Rs.) 92.28 85.25 67.74 81.55 74.44 30.52 21.00
Book Value (Excl Rev Res) Per Share (Rs.) 92.28 85.25 67.74 81.55 74.44 30.52 21.00
Book Value (Incl Rev Res) Per Share (Rs.) 92.28 85.25 67.74 81.55 74.44 30.52 21.00
Net Operating Income Per Share (Rs.) 222.70 207.50 182.41 189.74 175.79 121.46 107.22
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 71.71
PROFITABILITY RATIOS
Operating Margin (%) 41.43 41.08 37.13 42.97 42.34 25.13 19.58
Gross Profit Margin (%) 37.12 36.80 32.25 38.68 38.19 21.20 10.24
Net Profit Margin (%) 26.73 26.05 27.80 31.63 27.15 16.58 7.69
Adjusted Cash Margin (%) 29.87 29.40 27.78 33.63 30.75 19.93 18.94
Adjusted Return On Net Worth (%) 53.96 84.96 70.31 111.54 93.38 28.92 13.03
Reported Return On Net Worth (%) 53.96 84.96 80.07 111.54 93.38 29.65 10.26
Return On long Term Funds (%) 82.83 130.43 108.58 160.48 137.53 43.94 15.52
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.01
Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.01
Owners fund as % of total Source 0.00 0.00 0.00 0.00 0.00 0.00 0.01
Fixed Assets Turnover Ratio 2.56 3.27 3.13 3.69 2.91 1.53 1.37
LIQUIDITY RATIOS
Current Ratio 1.72 0.88 0.79 0.76 0.72 1.62 3.46
Current Ratio (Inc. ST Loans) 1.72 0.88 0.79 0.76 0.72 1.62 3.46
Quick Ratio 1.65 0.85 0.76 0.70 0.66 1.52 3.28
Inventory Turnover Ratio 92.28 85.25 67.74 81.55 74.44 30.52 21.00
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 18.47 83.24 70.96 81.63 146.65 115.75 25.54
Dividend payout Ratio (Cash Profit) 15.90 71.48 60.37 71.87 127.20 94.35 11.64
Earning Retention Ratio 81.53 16.76 19.19 18.37 -46.65 -18.69 79.88
Cash Earnings Retention Ratio 84.10 28.52 32.66 28.13 -27.20 3.70 89.63
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.00 0.00 0.00 0.00 0.04
Financial Charges Coverage Ratio 0.00 228.17 271.61 348.25 250.22 73.72 20.76
Fin. Charges Cov.Ratio (Post Tax) 0.00 157.33 209.46 252.22 178.44 53.91 17.73
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.96 0.91 0.00 0.00 0.00 0.00 4.60
Exports as percent of Total Sales 91.07 90.04 92.70 95.52 89.22 84.51 77.61
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 2.56 3.27 3.13 3.69 2.91 1.53 1.37
Bonus Component In Equity Capital (%) 4.01 4.01 4.01 4.01 4.01 4.01 3.77
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,791.51 1,792.50 1,791.09 1,786.49 1,778.13 1,776.18 1,770.12
EV / Net Sales (X) 5.39 5.79 6.58 6.31 6.78 9.80 10.40
EV / EBITDA (X) 11.88 13.07 15.44 12.66 15.35 33.07 48.83
MarketCap / Sales (X) 5.40 5.80 6.60 6.34 6.85 9.91 10.55
Retention Ratios (%) 81.53 16.76 29.04 18.37 -46.65 -15.75 74.46
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 5.40 5.80 6.60 6.34 6.85 9.91 11.22
Earning Yield (%) 0.05 0.04 0.04 0.05 0.04 0.02 0.01
Rs in Cr Jun 2017 Jun 2016 Jun 2015 Jun 2014 Jun 2013 Jun 2012 Jun 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 14.93 14.93 14.93 14.93 14.93 14.93 15.88
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Init. Contribution Settler 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Stock Opiton 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 165.58 98.21 100.15 94.62 87.03 122.61 128.47
Loan Funds
Secured Loans 0.00 0.00 0.00 0.00 0.00 0.07 0.44
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 1.58
Policy Holders Funds 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 180.50 113.13 115.08 109.54 101.96 137.60 146.38
USES OF FUNDS
Fixed Assets
Gross Block 122.62 122.69 114.14 113.43 103.55 97.60 77.54
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 48.46 45.80 38.97 34.41 29.16 28.88 27.64
Net Block 74.16 76.89 75.17 79.02 74.39 68.72 49.90
Capital Work in Progress 0.64 0.06 0.04 1.06 1.94 2.82 3.78
Investments 38.03 24.14 37.31 34.19 37.57 0.01 0.01
Net Current Assets
Current Assets, Loans and Advances 133.97 116.10 98.31 101.96 116.26 126.50 126.81
Less : Current Liabilities and Provisions 66.30 104.05 95.75 106.68 128.20 60.45 34.12
Total Net Current Assets 67.67 12.05 2.56 -4.72 -11.94 66.05 92.69
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 180.50 113.13 115.08 109.54 101.96 137.60 146.38
Note :
Book Value of Unquoted Investments 38.03 24.14 37.31 34.19 37.57 0.01 0.01
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 3.77 4.72 2.31 2.17 3.68 0.79 0.79
Number of Equity shares outstanding 1.49 1.49 1.49 1.49 1.49 1.49 1.59
Rs in Cr Jun 2017 Jun 2016 Jun 2015 Jun 2014 Jun 2013 Jun 2012 Jun 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 14.93 14.93 14.93 14.93 14.93 14.93 15.88
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 149.75 80.04 79.63 65.39 61.37 91.01 113.88
Loan Funds
Secured Loans 0.00 0.00 0.00 0.00 0.00 0.07 1.36
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 164.68 94.96 94.56 80.32 76.30 106.01 131.12
USES OF FUNDS
Fixed Assets
Gross Block 83.58 80.33 67.58 65.94 61.09 50.47 66.26
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 48.03 45.31 38.52 34.04 28.47 24.54 51.37
Net Block 35.55 35.02 29.05 31.90 32.62 25.94 14.90
Capital Work in Progress 0.64 0.00 0.00 0.00 0.00 2.82 3.78
Investments 85.44 71.55 84.72 72.40 75.78 40.35 41.15
Net Current Assets
Current Assets, Loans and Advances 102.82 87.67 73.57 77.32 89.44 96.26 100.24
Less : Current Liabilities and Provisions 59.77 99.33 92.82 102.36 123.48 59.37 28.94
Total Net Current Assets 43.05 -11.66 -19.25 -25.04 -34.04 36.89 71.30
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 164.68 94.91 94.52 79.26 74.36 106.01 131.12
Note :
Book Value of Unquoted Investments 85.44 71.55 84.72 72.40 75.78 40.35 41.15
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 3.77 4.72 2.31 2.17 3.68 5.36 1.61
Number of Equity shares outstanding 1.49 1.49 1.49 1.49 1.49 1.49 1.59
Rs in Cr Jun 2017 Jun 2016 Jun 2015 Jun 2014 Jun 2013 Jun 2012 Jun 2011
INCOME :
Sales Turnover 367.40 340.98 302.82 316.74 303.84 217.37 221.09
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 367.40 340.98 302.82 316.74 303.84 217.37 221.09
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Cost 141.86 141.64 128.87 120.66 111.20 96.95 115.74
Selling and Administration Expenses 3.23 2.87 0.00 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 145.09 144.51 128.87 120.66 111.20 96.95 115.74
Profit before Interest, Depreciation and Tax 122.62 123.34 114.62 113.91 104.08 98.39 78.53
Interest and Financial Charges 0.00 0.65 0.49 0.48 0.53 0.79 0.99
Profit before Depreciation and Tax 122.62 122.69 114.14 113.43 103.55 97.60 77.54
Depreciation 14.38 13.31 13.32 12.20 11.53 8.07 16.71
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 141.49 127.81 106.74 129.15 123.11 60.24 23.94
Tax 50.15 44.78 39.34 45.22 38.73 19.45 2.99
Profit After Tax 91.34 83.02 67.40 83.93 84.38 40.79 20.94
Minority Interest after PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit/Loss of Associate Company 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit after Minority Interest and P/L of Assoc. Co. 91.34 83.02 67.40 83.93 84.38 40.79 20.94
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 123.30 112.24 90.70 115.56 161.00 122.03 87.80
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 16.42 67.17 53.73 73.14 104.48 36.36 3.40
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 38.03 24.14 37.31 34.19 37.57 0.01 0.01
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.78 -3.41
Rs in Cr Jun 2017 Jun 2016 Jun 2015 Jun 2014 Jun 2013 Jun 2012 Jun 2011
INCOME :
Sales Turnover 332.40 309.72 272.28 283.21 262.38 181.29 170.27
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 9.18
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 332.40 309.72 272.28 283.21 262.38 181.29 179.45
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 0.00 0.00 0.00 0.00 2.23 2.71
Other Manufacturing Expenses 0.00 0.00 0.00 0.00 0.00 2.23 11.89
Employee Cost 132.42 130.71 118.83 110.70 94.25 78.15 85.58
Selling and Administration Expenses 3.22 2.84 0.00 0.00 0.00 0.00 7.85
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 -3.41
Total Expenditures 135.64 133.56 118.83 110.70 94.25 82.62 111.44
Profit before Interest, Depreciation and Tax 83.58 80.94 68.00 66.34 61.55 51.20 68.01
Interest and Financial Charges 0.00 0.60 0.43 0.41 0.46 0.73 1.75
Profit before Depreciation and Tax 83.58 80.33 67.58 65.94 61.09 50.47 66.26
Depreciation 14.34 13.28 13.29 12.17 10.90 7.12 15.89
Profit Before Tax 136.41 123.27 111.47 128.49 104.47 46.63 15.02
Tax 47.55 42.58 35.76 38.90 33.23 15.21 1.69
Profit After Tax 88.86 80.69 75.72 89.59 71.24 31.41 13.33
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 112.33 103.76 84.54 103.35 143.12 96.15 70.03
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 13.08 54.05 44.49 60.71 86.73 30.47 2.85
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 85.44 71.55 84.72 72.40 75.78 40.35 41.15
Extraordinary Items 0.00 0.00 9.22 0.00 0.00 0.78 -3.41
Rs in Cr Jun 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007 Mar 2006 Mar 2005
Cash and Cash Equivalents at Beginning of the year 34.75 26.11 14.82 10.24 9.25 4.38 7.37
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 27.66 28.09 19.41 23.05 10.08 7.33 3.93
Adjustments :
Depreciation 16.71 7.08 5.22 11.60 11.45 9.32 7.94
Interest (Net) 0.00 -0.26 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets -0.17 0.11 -0.05 -10.12 0.10 0.05 0.17
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables -0.37 -11.96 -3.73 0.37 1.48 7.74 -13.46
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 3.98 2.03 4.85 1.03 3.62 -4.99 10.03
Loans and Advances -7.88 1.12 -7.16 -6.30 -2.99 -0.22 -0.32
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.99 0.26 0.00 0.00 0.60 1.00 0.88
Direct Taxes Paid -6.55 -2.95 -2.12 -0.96 -1.15 -0.75 -0.02
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions -0.04 0.00 0.00 0.00 -0.03 -0.29 0.10
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 26.36 28.05 27.53 14.56 16.27 15.03 5.22
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets -12.96 -8.66 -12.00 -11.74 -14.01 0.00 0.00
Sale of Fixed Assets 0.30 0.04 0.26 20.64 0.08 0.00 0.00
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 -11.95 0.10 -14.60 -10.17
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.91 0.29
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.84 0.00 0.00 0.00 -0.60 -1.00 -0.88
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 -14.08 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 -6.59 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -20.01 -23.70 -12.51 -9.25 -14.95 -9.71 -10.20
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 1.53 0.00 0.00 0.00 0.00 1.59
Proceed from Bank Borrowings -1.03 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.10
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.80 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid -4.19 0.00 0.00 0.00 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid -0.99 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -0.01 4.31 -3.72 -2.78 -0.34 -0.46 2.00
Net Inc./(Dec.) in Cash and Cash Equivalent 6.83 8.65 11.29 2.53 0.99 4.87 -2.99
Cash and Cash Equivalents at End of the year 41.58 34.76 26.11 12.77 10.24 9.25 4.38
Rs in Cr Jun 2017 Jun 2016 Jun 2015 Jun 2014 Jun 2013 Jun 2012 Jun 2011
Cash and Cash Equivalents at Beginning of the year 3.50 4.90 6.61 4.33 4.94 26.23 25.41
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 136.41 123.27 111.47 128.49 104.47 45.85 16.91
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 15.89
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 -0.15
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 3.53
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.00 0.00 0.00 0.00 -6.42
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.93
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 -4.71
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00 -0.19
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 93.81 0.00 0.00 0.00 0.00 47.56 18.25
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -12.17
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.28
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00 0.00 0.00 0.93
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 -8.13
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -20.12 0.00 0.00 0.00 0.00 -10.78 -18.47
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 -1.03
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 0.00 0.00 -3.47
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 -0.93
Others -72.70 0.00 0.00 0.00 0.00 -42.49 0.00
Net Cash used in Financing Activities -72.70 0.00 0.00 0.00 0.00 -42.49 0.80
Net Inc./(Dec.) in Cash and Cash Equivalent 0.97 -1.40 -1.71 2.29 -0.61 -6.07 0.82
Cash and Cash Equivalents at End of the year 4.48 3.50 4.90 6.61 4.33 20.16 26.23
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 93.26 91.95 97.84 91.83 94.60 88.13 92.84
Other Income -1.33 5.85 0.94 4.47 1.33 0.45 1.74
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 34.38 35.26 36.33 33.41 36.28 35.20 35.55
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 21.34 21.54 23.14 24.72 21.00 15.71 17.28
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 37.54 35.15 38.37 33.70 37.32 37.22 40.00
Interest 0.00 0.00 0.00 0.00 0.16 0.08 0.13
Gross Profit 36.22 41.00 39.32 38.17 38.49 37.59 41.61
Depreciation 3.49 3.63 3.68 3.62 3.50 3.53 3.74
Taxation 10.72 15.08 12.68 12.44 12.45 11.77 13.49
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 22.01 22.30 22.96 22.11 22.55 22.30 24.39
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 22.01 22.30 22.96 22.11 22.55 22.30 24.39
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 14.93 14.93 14.93 14.93 14.93 14.93 14.93
EPS Before Extra Ordinary Items
Basic EPS 14.74 14.94 15.38 14.81 15.10 14.94 16.34
Diluted EPS 14.74 14.94 15.38 14.81 15.10 14.94 16.34
EPS After Extra Ordinary Items
Basic EPS 14.74 14.94 15.38 14.81 15.10 14.94 16.34
Diluted EPS 14.74 14.94 15.38 14.81 15.10 14.94 16.34
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 83.81 82.59 89.67 91.83 85.32 79.19 84.79
Other Income -1.57 18.60 0.72 4.47 1.26 0.23 4.51
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 32.06 32.87 33.70 33.41 33.83 32.96 33.00
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 17.99 17.11 17.07 24.72 15.47 12.52 13.65
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 33.77 32.61 38.90 33.70 36.02 33.71 38.15
Interest 0.00 0.00 0.00 0.00 0.15 0.07 0.11
Gross Profit 32.20 51.21 39.62 38.17 37.13 33.87 42.54
Depreciation 3.48 3.62 3.68 3.62 3.49 3.52 3.73
Taxation 9.46 14.59 12.14 12.44 11.86 10.80 12.89
Net Profit / Loss 19.25 33.00 23.80 22.11 21.79 19.56 25.92
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 14.93 14.93 14.93 14.93 14.93 14.93 14.93
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 12.90 22.11 15.94 14.81 14.60 13.10 17.37
Diluted EPS 12.90 22.11 15.94 14.81 14.60 13.10 17.37
EPS After Extra Ordinary Items
Basic EPS 12.90 22.11 15.94 14.81 14.60 13.10 17.37
Diluted EPS 12.90 22.11 15.94 14.81 14.60 13.10 17.37
Rs in Cr Dec 2017 Dec 2017 Jun 2017 Dec 2016 Dec 2016 Jun 2016 Dec 2015
Sales 189.79 367.40 186.43 180.97 340.98 177.53 163.45
Other Income 6.43 11.40 5.80 2.19 4.50 2.14 2.57
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 71.59 140.44 69.69 70.75 140.41 63.95 76.72
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 44.31 82.49 45.72 33.00 63.30 36.34 26.91
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 73.89 144.47 71.02 77.22 137.27 77.24 59.82
Interest 0.00 0.00 0.16 0.20 0.65 0.28 0.37
Gross Profit 80.32 155.87 76.66 79.21 141.12 79.10 62.02
Depreciation 7.31 14.38 7.11 7.26 13.31 6.67 6.64
Taxation 27.75 50.15 24.89 25.26 44.78 25.28 19.50
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 45.25 91.34 44.65 46.69 83.02 47.15 35.87
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 45.25 91.34 44.65 46.69 83.02 47.15 35.87
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 14.93 14.93 14.93 14.93 14.93 14.93 14.93
EPS Before Extra Ordinary Items
Basic EPS 30.32 61.19 0.00 31.28 55.62 0.00 24.03
Diluted EPS 30.32 61.19 0.00 31.28 55.62 0.00 24.03
EPS After Extra Ordinary Items
Basic EPS 30.32 61.19 0.00 31.28 55.62 0.00 24.03
Diluted EPS 30.32 61.19 0.00 31.28 55.62 0.00 24.03
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Dec 2017 Dec 2017 Jun 2017 Dec 2016 Dec 2016 Jun 2016 Dec 2015
Sales 172.26 367.40 177.15 163.98 309.72 170.29 148.97
Other Income 19.04 11.40 5.73 4.74 6.36 2.05 4.26
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 66.56 140.44 67.25 65.95 129.49 61.47 69.13
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 33.90 82.49 40.19 26.18 49.44 32.39 20.93
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 71.79 144.47 69.72 71.85 130.79 76.42 58.91
Interest 0.00 0.00 0.15 0.18 0.60 0.26 0.35
Gross Profit 90.83 155.87 75.30 76.41 136.55 78.20 62.83
Depreciation 7.30 14.38 7.11 7.24 13.28 6.66 6.62
Taxation 26.73 50.15 24.30 23.69 42.58 24.65 19.04
Net Profit / Loss 56.80 91.34 43.89 45.48 80.69 46.89 37.16
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 14.93 14.93 14.93 14.93 14.93 14.93 14.93
Equity Dividend Rate 0.00 0.00 0.00 0.00 450.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 38.05 61.19 0.00 30.47 54.06 0.00 24.90
Diluted EPS 38.05 61.19 0.00 30.47 54.06 0.00 24.90
EPS After Extra Ordinary Items
Basic EPS 38.05 61.19 0.00 30.47 54.06 0.00 24.90
Diluted EPS 38.05 61.19 0.00 30.47 54.06 0.00 24.90