19 Jul 2018 | 11:06 PM
 

Anjani Portland Cement Ltd. Share Price Live (BSE)
0

BSE Code: 518091 | NSE Symbol: APCL
146.25
0.25
(0.18 %)
19 Jul 2018 | 03:41 PM
Change company
  • Open (Rs)
    155.00
  • Prev. close (Rs.)
    146.00
  • High (Rs.)
    155.00
  • Low (Rs.)
    146.25
  • 52W H (Rs.)
    294.00
  • 52W L (Rs.)
    139.10
  • Volume
    101
  • MCap (Rs in Cr.)
    369.81

Anjani Portland Cement Ltd. Financial Information

Mar 2013 Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 2.05 9.33 0.39 6.64 11.36 9.61 5.62
Adjusted Cash EPS (Rs.) 11.12 18.40 8.84 10.09 14.57 12.37 7.26
Reported EPS (Rs.) 2.36 9.33 0.39 6.64 9.18 9.61 6.35
Reported Cash EPS (Rs.) 11.42 18.40 8.84 10.09 12.39 12.37 8.00
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 31.85 36.48 22.18 16.79 23.97 20.39 10.14
Book Value (Excl Rev Res) Per Share (Rs.) 31.85 36.48 22.18 16.79 23.97 20.39 10.14
Book Value (Incl Rev Res) Per Share (Rs.) 31.85 36.48 22.18 16.79 23.97 20.39 10.14
Net Operating Income Per Share (Rs.) 177.33 179.05 111.61 80.58 82.65 65.47 36.66
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 26.38 20.91 13.48 5.86
PROFITABILITY RATIOS
Operating Margin (%) 17.96 20.37 19.87 20.83 29.00 31.14 27.66
Gross Profit Margin (%) 12.84 15.30 12.30 16.56 25.11 26.93 23.45
Net Profit Margin (%) 1.32 5.06 0.34 8.04 11.09 14.64 17.30
Adjusted Cash Margin (%) 6.25 9.99 7.74 12.21 17.61 18.86 19.79
Adjusted Return On Net Worth (%) 4.43 21.26 1.08 18.20 36.63 40.73 34.60
Reported Return On Net Worth (%) 5.09 21.26 1.08 18.20 29.59 40.71 39.11
Return On long Term Funds (%) 13.94 21.44 11.61 11.02 36.55 36.98 26.30
LEVERAGE RATIOS
Long Term Debt / Equity 2.61 2.45 2.86 2.81 0.84 1.03 1.00
Total Debt/Equity 2.61 3.06 3.58 3.17 1.00 1.24 1.28
Owners fund as % of total Source 2.61 3.06 3.58 3.17 1.00 1.24 1.28
Fixed Assets Turnover Ratio 1.03 1.01 0.71 0.52 1.30 1.09 1.00
LIQUIDITY RATIOS
Current Ratio 1.48 1.50 1.57 1.73 1.46 1.62 2.07
Current Ratio (Inc. ST Loans) 1.48 0.77 0.70 0.88 0.98 1.03 0.94
Quick Ratio 1.03 1.13 1.00 1.40 1.13 1.16 1.24
Inventory Turnover Ratio 31.85 36.48 22.18 16.79 23.97 20.39 10.14
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 14.94 239.13 17.55 19.11 18.26 18.42
Dividend payout Ratio (Cash Profit) 0.00 7.57 10.52 11.56 14.16 14.18 14.62
Earning Retention Ratio 100.00 85.06 -139.13 82.45 84.56 81.74 79.18
Cash Earnings Retention Ratio 100.00 92.43 89.48 88.44 87.96 85.82 83.90
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 10.87 7.31 14.55 11.46 2.13 2.36 2.86
Financial Charges Coverage Ratio 1.60 2.10 1.61 5.22 5.94 5.05 4.76
Fin. Charges Cov.Ratio (Post Tax) 1.56 1.93 1.58 3.80 4.06 4.05 4.74
COMPONENT RATIOS
Material Cost Component(% earnings) 22.15 18.96 27.25 32.31 29.70 28.62 30.41
Selling Cost Component 0.00 0.00 0.00 8.64 4.65 6.27 6.34
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 1.03 1.01 0.71 0.52 1.30 1.09 1.00
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 360.82 359.09 362.28 362.44 362.28 361.79 364.85
EV / Net Sales (X) 1.11 1.09 1.77 2.45 2.38 3.00 5.41
EV / EBITDA (X) 6.06 4.70 8.01 10.50 8.20 9.59 19.48
MarketCap / Sales (X) 1.12 1.11 1.78 2.46 2.40 3.03 5.42
Retention Ratios (%) 0.00 85.06 -139.13 82.45 80.89 81.74 81.58
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.81 0.81 1.29 1.79 1.75 2.21 3.94
Earning Yield (%) 0.02 0.06 0.00 0.05 0.06 0.07 0.04
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 17.74 10.76 9.09 -10.52 1.68 6.62 0.40
Adjusted Cash EPS (Rs.) 24.48 23.33 14.85 -2.41 9.48 14.14 7.34
Reported EPS (Rs.) 17.74 10.76 9.09 -10.52 1.68 8.59 0.31
Reported Cash EPS (Rs.) 24.48 23.33 14.85 -2.41 9.48 16.12 7.25
Dividend Per Share 1.00 0.00 0.00 0.00 0.00 1.20 0.80
Operating Profit Per Share (Rs.) 32.48 44.75 27.86 11.47 28.70 33.90 18.93
Book Value (Excl Rev Res) Per Share (Rs.) 32.48 44.75 27.86 11.47 28.70 33.90 18.93
Book Value (Incl Rev Res) Per Share (Rs.) 32.48 44.75 27.86 11.47 28.70 33.90 18.93
Net Operating Income Per Share (Rs.) 122.41 148.56 141.20 152.60 156.63 161.01 95.00
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 32.01 24.81
PROFITABILITY RATIOS
Operating Margin (%) 26.53 30.12 19.72 7.51 18.32 21.05 19.92
Gross Profit Margin (%) 21.02 21.65 15.64 2.20 13.34 16.38 12.62
Net Profit Margin (%) 14.49 7.24 6.43 -6.89 1.06 5.27 0.32
Adjusted Cash Margin (%) 19.90 15.66 10.47 -1.57 6.03 8.67 7.50
Adjusted Return On Net Worth (%) 21.97 22.66 21.57 -31.61 3.83 15.71 1.15
Reported Return On Net Worth (%) 21.97 22.66 21.57 -31.61 3.83 20.40 0.89
Return On long Term Funds (%) 28.44 34.72 16.52 6.24 16.44 21.04 10.08
LEVERAGE RATIOS
Long Term Debt / Equity 0.15 0.97 2.26 1.17 1.97 2.19 3.20
Total Debt/Equity 0.18 1.26 2.47 2.38 2.60 2.66 3.77
Owners fund as % of total Source 0.18 1.26 2.47 2.38 2.60 2.66 3.77
Fixed Assets Turnover Ratio 1.41 1.17 1.09 1.13 1.00 1.00 0.61
LIQUIDITY RATIOS
Current Ratio 0.78 0.88 2.39 0.94 1.43 1.30 1.89
Current Ratio (Inc. ST Loans) 0.69 0.63 1.42 0.46 0.68 0.73 0.87
Quick Ratio 0.49 0.64 1.57 0.69 1.00 0.88 1.18
Inventory Turnover Ratio 32.48 44.75 27.86 11.47 28.70 33.90 18.93
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 5.63 0.00 0.00 0.00 0.00 13.96 296.78
Dividend payout Ratio (Cash Profit) 4.08 0.00 0.00 0.00 0.00 7.44 12.83
Earning Retention Ratio 94.37 100.00 100.00 0.00 100.00 81.87 -130.67
Cash Earnings Retention Ratio 95.92 100.00 100.00 0.00 100.00 91.52 87.33
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.60 2.56 7.00 0.00 12.02 7.94 17.94
Financial Charges Coverage Ratio 8.87 5.24 1.88 0.66 1.55 1.95 1.54
Fin. Charges Cov.Ratio (Post Tax) 7.56 3.71 1.98 0.87 1.50 1.88 1.51
COMPONENT RATIOS
Material Cost Component(% earnings) 18.16 18.86 16.78 17.91 16.92 14.26 21.50
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 22.63 20.22
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 1.41 1.17 1.09 1.13 1.00 1.00 0.61
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 356.57 361.15 362.16 360.34 361.43 361.65 362.98
EV / Net Sales (X) 1.15 1.32 1.39 1.28 1.25 1.22 2.08
EV / EBITDA (X) 4.26 4.35 6.92 15.52 6.73 5.50 9.09
MarketCap / Sales (X) 1.18 1.34 1.41 1.30 1.27 1.23 2.09
Retention Ratios (%) 94.37 0.00 0.00 0.00 0.00 86.04 -196.78
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.18 0.97 1.02 0.95 0.92 0.90 1.52
Earning Yield (%) 0.12 0.07 0.06 -0.07 0.01 0.06 0.00
Rs in Cr Mar 2013 Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 18.39 18.39 18.39 18.39 18.39 18.39 18.39
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 66.65 62.32 47.72 48.72 38.65 24.99 11.47
Loan Funds
Secured Loans 137.78 161.35 157.38 154.62 20.63 20.96 24.27
Unsecured Loans 84.44 85.88 79.04 57.88 36.56 32.74 13.95
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 307.27 327.94 302.53 279.61 114.23 97.08 68.07
USES OF FUNDS
Fixed Assets
Gross Block 340.92 318.91 320.45 290.56 120.14 115.55 67.09
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 92.02 75.86 65.44 49.95 43.61 37.71 19.17
Net Block 248.90 243.05 255.01 240.61 76.53 77.84 47.92
Capital Work in Progress 0.35 33.30 2.54 2.40 20.12 0.16 5.34
Investments 7.37 2.95 2.95 0.00 0.00 0.00 0.00
Net Current Assets
Current Assets, Loans and Advances 156.33 145.58 115.64 87.01 55.82 49.65 28.71
Less : Current Liabilities and Provisions 105.69 96.95 73.61 50.42 38.24 30.56 13.89
Total Net Current Assets 50.64 48.63 42.03 36.60 17.58 19.09 14.82
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 307.27 327.94 302.53 279.61 114.23 97.08 68.07
Note :
Book Value of Unquoted Investments 7.37 2.95 2.95 0.00 0.00 0.00 0.00
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 23.12 3.55 3.04 0.50 0.69 0.00 0.00
Number of Equity shares outstanding 1.84 1.84 1.84 1.84 1.84 1.84 1.84
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 25.29 18.39 18.39 18.39 18.39 18.39 18.39
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 178.94 68.94 59.07 42.80 62.15 59.06 45.82
Loan Funds
Secured Loans 37.19 91.13 128.23 106.51 125.08 126.44 157.27
Unsecured Loans 0.00 18.68 62.83 39.35 84.44 79.88 84.72
Total 241.42 197.14 268.53 207.06 290.07 283.78 306.21
USES OF FUNDS
Fixed Assets
Gross Block 301.11 215.94 295.47 294.79 297.93 281.68 273.26
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 40.02 23.03 91.02 81.05 67.08 52.81 39.00
Net Block 261.09 192.91 204.45 213.74 230.85 228.87 234.26
Capital Work in Progress 6.25 13.92 0.66 0.26 0.28 9.95 0.41
Investments 0.00 0.00 0.03 0.04 18.85 16.47 16.47
Net Current Assets
Current Assets, Loans and Advances 91.83 70.69 108.85 114.67 132.31 124.66 116.69
Less : Current Liabilities and Provisions 117.75 80.38 45.45 121.65 92.23 96.18 61.62
Total Net Current Assets -25.92 -9.69 63.39 -6.98 40.08 28.48 55.07
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 241.42 197.14 268.53 207.06 290.07 283.78 306.21
Note :
Book Value of Unquoted Investments 0.00 0.00 0.03 0.04 18.85 16.47 16.47
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 16.33 68.26 11.31 54.75 38.18 40.87 18.44
Number of Equity shares outstanding 2.53 1.84 1.84 1.84 1.84 1.84 1.84
Rs in Cr Mar 2013 Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007
INCOME :
Sales Turnover 326.10 329.27 205.25 148.19 151.99 120.40 67.41
Other Income 9.12 8.55 7.34 6.17 5.20 2.80 1.22
Stock Adjustments -8.96 8.27 -17.22 -1.47 1.73 0.67 -1.63
Total Income 326.26 346.10 195.37 152.88 158.91 123.87 67.00
EXPENDITURE :
Raw Materials 49.39 41.80 41.15 35.99 32.33 25.25 14.10
Excise Duty 0.00 0.00 50.24 29.79 38.00 33.44 21.68
Power and Fuel Cost 99.85 92.69 64.00 37.16 35.33 23.73 18.51
Other Manufacturing Expenses 108.97 101.24 71.34 43.33 40.53 26.52 19.73
Employee Cost 15.26 13.58 10.84 9.67 8.11 7.36 3.04
Selling and Administration Expenses 0.00 0.00 0.00 12.81 7.07 7.56 4.28
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 273.47 249.31 237.58 168.75 161.36 123.86 81.34
Profit before Interest, Depreciation and Tax 378.14 355.30 348.58 297.17 127.59 123.02 71.02
Interest and Financial Charges 37.21 36.39 28.13 6.61 7.45 7.47 3.94
Profit before Depreciation and Tax 340.92 318.91 320.45 290.56 120.14 115.55 67.09
Depreciation 16.67 16.68 15.53 6.33 5.90 5.07 2.84
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 6.15 23.41 1.54 21.55 26.83 25.17 11.70
Tax 1.81 6.25 0.83 9.34 9.95 7.51 0.02
Profit After Tax 4.33 17.16 0.72 12.22 16.88 17.66 11.68
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. 4.33 17.16 0.72 12.22 16.88 17.66 11.68
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 60.94 62.09 46.63 48.36 40.27 32.99 12.92
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 2.21 1.47 1.84 2.76 2.76 1.84
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 7.37 2.95 2.95 0.00 0.00 0.00 0.00
Extraordinary Items 0.00 0.00 0.00 0.00 -4.00 0.00 0.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 309.69 273.19 259.67 280.63 288.04 296.09 174.70
Other Income 0.00 0.00 3.97 10.32 6.29 4.98 4.46
Stock Adjustments -3.13 7.17 5.26 4.02 -8.76 8.09 -16.67
Total Income 306.56 280.36 268.89 294.97 285.57 309.16 162.48
EXPENDITURE :
Raw Materials 34.53 29.04 25.00 27.22 28.42 24.86 24.23
Excise Duty 50.41 46.25 43.55 43.15 0.00 81.20 49.10
Power and Fuel Cost 95.10 76.80 80.81 102.95 98.81 92.00 63.48
Other Manufacturing Expenses 95.10 76.80 84.77 113.28 105.09 96.98 67.94
Employee Cost 15.03 16.72 15.02 14.47 12.69 12.46 9.41
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 67.02 35.32
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 290.17 245.61 249.15 301.07 245.01 374.51 249.50
Profit before Interest, Depreciation and Tax 310.55 231.78 323.27 330.17 332.64 315.45 299.16
Interest and Financial Charges 9.44 15.84 27.80 35.38 34.71 33.77 25.90
Profit before Depreciation and Tax 301.11 215.94 295.47 294.79 297.93 281.68 273.26
Depreciation 17.06 23.12 10.59 14.91 14.34 13.83 12.75
Profit Before Tax 57.19 44.04 13.97 -27.08 4.63 21.85 1.13
Tax 12.31 24.25 -2.74 -7.73 1.54 6.04 0.55
Profit After Tax 44.88 19.79 16.71 -19.35 3.09 15.80 0.58
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 98.82 58.94 53.87 37.60 56.95 58.83 44.73
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 2.02 0.00 0.00 0.00 0.00 1.85 1.23
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 0.00 0.00 0.03 0.04 18.85 16.47 16.47
Extraordinary Items 0.00 -0.51 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007 Mar 2006
Cash and Cash Equivalents at Beginning of the year 2.98 2.82 2.97 3.47 0.41 0.37 0.40
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 23.41 1.54 21.55 30.79 25.12 11.76 0.21
Adjustments :
Depreciation 0.00 15.53 6.33 5.90 5.07 2.84 2.67
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 0.01 0.00 0.01 0.00 0.03 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 -2.39 -5.86 -0.10 -9.58 0.21 -1.16
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 9.14 4.83 -0.15 0.00 0.00 0.00
Loans and Advances 0.00 -8.33 -12.38 -9.43 -5.65 -5.16 -1.54
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 28.13 6.61 7.45 7.47 3.94 3.26
Direct Taxes Paid 0.00 -1.79 -10.24 -5.92 -1.40 -0.01 -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 0.00 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 59.39 16.07 3.68 29.90 33.15 11.33 2.96
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -32.84 -170.42 -6.59 -43.52 -12.20 -0.88
Sale of Fixed Assets 0.00 0.10 0.00 0.01 0.00 0.05 0.00
Capital WIP 0.00 -0.13 17.72 -19.97 5.18 -3.29 -1.66
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 0.24 0.16 0.11 0.23 0.08 0.04
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 -29.68 -32.64 -152.53 -26.44 -38.10 -15.36 -2.50
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 0.91 140.70 3.89 0.00 9.32 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 46.30 14.68 0.66 19.35 0.01 5.25
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 -2.14 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 -28.13 -6.61 -7.45 -7.47 -3.99 -3.24
Others -26.51 0.00 0.00 0.00 0.42 2.40 0.41
Net Cash used in Financing Activities -26.51 16.73 148.70 -3.95 8.01 4.07 -0.49
Net Inc./(Dec.) in Cash and Cash Equivalent 3.19 0.16 -0.16 -0.50 3.06 0.03 -0.03
Cash and Cash Equivalents at End of the year 6.17 2.98 2.82 2.97 3.47 0.41 0.37
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 3.85 2.75 4.51 3.42 3.27 2.27 2.60
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 57.19 44.04 13.97 -27.08 4.63 21.86 1.29
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 13.83 12.75
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 -6.08 -3.71
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 17.06 6.59
Loans and Advances 0.00 0.00 0.00 0.00 0.00 -15.97 -7.53
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 33.77 25.90
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 -1.50 -1.60
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 54.77 122.40 11.04 73.99 43.57 63.55 11.81
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 -8.42 -29.37
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 -8.82 -0.16
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 0.22
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 -60.35 -35.00 -2.87 18.82 -9.76 -17.24 -29.31
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 4.48 26.99
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 17.41
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 -33.77 -25.90
Others 10.17 -86.30 -9.93 -91.71 -33.65 0.00 0.00
Net Cash used in Financing Activities 10.17 -86.30 -9.93 -91.71 -33.65 -44.98 17.18
Net Inc./(Dec.) in Cash and Cash Equivalent 4.59 1.10 -1.76 1.09 0.15 1.33 -0.32
Cash and Cash Equivalents at End of the year 8.44 3.85 2.75 4.51 3.42 3.60 2.27
Rs in Cr Dec 2013 Sep 2013 Jun 2013 Mar 2013 Dec 2012 Sep 2012 Jun 2012
Sales 81.49 77.16 77.07 100.17 72.21 72.62 80.90
Other Income 0.21 0.29 0.19 0.76 0.11 0.34 0.40
Stock Adjustment -2.94 1.75 0.03 -5.56 -4.58 1.23 -0.05
Raw Material 18.87 14.96 19.86 22.99 17.60 13.43 17.31
Power And Fuel 23.38 24.26 27.23 34.42 20.65 21.32 23.46
Employee Expenses 4.52 4.39 3.74 4.45 3.74 3.57 3.50
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 25.53 18.76 16.33 30.39 18.62 18.72 21.13
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 12.03 12.81 9.62 13.25 15.95 14.00 15.28
Interest 10.25 8.70 8.97 9.66 9.81 8.72 9.02
Gross Profit 1.99 4.41 0.84 4.35 6.24 5.62 6.66
Depreciation 4.41 4.40 4.34 4.23 4.19 4.17 4.09
Taxation 0.36 -0.26 -1.20 0.39 0.71 0.53 0.81
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 0.04 0.00 0.00 0.00
Net Profit / Loss -2.78 0.27 -2.30 -0.22 1.34 0.93 1.77
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.09 0.23 0.15 0.52 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates -2.69 0.50 -2.15 0.30 1.34 0.93 1.77
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 18.39 18.39 18.39 18.39 18.39 18.39 18.39
EPS Before Extra Ordinary Items
Basic EPS -1.47 0.27 -1.17 0.16 0.73 0.50 0.96
Diluted EPS -1.47 0.27 -1.17 0.16 0.73 0.50 0.96
EPS After Extra Ordinary Items
Basic EPS -1.47 0.27 -1.17 0.16 0.73 0.50 0.96
Diluted EPS -1.47 0.27 -1.17 0.16 0.73 0.50 0.96
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.70 0.70 0.70 0.70 0.70 0.71 0.70
Agg.Of Non PromotoHolding(%) 38.26 38.26 38.26 38.26 38.26 38.56 38.26
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 99.15 90.01 91.04 79.86 84.91 83.14 77.83
Other Income 0.19 0.27 0.26 0.53 0.21 0.42 0.67
Stock Adjustment -3.05 5.88 -3.36 -0.91 1.30 -3.43 -0.19
Raw Material 11.68 9.39 9.50 8.54 8.90 9.26 8.55
Power And Fuel 34.07 24.79 29.69 25.81 25.52 26.11 22.77
Employee Expenses 4.66 4.29 4.72 4.38 3.61 3.99 3.71
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 36.63 34.83 34.04 25.04 27.22 24.83 19.57
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 15.17 10.83 16.45 16.99 18.36 22.39 23.43
Interest 1.20 1.54 1.89 1.63 1.85 2.29 2.35
Gross Profit 14.16 9.56 14.82 15.90 16.72 20.51 21.75
Depreciation 4.70 4.74 4.68 4.63 4.52 4.22 4.17
Taxation 3.25 1.54 3.45 4.00 2.67 4.36 3.19
Net Profit / Loss 6.20 3.28 6.69 7.27 9.54 11.93 14.39
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 25.29 25.29 25.29 25.29 25.29 25.29 25.29
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 2.55 1.23 2.74 2.78 3.95 4.72 5.71
Diluted EPS 2.55 1.23 2.74 2.78 3.95 4.72 5.71
EPS After Extra Ordinary Items
Basic EPS 2.55 1.23 2.74 2.78 3.95 4.72 5.71
Diluted EPS 2.55 1.23 2.74 2.78 3.95 4.72 5.71
Rs in Cr Sep 2013 Dec 2013 Mar 2013 Sep 2012 Dec 2012 Mar 2012 Sep 2011
Sales 154.23 326.10 172.38 153.52 328.43 172.04 156.39
Other Income 0.48 0.94 0.87 0.74 10.23 8.64 1.59
Stock Adjustment 1.78 -8.96 -10.14 1.18 8.27 3.10 5.18
Raw Material 34.82 71.34 40.59 30.75 59.09 32.12 26.97
Power And Fuel 51.49 99.85 55.07 44.78 92.69 52.69 39.99
Employee Expenses 8.14 15.26 8.19 7.07 13.58 6.68 6.90
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 35.08 88.97 49.01 39.85 87.54 45.17 42.37
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 22.43 58.57 29.20 29.28 66.25 31.27 34.98
Interest 17.67 37.21 19.47 17.74 36.39 18.37 18.02
Gross Profit 5.25 22.30 10.60 12.29 40.09 21.54 18.55
Depreciation 8.73 16.67 8.42 8.25 16.68 7.98 8.70
Taxation -1.46 1.86 1.10 1.34 6.25 2.82 3.42
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.04 0.04 0.00 0.00 0.00 0.00
Net Profit / Loss -2.03 3.81 1.12 2.69 17.16 10.73 6.43
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.37 0.52 0.52 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates -1.66 4.33 1.64 2.69 17.16 10.73 6.43
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 18.39 18.39 18.39 18.39 18.39 18.39 18.39
EPS Before Extra Ordinary Items
Basic EPS -0.90 2.36 0.00 1.46 9.33 0.00 3.50
Diluted EPS -0.90 2.36 0.00 1.46 9.33 0.00 3.50
EPS After Extra Ordinary Items
Basic EPS -0.90 2.36 0.00 1.46 9.33 0.00 3.50
Diluted EPS -0.90 2.36 0.00 1.46 9.33 0.00 3.50
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.70 0.70 0.70 0.71 0.70 0.70 0.70
Agg.Of Non PromotoHolding(%) 38.26 38.26 38.26 38.56 38.26 38.26 38.26
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 360.06 189.16 170.90 309.69 168.04 141.65 305.50
Other Income 1.25 0.46 0.79 1.52 0.63 0.90 0.61
Stock Adjustment -1.43 2.83 -4.26 -3.13 -2.13 -1.01 7.17
Raw Material 39.12 21.07 18.05 34.52 18.16 16.37 29.04
Power And Fuel 114.35 58.85 55.50 95.10 51.63 43.47 76.80
Employee Expenses 18.05 8.95 9.10 15.03 7.59 7.44 17.50
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 130.53 71.46 59.07 86.00 52.04 33.96 94.03
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 59.44 25.99 33.45 82.17 40.75 41.42 80.96
Interest 6.25 2.74 3.52 9.44 4.14 5.30 15.80
Gross Profit 54.44 23.72 30.72 74.25 37.23 37.02 65.77
Depreciation 18.75 9.44 9.31 17.06 8.74 8.32 23.08
Taxation 12.24 4.80 7.45 12.32 7.03 5.29 23.87
Net Profit / Loss 23.44 9.48 13.96 44.88 21.47 23.41 18.77
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 -0.05
Equity Capital 25.29 25.29 25.29 25.29 25.29 25.29 18.39
Equity Dividend Rate 20.00 0.00 0.00 10.00 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 9.31 0.00 5.53 18.60 0.00 9.27 10.21
Diluted EPS 9.31 0.00 5.53 18.60 0.00 9.27 10.21
EPS After Extra Ordinary Items
Basic EPS 9.31 0.00 5.53 18.60 0.00 9.27 10.21
Diluted EPS 9.31 0.00 5.53 18.60 0.00 9.27 10.21