20 Jul 2018 | 6:21 PM
 

Aurionpro Solutions Ltd. Share Price Live (BSE)
0

BSE Code: 532668 | NSE Symbol: AURIONPRO
197.50
7.05
(3.71 %)
20 Jul 2018 | 03:53 PM
Change company
  • Open (Rs)
    197.50
  • Prev. close (Rs.)
    190.45
  • High (Rs.)
    198.45
  • Low (Rs.)
    190.60
  • 52W H (Rs.)
    283.50
  • 52W L (Rs.)
    113.50
  • Volume
    1931
  • MCap (Rs in Cr.)
    466.70

Aurionpro Solutions 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.) 5.98 25.10 39.82 33.37 27.28 27.32 33.65
Adjusted Cash EPS (Rs.) 18.01 32.63 58.81 53.36 46.47 47.92 51.53
Reported EPS (Rs.) 19.97 24.68 -72.41 33.17 27.26 27.26 32.64
Reported Cash EPS (Rs.) 32.00 32.21 -53.42 53.16 46.45 47.87 50.52
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 29.37 42.22 62.81 41.61 46.24 50.07 60.09
Book Value (Excl Rev Res) Per Share (Rs.) 29.37 42.22 62.81 41.61 46.24 50.07 60.09
Book Value (Incl Rev Res) Per Share (Rs.) 29.37 42.22 62.81 41.61 46.24 50.07 60.09
Net Operating Income Per Share (Rs.) 293.21 323.65 371.27 358.45 338.27 302.88 285.41
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 10.01 13.04 16.91 11.60 13.66 16.53 21.05
Gross Profit Margin (%) 5.91 10.71 11.80 6.03 7.99 9.72 14.78
Net Profit Margin (%) 6.80 7.62 -19.50 9.25 8.05 8.78 11.26
Adjusted Cash Margin (%) 6.06 9.95 15.47 14.32 13.41 15.44 17.77
Adjusted Return On Net Worth (%) 2.04 9.37 16.35 10.06 9.99 10.98 14.39
Reported Return On Net Worth (%) 6.83 9.22 -29.73 10.00 9.99 10.95 13.96
Return On long Term Funds (%) 6.90 13.78 19.99 10.33 11.49 12.62 17.01
LEVERAGE RATIOS
Long Term Debt / Equity 0.05 0.05 0.08 0.04 0.12 0.17 0.17
Total Debt/Equity 0.22 0.26 0.37 0.25 0.30 0.32 0.28
Owners fund as % of total Source 0.22 0.26 0.37 0.25 0.30 0.32 0.28
Fixed Assets Turnover Ratio 0.79 1.01 1.04 0.95 1.00 1.00 1.05
LIQUIDITY RATIOS
Current Ratio 3.03 3.30 3.17 2.68 2.89 2.89 2.44
Current Ratio (Inc. ST Loans) 1.46 1.42 1.22 1.11 1.24 1.30 1.41
Quick Ratio 2.87 3.11 2.99 2.54 2.76 2.84 2.39
Inventory Turnover Ratio 29.37 42.22 62.81 41.61 46.24 50.07 60.09
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 14.63 0.00 7.24 5.41 4.26 8.43
Dividend payout Ratio (Cash Profit) 0.00 11.20 -6.79 4.52 3.17 2.42 5.45
Earning Retention Ratio 100.00 85.62 0.00 92.80 94.60 95.75 91.82
Cash Earnings Retention Ratio 100.00 88.94 93.84 95.50 96.83 97.58 94.66
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 3.51 2.11 1.52 1.57 1.75 1.65 1.27
Financial Charges Coverage Ratio 2.75 4.42 6.33 6.52 5.41 7.02 9.59
Fin. Charges Cov.Ratio (Post Tax) 3.65 4.06 -3.73 7.23 5.63 6.85 8.51
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.00 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 0.79 1.01 1.04 0.95 1.00 1.00 1.05
Bonus Component In Equity Capital (%) 31.98 32.40 35.85 39.53 41.95 44.26 47.50
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 427.93 435.17 441.34 434.88 452.41 454.44 456.40
EV / Net Sales (X) 0.67 0.61 0.60 0.67 0.80 0.94 1.08
EV / EBITDA (X) 5.91 4.27 3.11 4.32 4.96 4.96 4.75
MarketCap / Sales (X) 0.73 0.66 0.63 0.72 0.82 0.97 1.10
Retention Ratios (%) 0.00 85.37 0.00 92.76 94.59 95.74 91.57
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.68 0.61 0.53 0.54 0.58 0.65 0.69
Earning Yield (%) 0.10 0.12 -0.37 0.17 0.14 0.14 0.17
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 4.35 5.60 4.92 14.88 7.09 7.64 10.15
Adjusted Cash EPS (Rs.) 10.40 9.83 9.48 19.09 14.43 15.79 15.83
Reported EPS (Rs.) 4.35 5.60 4.92 14.88 7.09 7.64 9.83
Reported Cash EPS (Rs.) 10.40 9.83 9.48 19.09 14.43 15.79 15.51
Dividend Per Share 1.00 3.00 3.00 2.00 1.25 1.00 2.20
Operating Profit Per Share (Rs.) 12.90 10.25 10.34 0.92 16.02 18.42 24.72
Book Value (Excl Rev Res) Per Share (Rs.) 12.90 10.25 10.34 0.92 16.02 18.42 24.72
Book Value (Incl Rev Res) Per Share (Rs.) 12.90 10.25 10.34 0.92 16.02 18.42 24.72
Net Operating Income Per Share (Rs.) 96.11 72.97 131.61 120.50 115.80 95.49 78.94
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 140.49
PROFITABILITY RATIOS
Operating Margin (%) 13.41 14.05 7.85 0.76 13.83 19.29 31.31
Gross Profit Margin (%) 7.13 8.25 4.38 -2.72 7.49 10.75 24.12
Net Profit Margin (%) 4.52 7.67 3.73 12.35 6.11 7.59 12.43
Adjusted Cash Margin (%) 10.23 12.26 6.86 13.49 11.76 15.71 20.01
Adjusted Return On Net Worth (%) 2.25 2.96 2.68 8.42 4.41 5.00 6.50
Reported Return On Net Worth (%) 2.25 2.96 2.68 8.42 4.41 5.00 6.30
Return On long Term Funds (%) 6.14 6.78 6.58 10.02 8.89 9.05 11.12
LEVERAGE RATIOS
Long Term Debt / Equity 0.04 0.03 0.02 0.00 0.08 0.10 0.11
Total Debt/Equity 0.11 0.14 0.16 0.20 0.27 0.25 0.21
Owners fund as % of total Source 0.11 0.14 0.16 0.20 0.27 0.25 0.21
Fixed Assets Turnover Ratio 0.44 0.36 0.65 0.59 0.59 0.52 0.43
LIQUIDITY RATIOS
Current Ratio 3.39 4.27 4.72 3.49 4.58 3.64 2.74
Current Ratio (Inc. ST Loans) 2.32 1.98 2.09 1.61 1.34 1.18 1.27
Quick Ratio 3.31 4.14 4.61 3.41 4.39 3.50 2.61
Inventory Turnover Ratio 12.90 10.25 10.34 0.92 16.02 18.42 24.72
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 53.59 61.20 13.80 17.91 13.09 24.01
Dividend payout Ratio (Cash Profit) 0.00 30.51 31.75 10.76 8.79 6.33 15.22
Earning Retention Ratio 100.00 46.41 38.80 86.20 82.09 86.91 76.75
Cash Earnings Retention Ratio 100.00 69.49 68.25 89.24 91.21 93.67 85.09
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.03 2.60 3.18 1.88 2.95 2.46 2.06
Financial Charges Coverage Ratio 4.43 4.13 3.18 3.51 3.14 4.00 4.44
Fin. Charges Cov.Ratio (Post Tax) 3.50 3.33 2.79 4.06 2.98 3.69 3.77
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.21 0.08 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 22.17 39.58 30.61 30.74 42.05 35.52 37.93
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 0.44 0.36 0.65 0.59 0.59 0.52 0.43
Bonus Component In Equity Capital (%) 32.13 32.13 35.52 38.97 41.95 44.26 47.50
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 450.35 456.40 458.66 453.16 459.86 462.45 463.78
EV / Net Sales (X) 2.13 2.85 1.76 2.08 2.36 3.04 3.96
EV / EBITDA (X) 11.16 11.94 13.70 11.41 11.98 12.39 12.56
MarketCap / Sales (X) 2.21 2.91 1.79 2.14 2.40 3.07 3.98
Retention Ratios (%) 0.00 46.41 38.80 86.20 82.09 86.91 75.99
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 2.05 2.71 1.50 1.64 1.71 2.07 2.50
Earning Yield (%) 0.02 0.03 0.02 0.08 0.04 0.04 0.05
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 21.87 21.77 19.67 17.84 16.81 15.94 14.85
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 9.30 6.82 0.00 0.00 13.56 0.00 0.00
Preference Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 1.08
Employee Stock Opiton 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 614.40 565.60 463.85 582.36 441.82 380.49 332.24
Loan Funds
Secured Loans 137.66 147.16 156.47 144.49 134.03 117.90 86.68
Unsecured Loans 0.00 4.23 21.35 7.51 3.01 8.43 26.74
Minority Interest 94.94 1.37 0.75 0.63 0.23 0.17 0.07
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 878.16 746.95 662.09 752.82 609.47 522.93 461.65
USES OF FUNDS
Fixed Assets
Gross Block 404.85 281.90 256.41 406.36 352.38 336.05 349.16
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 60.35 57.02 55.52 46.00 43.77 38.25 98.35
Net Block 344.50 224.87 200.89 360.36 308.61 297.79 250.81
Capital Work in Progress 125.04 105.73 104.52 97.56 65.51 41.62 36.91
Investments 14.59 7.57 4.33 0.16 0.31 6.14 8.99
Net Current Assets
Current Assets, Loans and Advances 588.02 586.41 514.89 470.39 359.25 271.24 253.08
Less : Current Liabilities and Provisions 193.99 177.64 162.55 175.64 124.20 93.86 88.14
Total Net Current Assets 394.03 408.78 352.34 294.75 235.05 177.38 164.94
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 878.16 746.95 662.09 752.82 609.47 522.93 461.65
Note :
Book Value of Unquoted Investments 183.78 3.37 0.12 0.15 0.31 6.14 8.99
Market Value of Quoted Investments 0.00 0.00 0.01 0.01 0.00 0.00 1.50
Contingent liabilities 42.55 48.73 49.67 1.07 3.00 41.48 8.48
Number of Equity shares outstanding 2.18 2.20 1.99 1.81 1.68 1.59 1.48
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 21.95 21.95 19.85 18.10 16.81 15.94 14.85
Share Application Money 9.30 6.82 0.00 0.00 13.56 0.00 1.08
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 401.66 392.11 343.73 301.71 253.25 227.24 216.83
Loan Funds
Secured Loans 25.24 56.05 47.23 50.55 65.15 59.05 39.75
Unsecured Loans 21.04 0.00 12.69 14.56 6.50 2.74 8.57
Total 479.18 476.93 423.51 384.92 355.27 304.97 281.09
USES OF FUNDS
Fixed Assets
Gross Block 97.38 80.65 66.14 46.16 54.72 60.62 56.38
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 43.99 35.90 37.60 29.11 28.55 26.60 28.18
Net Block 53.40 44.76 28.53 17.05 26.16 34.02 28.20
Capital Work in Progress 0.62 1.90 0.69 0.00 9.77 11.27 18.16
Investments 183.78 182.76 122.05 121.47 173.56 168.50 162.91
Net Current Assets
Current Assets, Loans and Advances 342.18 323.21 345.45 345.45 186.50 125.68 113.13
Less : Current Liabilities and Provisions 100.80 75.69 73.22 99.04 40.71 34.50 41.31
Total Net Current Assets 241.38 247.51 272.23 246.41 145.78 91.18 71.82
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 479.18 476.93 423.51 384.92 355.27 304.97 281.09
Note :
Book Value of Unquoted Investments 183.78 182.76 122.05 121.45 173.56 168.50 162.91
Market Value of Quoted Investments 0.00 0.00 0.01 0.01 0.00 0.00 0.00
Contingent liabilities 42.55 49.67 49.67 38.58 3.00 34.16 0.00
Number of Equity shares outstanding 2.20 2.20 1.99 1.81 1.68 1.59 1.48
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 638.28 710.43 737.14 648.74 568.64 482.65 423.73
Other Income 178.03 239.49 260.66 231.53 197.56 144.34 114.13
Stock Adjustments -2.08 -0.59 7.46 0.24 -2.70 -0.14 -2.12
Total Income 814.23 949.33 1,005.26 880.50 763.50 626.86 535.74
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 178.03 239.49 260.66 231.53 197.56 144.34 114.13
Employee Cost 311.47 303.75 269.78 258.67 249.61 208.19 156.19
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.29
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 489.49 543.24 530.44 490.19 447.17 352.54 270.61
Profit before Interest, Depreciation and Tax 431.18 304.97 278.83 421.81 369.23 349.09 359.06
Interest and Financial Charges 26.33 23.07 22.42 15.45 16.85 13.05 9.90
Profit before Depreciation and Tax 404.85 281.90 256.41 406.36 352.38 336.05 349.16
Depreciation 26.19 16.53 37.70 36.18 32.26 32.84 26.55
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 50.33 61.38 -140.93 48.78 42.11 45.56 59.50
Tax 6.87 7.21 2.83 -11.25 -3.72 2.11 9.43
Profit After Tax 43.46 54.17 -143.76 60.03 45.83 43.45 50.07
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. 43.46 54.17 -143.76 60.03 45.83 43.45 50.07
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 226.13 197.16 149.05 299.44 242.97 198.82 162.86
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 6.59 5.98 3.72 2.13 1.59 3.51
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 183.78 3.37 0.12 0.15 0.31 6.14 8.99
Extraordinary Items 27.60 0.00 -222.93 0.00 0.00 0.00 -0.44
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 210.97 160.18 261.31 218.09 194.66 152.16 117.20
Other Income 73.55 32.23 139.94 128.94 104.27 76.57 48.91
Stock Adjustments 1.33 -0.87 7.75 0.24 -2.70 -0.14 -2.12
Total Income 285.85 191.53 409.00 347.27 296.24 228.60 163.99
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.83 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 73.55 32.23 139.94 128.94 104.27 76.57 48.91
Employee Cost 80.77 74.00 63.87 57.07 52.88 33.43 22.75
Selling and Administration Expenses 0.46 0.14 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 155.62 106.37 203.82 186.01 157.16 110.00 71.66
Profit before Interest, Depreciation and Tax 106.49 89.91 76.65 57.46 66.95 69.96 64.69
Interest and Financial Charges 9.11 9.25 10.52 11.29 12.23 9.34 8.31
Profit before Depreciation and Tax 97.38 80.65 66.14 46.16 54.72 60.62 56.38
Depreciation 13.26 9.29 9.06 7.61 12.34 12.99 8.43
Profit Before Tax 18.00 19.69 13.91 20.79 13.81 14.99 19.71
Tax 8.44 7.40 4.14 -6.14 1.90 2.82 5.11
Profit After Tax 9.55 12.29 9.77 26.94 11.91 12.17 14.60
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 113.67 112.04 106.96 96.76 72.60 61.14 54.52
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 5.24 4.76 3.09 1.79 1.34 2.92
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 183.78 182.76 122.05 121.45 173.56 168.50 162.91
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007 Mar 2006 Mar 2005
Cash and Cash Equivalents at Beginning of the year 14.01 20.28 29.16 20.25 9.30 1.45 0.19
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 59.27 46.46 47.91 37.97 20.19 6.30 3.07
Adjustments :
Depreciation 26.55 22.20 19.07 7.33 2.80 0.98 0.46
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -0.01 -0.12 0.00 -0.01 -0.09 0.00
P/L on Sales of Assets 0.29 -0.04 0.00 0.71 0.13 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 -0.03 -3.05 -0.01 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 -0.04 0.54 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 -30.75 -32.27 -18.23 -30.34 -20.90 -5.27 -2.04
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 1.31 9.24 5.19 7.92 7.35 1.13 0.52
Loans and Advances -37.49 -26.89 2.53 -2.96 -10.68 -5.50 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) 9.94 6.66 6.78 3.31 0.42 0.06 0.13
Direct Taxes Paid -7.82 -4.70 -5.68 -3.33 -1.64 -0.24 -0.03
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 0.33 -0.52 -17.90 2.31 -0.23 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 27.28 22.29 37.47 19.83 -6.11 -2.74 1.78
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets -66.49 -41.33 -55.65 -32.52 -14.66 0.00 0.00
Sale of Fixed Assets 0.00 4.08 0.00 0.00 0.00 0.00 0.00
Capital WIP 0.00 0.00 0.00 0.00 0.00 -6.02 -2.54
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 -4.66 -19.00 -6.78 0.00 -25.30 0.00
Sale of Investments 0.15 0.00 19.12 0.45 13.04 15.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.46 3.53 3.10 1.28 0.14 0.00 0.00
Dividend Received 0.00 -0.01 -0.12 0.00 -0.01 -0.09 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 -15.85 -21.95 -13.94 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.08 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 -65.88 -47.16 -92.03 -59.53 -15.33 -16.55 -3.42
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 64.85 56.64 26.70 40.29 10.95 0.28 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 24.58 1.93 -2.58 2.23 3.09 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 7.85 -1.85 2.23 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 -2.96 -2.59 -2.57 -1.82 -1.08 -0.07 -0.05
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid -10.02 -6.66 -6.72 -2.92 -0.31 -0.06 -0.13
Others -0.50 -0.44 -0.44 -0.31 -0.15 0.00 0.00
Net Cash used in Financing Activities 34.42 18.52 45.34 48.42 43.78 27.18 2.91
Net Inc./(Dec.) in Cash and Cash Equivalent -4.27 -6.35 -9.22 8.72 22.34 7.90 1.27
Cash and Cash Equivalents at End of the year 9.74 13.93 19.94 28.97 31.64 9.35 1.45
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 6.50 6.11 18.51 5.38 6.00 2.42 2.13
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 18.00 19.69 13.91 20.79 13.81 14.99 19.59
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 8.43
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 0.33
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 -32.29
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 15.44
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 -8.13
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 8.31
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 -5.95
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 38.92 0.00 -18.51 -30.67 19.41 6.97 3.65
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -12.31
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 -14.76
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 0.14
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 -15.63 0.00 35.93 39.61 -43.32 -27.67 11.69
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 32.18
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 6.45
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 -2.96
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 -8.39
Others -14.84 0.00 -29.85 -2.41 24.69 22.54 -0.50
Net Cash used in Financing Activities -14.84 0.00 -29.85 -2.41 24.69 22.54 -14.95
Net Inc./(Dec.) in Cash and Cash Equivalent 8.49 0.39 -12.35 6.48 0.83 1.82 0.28
Cash and Cash Equivalents at End of the year 14.98 6.50 6.16 11.86 6.83 4.24 2.42
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 124.48 166.05 168.65 160.41 184.07 146.79 165.49
Other Income 2.90 0.78 -0.01 1.67 5.90 6.24 -2.72
Stock Adjustment -7.15 12.58 -0.99 -11.27 -2.57 0.28 0.11
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 52.06 71.90 69.43 68.34 79.30 72.78 72.04
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 55.16 54.56 70.40 76.91 92.74 60.77 76.07
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 24.41 27.02 29.80 26.43 14.60 12.95 17.27
Interest 5.03 6.07 5.60 5.18 7.74 7.19 5.81
Gross Profit 22.28 21.73 24.18 22.92 12.77 12.00 8.74
Depreciation 8.50 8.41 9.16 8.42 8.95 6.35 6.27
Taxation 2.41 -0.01 1.28 1.01 1.52 1.44 -0.56
Extra Ordinary Item 66.76 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 78.12 13.33 13.75 13.49 2.29 4.21 3.03
Minority Interest -26.49 0.30 0.19 0.31 -1.02 1.87 2.40
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 51.63 13.64 13.93 13.80 1.28 6.07 5.43
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 23.61 23.07 22.96 22.96 21.87 21.77 21.77
EPS Before Extra Ordinary Items
Basic EPS 32.24 5.94 6.07 6.09 0.58 1.93 2.49
Diluted EPS 32.13 5.82 6.07 6.09 0.58 1.93 2.49
EPS After Extra Ordinary Items
Basic EPS 32.24 5.94 6.07 6.09 0.58 1.93 2.49
Diluted EPS 32.13 5.82 6.07 6.09 0.58 1.93 2.49
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 83.35 61.68 91.82 52.63 58.12 43.37 72.24
Other Income 4.85 1.47 2.80 3.21 4.50 5.07 0.41
Stock Adjustment -7.00 1.13 9.57 -10.87 1.92 -1.11 0.10
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 24.92 26.01 24.21 24.12 19.40 21.03 20.92
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 48.78 28.69 51.37 34.83 32.19 18.35 39.87
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 16.64 5.84 6.67 4.56 4.61 5.10 11.35
Interest 3.33 3.18 3.36 2.51 2.05 2.22 2.71
Gross Profit 18.16 4.13 6.12 5.26 7.06 7.95 9.05
Depreciation 3.48 3.18 3.91 3.15 3.58 3.38 3.29
Taxation 5.08 -1.42 1.95 0.82 4.31 1.15 1.52
Net Profit / Loss 9.60 2.37 0.26 1.29 -0.83 3.42 4.24
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 23.61 23.15 23.04 23.04 21.95 21.95 21.95
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 3.93 1.03 0.11 0.57 -0.38 1.56 1.93
Diluted EPS 3.92 1.01 0.11 0.57 -0.38 1.56 1.93
EPS After Extra Ordinary Items
Basic EPS 3.93 1.03 0.11 0.57 -0.38 1.56 1.93
Diluted EPS 3.92 1.01 0.11 0.57 -0.38 1.56 1.93
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 492.48 290.54 329.06 638.28 330.86 307.42 710.43
Other Income 5.33 3.68 1.66 8.46 12.14 0.53 9.24
Stock Adjustment -6.83 5.43 -12.26 -2.08 -2.29 0.21 -0.54
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 193.57 123.96 137.78 311.47 152.08 159.39 301.96
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 211.20 109.72 147.31 264.95 153.51 115.64 316.34
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 94.54 51.43 56.23 63.94 27.56 32.18 92.66
Interest 19.23 11.10 10.78 26.33 14.93 11.39 23.07
Gross Profit 80.65 44.01 47.10 46.08 24.76 21.32 78.83
Depreciation 34.49 16.91 17.58 26.19 15.31 10.88 16.53
Taxation 3.83 2.40 2.28 6.87 2.96 3.91 7.21
Extra Ordinary Item 76.35 66.76 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 118.69 91.45 27.24 40.62 6.50 34.06 55.09
Minority Interest -25.69 -26.18 0.50 2.84 0.85 1.99 -0.92
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 93.01 65.27 27.74 43.46 7.35 36.05 54.17
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 23.61 23.61 22.96 21.87 21.87 21.77 21.77
EPS Before Extra Ordinary Items
Basic EPS 50.52 0.00 12.16 19.91 0.00 16.56 26.44
Diluted EPS 50.35 0.00 12.16 19.91 0.00 16.56 26.44
EPS After Extra Ordinary Items
Basic EPS 50.52 0.00 12.16 19.91 0.00 16.56 26.44
Diluted EPS 50.35 0.00 12.16 19.91 0.00 16.56 26.44
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 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 289.48 145.03 144.45 210.97 101.50 109.47 160.18
Other Income 12.32 6.32 6.01 12.07 9.57 4.33 15.72
Stock Adjustment -7.17 -5.87 -1.30 1.33 0.81 0.52 -0.54
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 99.26 50.94 48.32 80.77 40.43 40.34 74.00
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 163.67 77.47 86.20 100.56 50.53 51.86 64.21
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 33.72 22.49 11.23 28.31 9.71 16.76 22.51
Interest 12.38 6.51 5.87 9.11 4.27 4.84 9.25
Gross Profit 33.66 22.29 11.37 31.26 15.01 16.25 28.98
Depreciation 13.72 6.67 7.05 13.26 6.96 6.31 9.29
Taxation 6.42 3.65 2.77 8.44 5.46 2.98 7.40
Net Profit / Loss 13.52 11.97 1.55 9.55 2.59 6.96 12.29
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 23.61 23.61 23.04 21.95 21.95 21.95 21.95
Equity Dividend Rate 20.00 0.00 0.00 10.00 0.00 0.00 30.00
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 5.61 0.00 0.68 4.35 0.00 3.17 5.90
Diluted EPS 5.59 0.00 0.68 4.35 0.00 3.17 5.90
EPS After Extra Ordinary Items
Basic EPS 5.61 0.00 0.68 4.35 0.00 3.17 5.90
Diluted EPS 5.59 0.00 0.68 4.35 0.00 3.17 5.90