25 May 2018 | 3:53 AM
 

Aegis Logistics Ltd. Share Price Live (BSE)
0

BSE Code: 500003 | NSE Symbol: AEGISCHEM
270.40
4.60
(1.74 %)
24 May 2018 | 03:55 PM
Change company
  • Open (Rs)
    266.05
  • Prev. close (Rs.)
    265.80
  • High (Rs.)
    273.25
  • Low (Rs.)
    263.65
  • 52W H (Rs.)
    300.00
  • 52W L (Rs.)
    170.10
  • Volume
    13392
  • MCap (Rs in Cr.)
    9,031.36

Aegis Logistics Ltd. Financial Information

Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 4.01 3.78 24.39 20.56 10.52 6.70 14.10
Adjusted Cash EPS (Rs.) 4.74 4.48 31.26 27.20 16.23 11.93 18.94
Reported EPS (Rs.) 3.60 3.39 30.96 18.28 10.06 6.70 14.10
Reported Cash EPS (Rs.) 4.33 4.09 37.84 24.92 15.77 11.93 18.94
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 6.20 5.55 42.94 32.23 -29.94 -1.13 24.43
Book Value (Excl Rev Res) Per Share (Rs.) 6.20 5.55 42.94 32.23 -29.94 -1.13 24.43
Book Value (Incl Rev Res) Per Share (Rs.) 6.20 5.55 42.94 32.23 -29.94 -1.13 24.43
Net Operating Income Per Share (Rs.) 117.75 66.26 1,172.45 1,506.25 1,192.11 1,336.48 542.25
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 5.26 8.37 3.66 2.13 -2.51 -0.08 4.50
Gross Profit Margin (%) 4.64 7.31 3.07 1.69 -2.99 -0.47 3.61
Net Profit Margin (%) 3.05 5.12 2.64 1.21 0.84 0.50 2.60
Adjusted Cash Margin (%) 4.01 6.73 2.65 1.80 1.28 0.87 3.47
Adjusted Return On Net Worth (%) 22.25 25.00 19.05 19.61 11.35 7.71 16.92
Reported Return On Net Worth (%) 19.97 22.46 24.19 17.43 10.85 7.71 16.92
Return On long Term Funds (%) 27.63 27.76 23.59 21.41 26.37 22.10 19.42
LEVERAGE RATIOS
Long Term Debt / Equity 0.13 0.22 0.31 0.31 0.38 0.29 0.34
Total Debt/Equity 0.42 0.31 0.45 0.64 1.01 7.21 0.39
Owners fund as % of total Source 0.42 0.31 0.45 0.64 1.01 7.21 0.39
Fixed Assets Turnover Ratio 4.96 3.29 6.34 8.27 2.64 3.22 5.17
LIQUIDITY RATIOS
Current Ratio 1.12 1.77 1.48 1.38 1.62 4.62 1.49
Current Ratio (Inc. ST Loans) 0.79 1.21 1.03 0.78 0.80 0.58 1.28
Quick Ratio 1.09 1.71 1.41 1.30 1.57 4.59 1.39
Inventory Turnover Ratio 6.20 5.55 42.94 32.23 -29.94 -1.13 24.43
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 22.37 31.92 24.50 33.60 46.38 34.68 31.97
Dividend payout Ratio (Cash Profit) 18.61 26.45 20.05 24.64 29.59 19.48 23.80
Earning Retention Ratio 79.92 71.32 68.89 70.13 55.66 65.32 68.03
Cash Earnings Retention Ratio 83.00 75.82 75.73 77.43 71.25 80.52 76.20
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.61 1.04 1.86 2.48 5.78 52.51 1.73
Financial Charges Coverage Ratio 13.14 10.96 7.55 6.52 2.21 2.39 7.82
Fin. Charges Cov.Ratio (Post Tax) 9.96 8.73 7.16 5.50 1.88 1.95 6.56
COMPONENT RATIOS
Material Cost Component(% earnings) 91.09 84.50 92.79 95.63 94.76 95.54 91.37
Selling Cost Component 0.01 0.00 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 4.96 3.29 6.34 8.27 2.64 3.22 5.17
Bonus Component In Equity Capital (%) 39.89 39.89 39.89 39.89 39.89 39.89 39.89
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 8,997.54 8,961.38 8,952.68 8,985.54 8,853.53 7,146.06 8,971.29
EV / Net Sales (X) 2.29 4.05 2.29 1.79 2.22 1.60 4.95
EV / EBITDA (X) 42.41 46.25 57.82 74.53 67.13 71.12 100.97
MarketCap / Sales (X) 2.30 4.09 2.31 1.80 2.27 2.03 5.00
Retention Ratios (%) 77.63 68.08 75.50 66.40 53.62 65.32 68.03
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 2.30 4.09 0.23 0.18 0.23 0.20 0.50
Earning Yield (%) 0.01 0.01 0.11 0.07 0.04 0.02 0.05
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 1.88 1.61 21.58 5.81 12.00 12.29 9.35
Adjusted Cash EPS (Rs.) 2.23 1.96 25.25 9.83 15.56 15.69 12.56
Reported EPS (Rs.) 1.88 1.61 32.28 5.81 12.00 12.29 9.35
Reported Cash EPS (Rs.) 2.23 1.96 35.95 9.83 15.56 15.69 12.56
Dividend Per Share 1.05 0.90 7.50 5.25 4.00 2.00 4.00
Operating Profit Per Share (Rs.) 3.00 2.62 19.11 14.24 17.15 16.69 16.38
Book Value (Excl Rev Res) Per Share (Rs.) 3.00 2.62 19.11 14.24 17.15 16.69 16.38
Book Value (Incl Rev Res) Per Share (Rs.) 3.00 2.62 19.11 14.24 17.15 16.69 16.38
Net Operating Income Per Share (Rs.) 11.71 10.70 103.36 111.03 114.90 85.12 77.53
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 25.61 24.47 18.48 12.82 14.92 19.60 21.12
Gross Profit Margin (%) 22.70 21.24 14.94 9.19 11.82 15.60 16.98
Net Profit Margin (%) 16.09 15.07 31.23 5.10 10.44 14.44 12.05
Adjusted Cash Margin (%) 18.22 17.97 20.88 8.64 12.93 17.43 15.74
Adjusted Return On Net Worth (%) 13.73 12.76 17.82 6.02 12.40 13.79 11.80
Reported Return On Net Worth (%) 13.73 12.76 26.66 6.02 12.40 13.79 11.80
Return On long Term Funds (%) 21.34 17.86 24.17 10.45 15.64 18.01 16.82
LEVERAGE RATIOS
Long Term Debt / Equity 0.08 0.09 0.13 0.28 0.25 0.13 0.16
Total Debt/Equity 0.40 0.19 0.25 0.58 0.41 0.27 0.21
Owners fund as % of total Source 0.40 0.19 0.25 0.58 0.41 0.27 0.21
Fixed Assets Turnover Ratio 0.73 0.76 0.68 0.77 0.92 0.82 0.89
LIQUIDITY RATIOS
Current Ratio 1.74 2.32 2.76 2.85 2.41 2.42 2.28
Current Ratio (Inc. ST Loans) 0.68 1.30 1.32 0.93 1.14 1.21 1.65
Quick Ratio 1.65 2.25 2.60 2.66 2.27 2.32 2.16
Inventory Turnover Ratio 3.00 2.62 19.11 14.24 17.15 16.69 16.38
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 37.15 55.80 23.23 90.34 33.33 16.26 41.44
Dividend payout Ratio (Cash Profit) 31.45 45.94 20.86 53.38 25.71 12.74 30.83
Earning Retention Ratio 62.85 44.20 65.25 9.66 66.67 83.74 58.56
Cash Earnings Retention Ratio 68.55 54.06 70.30 46.62 74.29 87.26 69.17
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.46 1.22 1.19 5.66 2.54 1.51 1.31
Financial Charges Coverage Ratio 15.50 10.98 9.21 4.60 7.88 9.95 8.77
Fin. Charges Cov.Ratio (Post Tax) 10.86 8.64 10.04 3.67 6.44 8.23 6.92
COMPONENT RATIOS
Material Cost Component(% earnings) 46.91 39.18 50.44 63.90 65.87 56.29 54.84
Selling Cost Component 0.10 0.03 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 1.53 0.29 24.91 0.00 0.96 0.46 0.60
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 0.73 0.76 0.68 0.77 0.92 0.82 0.89
Bonus Component In Equity Capital (%) 39.89 39.89 39.89 39.89 39.89 39.89 39.89
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 9,026.45 9,017.15 8,996.98 8,998.86 8,989.92 8,984.33 8,988.50
EV / Net Sales (X) 23.08 25.23 26.06 24.27 23.43 31.60 34.71
EV / EBITDA (X) 77.25 95.92 73.56 159.06 119.41 124.58 144.58
MarketCap / Sales (X) 23.16 25.35 26.24 24.43 23.60 31.86 34.98
Retention Ratios (%) 62.85 44.20 76.77 9.66 66.67 83.74 58.56
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 23.16 25.35 2.62 2.44 2.36 3.19 3.50
Earning Yield (%) 0.01 0.01 0.12 0.02 0.04 0.05 0.03
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 33.40 33.40 33.40 33.40 33.40 33.40 33.40
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 568.75 471.10 393.95 316.76 276.22 256.75 244.83
Loan Funds
Secured Loans 254.89 155.57 194.20 225.38 312.74 2,080.10 104.81
Unsecured Loans 0.00 0.00 0.00 0.00 0.41 11.86 4.56
Minority Interest 28.53 39.25 26.44 12.61 4.99 3.44 0.74
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 885.57 699.32 648.00 588.16 627.76 2,385.56 388.34
USES OF FUNDS
Fixed Assets
Gross Block 724.63 703.47 662.90 610.17 459.02 381.87 368.25
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 255.31 231.73 209.04 184.11 163.54 145.59 129.17
Net Block 469.32 471.74 453.86 426.06 295.47 236.28 239.08
Capital Work in Progress 314.43 73.37 33.93 35.44 82.94 62.62 43.07
Investments 0.19 0.36 21.28 11.27 15.61 23.38 26.89
Net Current Assets
Current Assets, Loans and Advances 953.66 353.66 428.57 415.35 611.30 2,633.91 240.50
Less : Current Liabilities and Provisions 852.02 199.81 289.65 299.96 377.56 570.62 161.19
Total Net Current Assets 101.63 153.85 138.92 115.39 233.74 2,063.28 79.31
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 885.57 699.32 648.00 588.16 627.76 2,385.56 388.34
Note :
Book Value of Unquoted Investments 0.19 0.36 20.28 3.23 7.57 15.34 25.98
Market Value of Quoted Investments 0.00 0.00 1.14 8.39 8.56 8.27 1.94
Contingent liabilities 229.43 74.10 9.63 618.25 151.37 9.16 11.79
Number of Equity shares outstanding 33.40 33.40 3.34 3.34 3.34 3.34 3.34
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 33.40 33.40 33.40 33.40 33.40 33.40 33.40
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 424.78 388.61 370.92 288.54 289.65 264.23 230.93
Loan Funds
Secured Loans 183.02 79.94 100.71 185.82 131.76 77.64 50.31
Unsecured Loans 0.00 0.00 0.00 0.00 0.41 1.70 4.56
Total 641.20 501.95 505.03 507.76 455.22 376.96 319.20
USES OF FUNDS
Fixed Assets
Gross Block 454.12 364.88 356.91 345.43 279.39 245.83 239.93
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 177.55 166.92 155.98 141.65 129.06 118.16 107.73
Net Block 276.57 197.96 200.93 203.78 150.33 127.67 132.20
Capital Work in Progress 163.01 0.00 27.41 15.79 57.10 15.69 1.15
Investments 60.85 95.23 116.15 118.18 122.11 120.27 94.53
Net Current Assets
Current Assets, Loans and Advances 331.92 240.34 251.86 261.75 214.59 192.99 162.60
Less : Current Liabilities and Provisions 191.15 103.71 91.32 91.73 88.91 79.65 71.28
Total Net Current Assets 140.77 136.63 160.54 170.01 125.68 113.33 91.32
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 641.20 429.83 505.03 507.76 455.22 376.96 319.20
Note :
Book Value of Unquoted Investments 60.85 94.26 113.18 109.17 113.10 111.26 91.65
Market Value of Quoted Investments 0.00 0.00 1.14 8.39 8.56 8.27 1.87
Contingent liabilities 87.98 70.62 7.66 192.98 137.73 23.23 4.52
Number of Equity shares outstanding 33.40 33.40 3.34 3.34 3.34 3.34 3.34
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 3,932.81 2,213.22 3,916.00 5,030.87 3,981.64 4,463.83 1,811.11
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -11.18 7.78 4.74 -3.94 -6.24 3.86 -1.74
Total Income 3,921.62 2,220.99 3,920.74 5,026.93 3,975.40 4,467.69 1,809.38
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 11.18 11.52 10.29 7.93 7.02 6.67 5.99
Other Manufacturing Expenses 11.18 11.52 10.29 7.93 7.02 6.67 5.99
Employee Cost 46.19 46.86 40.92 35.04 32.80 27.33 23.21
Selling and Administration Expenses 0.45 0.13 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 69.00 70.03 61.51 50.91 46.84 40.66 35.19
Profit before Interest, Depreciation and Tax 740.77 721.15 683.40 628.65 518.65 423.99 379.62
Interest and Financial Charges 16.14 17.68 20.50 18.48 59.63 42.12 11.37
Profit before Depreciation and Tax 724.63 703.47 662.90 610.17 459.02 381.87 368.25
Depreciation 24.30 23.42 22.96 22.18 19.06 17.46 16.17
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 157.96 139.86 133.32 72.29 51.65 40.90 61.31
Tax 37.70 26.53 29.91 11.23 18.06 18.52 14.22
Profit After Tax 120.26 113.33 103.41 61.06 33.60 22.38 47.09
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. 120.26 113.33 103.41 61.06 33.60 22.38 47.09
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 342.20 267.01 332.19 251.66 204.12 186.04 189.95
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 23.38 30.06 25.05 17.54 13.36 6.68 12.94
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 0.19 0.36 20.28 3.23 7.57 15.34 25.98
Extraordinary Items 0.00 0.00 30.86 0.00 0.00 0.00 0.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 391.11 357.35 345.22 370.85 383.77 284.30 258.95
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -9.73 6.42 2.71 -3.14 -4.71 0.29 2.60
Total Income 381.38 363.77 347.93 367.71 379.06 284.59 261.55
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 9.70 9.45 8.75 6.72 5.95 5.41 5.03
Other Manufacturing Expenses 9.70 9.45 8.75 6.72 5.95 5.41 5.03
Employee Cost 38.80 40.41 34.62 29.29 28.03 23.18 19.52
Selling and Administration Expenses 0.42 0.11 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 58.61 59.42 52.12 42.74 39.92 34.01 29.59
Profit before Interest, Depreciation and Tax 461.66 373.44 370.18 357.72 288.95 253.07 247.02
Interest and Financial Charges 7.54 8.56 13.28 12.29 9.56 7.25 7.09
Profit before Depreciation and Tax 454.12 364.88 356.91 345.43 279.39 245.83 239.93
Depreciation 11.39 11.55 12.24 13.44 11.89 11.36 10.74
Profit Before Tax 97.91 73.90 132.54 30.85 53.84 53.51 44.35
Tax 34.98 20.03 24.70 11.44 13.77 12.45 13.13
Profit After Tax 62.93 53.87 107.83 19.41 40.07 41.06 31.22
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 217.52 192.02 306.63 222.51 221.76 196.06 175.68
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 20.00 23.94 25.05 14.55 12.07 5.60 10.81
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 60.85 94.26 113.18 109.17 113.10 111.26 91.65
Extraordinary Items 0.00 0.00 35.75 0.00 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007
Cash and Cash Equivalents at Beginning of the year 85.25 24.52 29.55 20.31 18.94 13.55
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 40.90 61.32 54.35 34.11 49.59 25.71
Adjustments :
Depreciation 0.00 16.17 14.33 13.54 12.02 3.83
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -1.18 -1.46 -2.80 -1.34 -0.53
P/L on Sales of Assets 0.00 0.12 0.10 0.06 0.03 -0.06
P/L on Sales of Invest 0.00 -0.42 -0.86 -0.02 -0.11 -0.82
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.05 0.08
P/L in Forex 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
Others 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
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 -7.56 -16.21 18.33 -18.81 -13.60
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 -51.44 -8.38 -5.88 3.61 30.77
Loans and Advances 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
Net Stock on Hire 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
Trade Bill(s) Purchased 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
Change in Deposits 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
Total Adjustments (OP before Working Capital Changes) 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
Adjustments :
Interest Paid(Net) 0.00 7.82 8.55 10.39 8.94 3.24
Direct Taxes Paid 0.00 -18.78 -14.25 -8.25 -6.76 -4.36
Advance Tax Paid 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
Total Adjustments(Cash Generated from/(used in) Operations 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
Extraordinary Items :
Excess Depreciation W/b 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
Payment Towards VRS 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
Gain on Forex Exch. Transactions 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
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 1,845.95 2.75 32.77 68.77 41.45 45.55
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -29.46 -47.97 -12.31 -31.12 -74.26
Sale of Fixed Assets 0.00 0.27 0.11 5.03 0.03 1.28
Capital WIP 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
Financial / Capital Investment :
Purchase of Investments 0.00 -232.62 -220.88 -259.98 -215.45 -199.67
Sale of Investments 0.00 235.78 236.29 231.71 210.63 201.47
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 3.54 1.86 3.53 1.53 1.21
Dividend Received 0.00 -1.18 -1.46 -2.80 -1.34 -0.53
Invest.In Subsidiaires 0.00 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
Investment in Group Cos. 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
Cancellation of Investment in Cos. Acquired 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
Inter Corporate Deposits 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
Net Cash used in Investing Activities -1,743.33 75.97 -30.58 -32.94 -34.60 -69.73
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
Proceed from Issue of Debentures 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
Proceed from Bank Borrowings 0.00 15.00 66.53 -9.41 15.55 38.50
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 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
Cash/Capital Investment Subsidy 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
Payments :
Share Application Money Refund 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
Of the Long Tem Borrowings 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
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 -13.70 -16.23 -5.23 -10.43 -4.58
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -11.33 -10.34 -11.95 -10.59 -4.46
Others -60.32 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -60.32 -18.00 -7.21 -26.59 -5.47 29.56
Net Inc./(Dec.) in Cash and Cash Equivalent 42.30 60.72 -5.03 9.24 1.38 5.39
Cash and Cash Equivalents at End of the year 127.55 85.25 24.52 29.55 20.31 18.94
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Cash and Cash Equivalents at Beginning of the year 29.68 49.52 22.41 57.61 69.74 67.31 23.10
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 97.91 73.90 132.54 30.85 53.84 53.51 44.35
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 0.00
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 0.00
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 0.00
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 0.00 0.00 35.09 32.63 45.93 35.09 37.13
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 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 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 0.00
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 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 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 0.00 0.00 124.90 -96.53 -85.27 -42.09 -21.56
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 0.00
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 0.00
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 0.00
Others 0.00 0.00 -132.89 28.70 32.28 9.43 28.64
Net Cash used in Financing Activities 0.00 0.00 -132.89 28.70 32.28 9.43 28.64
Net Inc./(Dec.) in Cash and Cash Equivalent -16.64 -19.83 27.11 -35.20 -7.05 2.43 44.21
Cash and Cash Equivalents at End of the year 13.04 29.68 49.52 22.41 62.69 69.74 67.31
Rs in Cr Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016 Jun 2016
Sales 1,442.08 1,240.93 856.03 1,267.78 1,248.05 676.53 740.45
Other Income 1.35 1.39 1.61 1.43 0.91 1.38 1.49
Stock Adjustment -24.17 -7.07 4.47 -2.29 -4.17 1.17 -5.89
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 10.58 9.11 11.67 12.51 10.46 10.75 12.47
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 33.30 26.62 28.22 31.62 27.28 27.99 25.87
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 71.74 67.85 56.57 51.93 60.46 47.40 47.14
Interest 4.86 3.44 3.36 4.09 3.81 4.11 4.13
Gross Profit 68.23 65.80 54.82 49.27 57.56 44.67 44.50
Depreciation 9.00 6.28 5.72 5.95 6.09 6.17 6.09
Taxation 2.79 3.56 2.27 13.14 9.34 8.98 8.23
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 56.44 55.96 46.83 32.18 42.13 29.52 30.18
Minority Interest -2.90 -3.90 -2.87 -2.40 -4.57 -2.56 -4.21
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 53.54 52.06 43.96 29.78 37.56 26.96 25.97
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 33.40 33.40 33.40 33.40 33.40 33.40 33.40
EPS Before Extra Ordinary Items
Basic EPS 1.60 1.56 1.31 0.89 1.12 0.81 0.78
Diluted EPS 1.60 1.56 1.31 0.89 1.12 0.81 0.78
EPS After Extra Ordinary Items
Basic EPS 1.60 1.56 1.31 0.89 1.12 0.81 0.78
Diluted EPS 1.60 1.56 1.31 0.89 1.12 0.81 0.78
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 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016 Jun 2016
Sales 134.35 103.27 112.41 106.47 97.20 94.37 93.07
Other Income 1.95 11.98 1.69 13.22 0.82 1.60 1.00
Stock Adjustment -21.48 -9.19 4.70 -1.69 -3.51 1.40 -5.93
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 8.36 7.38 9.78 10.33 8.68 9.09 10.70
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 24.56 19.75 21.78 18.83 22.17 19.86 21.03
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 28.23 30.22 25.85 24.11 24.08 28.76 23.23
Interest 2.11 1.81 1.55 2.19 1.70 1.80 1.85
Gross Profit 28.07 40.39 25.99 35.14 23.20 28.56 22.38
Depreciation 3.64 3.56 3.47 2.82 2.86 2.86 2.85
Taxation 1.08 3.31 1.29 11.87 7.87 8.59 6.65
Net Profit / Loss 23.35 33.52 21.23 20.45 12.47 17.11 12.88
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 33.40 33.40 33.40 33.40 33.40 33.40 33.40
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 0.70 1.00 0.64 0.61 0.37 0.51 0.39
Diluted EPS 0.70 1.00 0.64 0.61 0.37 0.51 0.39
EPS After Extra Ordinary Items
Basic EPS 0.70 1.00 0.64 0.61 0.37 0.51 0.39
Diluted EPS 0.70 1.00 0.64 0.61 0.37 0.51 0.39
Rs in Cr Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016 Mar 2016 Sep 2015
Sales 2,096.96 3,932.81 2,515.83 1,416.98 2,213.22 965.80 1,247.42
Other Income 3.00 5.21 2.34 2.87 8.44 4.04 4.40
Stock Adjustment -2.60 -11.18 -6.46 -4.72 7.78 6.47 1.31
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 20.78 46.19 22.97 23.22 46.86 24.53 22.33
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 54.84 112.76 58.90 53.86 107.13 55.87 51.26
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 124.42 206.93 112.39 94.54 185.33 94.71 90.62
Interest 6.80 16.14 7.90 8.24 17.68 8.49 9.19
Gross Profit 120.62 196.00 106.83 89.17 176.09 90.26 85.83
Depreciation 12.00 24.30 12.04 12.26 23.42 11.84 11.58
Taxation 5.83 39.78 22.48 17.21 26.53 11.65 14.88
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 102.79 134.00 74.31 59.70 126.14 66.77 59.37
Minority Interest -6.77 -13.74 -6.97 -6.77 -12.81 -5.31 -7.50
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 96.02 120.26 67.34 52.93 113.33 61.46 51.87
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 33.40 33.40 33.40 33.40 33.40 33.40 33.40
EPS Before Extra Ordinary Items
Basic EPS 2.87 3.60 0.00 1.58 3.39 0.00 1.55
Diluted EPS 2.87 3.60 0.00 1.58 3.39 0.00 1.55
EPS After Extra Ordinary Items
Basic EPS 2.87 3.60 0.00 1.58 3.39 0.00 1.55
Diluted EPS 2.87 3.60 0.00 1.58 3.39 0.00 1.55
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 12.38
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 37.00
Rs in Cr Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016 Mar 2016 Sep 2015
Sales 215.68 391.11 203.67 187.44 357.35 173.44 183.91
Other Income 13.67 16.64 14.04 2.60 6.55 2.93 3.62
Stock Adjustment -4.49 -9.73 -5.20 -4.53 6.42 5.41 1.01
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 17.16 38.80 19.01 19.79 40.41 21.19 19.22
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 41.53 81.89 41.00 40.89 86.70 42.83 43.87
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 56.07 100.18 48.19 51.99 87.46 38.30 49.16
Interest 3.36 7.54 3.89 3.65 8.56 4.05 4.51
Gross Profit 66.38 109.28 58.34 50.94 85.45 37.18 48.27
Depreciation 7.03 11.39 5.68 5.71 11.55 5.77 5.78
Taxation 4.60 34.98 19.74 15.24 20.03 5.92 14.11
Net Profit / Loss 54.75 62.91 32.92 29.99 53.87 25.49 28.38
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 33.40 33.40 33.40 33.40 33.40 33.40 33.40
Equity Dividend Rate 0.00 105.00 0.00 0.00 90.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 12.38
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 37.00
EPS Before Extra Ordinary Items
Basic EPS 1.64 1.88 0.00 0.90 1.61 0.00 0.85
Diluted EPS 1.64 1.88 0.00 0.90 1.61 0.00 0.85
EPS After Extra Ordinary Items
Basic EPS 1.64 1.88 0.00 0.90 1.61 0.00 0.85
Diluted EPS 1.64 1.88 0.00 0.90 1.61 0.00 0.85