15 Nov 2018 | 5:07 PM
 

Aurionpro Solutions Ltd. Share Price Live (BSE)
0

BSE Code: 532668 | NSE Symbol: AURIONPRO
158.90
0.00
(0.00 %)
15 Nov 2018 | 03:50 PM
Change company
  • Open (Rs)
    167.00
  • Prev. close (Rs.)
    158.90
  • High (Rs.)
    168.00
  • Low (Rs.)
    155.56
  • 52W H (Rs.)
    283.50
  • 52W L (Rs.)
    135.56
  • Volume
    1407
  • MCap (Rs in Cr.)
    375.49

Aurionpro Solutions Ltd. Financial Information

Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 16.05 2.24 25.10 39.82 33.37 27.28 27.32
Adjusted Cash EPS (Rs.) 29.70 15.69 32.63 58.81 53.36 46.47 47.92
Reported EPS (Rs.) 37.50 20.51 24.68 -72.41 33.17 27.26 27.26
Reported Cash EPS (Rs.) 51.16 33.96 32.21 -53.42 53.16 46.45 47.87
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 33.82 20.92 42.22 62.81 41.61 46.24 50.07
Book Value (Excl Rev Res) Per Share (Rs.) 33.82 20.92 42.22 62.81 41.61 46.24 50.07
Book Value (Incl Rev Res) Per Share (Rs.) 33.82 20.92 42.22 62.81 41.61 46.24 50.07
Net Operating Income Per Share (Rs.) 177.20 224.58 323.65 371.27 358.45 338.27 302.88
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 19.08 9.31 13.04 16.91 11.60 13.66 16.53
Gross Profit Margin (%) 11.37 3.32 10.71 11.80 6.03 7.99 9.72
Net Profit Margin (%) 21.16 9.13 7.62 -19.50 9.25 8.05 8.78
Adjusted Cash Margin (%) 16.53 6.86 9.95 15.47 14.32 13.41 15.44
Adjusted Return On Net Worth (%) 9.54 1.61 9.37 16.35 10.06 9.99 10.98
Reported Return On Net Worth (%) 22.30 14.81 9.22 -29.73 10.00 9.99 10.95
Return On long Term Funds (%) 12.79 7.38 13.78 19.99 10.33 11.49 12.62
LEVERAGE RATIOS
Long Term Debt / Equity 0.05 0.11 0.05 0.08 0.04 0.12 0.17
Total Debt/Equity 0.13 0.27 0.26 0.37 0.25 0.30 0.32
Owners fund as % of total Source 0.13 0.27 0.26 0.37 0.25 0.30 0.32
Fixed Assets Turnover Ratio 0.77 0.79 1.01 1.04 0.95 1.00 1.00
LIQUIDITY RATIOS
Current Ratio 1.95 1.53 3.30 3.17 2.68 2.89 2.89
Current Ratio (Inc. ST Loans) 1.55 1.02 1.42 1.22 1.11 1.24 1.30
Quick Ratio 1.75 1.33 3.11 2.99 2.54 2.76 2.84
Inventory Turnover Ratio 33.82 20.92 42.22 62.81 41.61 46.24 50.07
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 3.13 17.60 14.63 0.00 7.24 5.41 4.26
Dividend payout Ratio (Cash Profit) 2.29 10.63 11.20 -6.79 4.52 3.17 2.42
Earning Retention Ratio 92.69 -61.09 85.62 0.00 92.80 94.60 95.75
Cash Earnings Retention Ratio 96.05 77.00 88.94 93.84 95.50 96.83 97.58
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.75 2.40 2.11 1.52 1.57 1.75 1.65
Financial Charges Coverage Ratio 6.13 3.32 4.42 6.33 6.52 5.41 7.02
Fin. Charges Cov.Ratio (Post Tax) 9.65 5.55 4.06 -3.73 7.23 5.63 6.85
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 0.77 0.79 1.01 1.04 0.95 1.00 1.00
Bonus Component In Equity Capital (%) 29.62 31.86 32.40 35.85 39.53 41.95 44.26
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 233.04 331.25 336.63 342.80 336.34 353.87 355.90
EV / Net Sales (X) 0.56 0.67 0.47 0.47 0.52 0.62 0.74
EV / EBITDA (X) 2.72 6.09 3.30 2.41 3.34 3.88 3.89
MarketCap / Sales (X) 0.88 0.75 0.52 0.50 0.57 0.65 0.76
Retention Ratios (%) 96.87 82.40 85.37 0.00 92.76 94.59 95.74
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.88 0.69 0.48 0.42 0.43 0.46 0.51
Earning Yield (%) 0.24 0.13 0.16 -0.46 0.21 0.17 0.17
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 5.19 4.47 5.60 4.92 14.88 7.09 7.64
Adjusted Cash EPS (Rs.) 10.14 10.53 9.83 9.48 19.09 14.43 15.79
Reported EPS (Rs.) 5.19 4.47 5.60 4.92 14.88 7.09 7.64
Reported Cash EPS (Rs.) 10.14 10.53 9.83 9.48 19.09 14.43 15.79
Dividend Per Share 2.00 1.00 3.00 3.00 2.00 1.25 1.00
Operating Profit Per Share (Rs.) 14.14 14.80 10.25 10.34 0.92 16.02 18.42
Book Value (Excl Rev Res) Per Share (Rs.) 14.14 14.80 10.25 10.34 0.92 16.02 18.42
Book Value (Incl Rev Res) Per Share (Rs.) 14.14 14.80 10.25 10.34 0.92 16.02 18.42
Net Operating Income Per Share (Rs.) 113.43 96.11 72.97 131.61 120.50 115.80 95.49
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 12.46 15.39 14.05 7.85 0.76 13.83 19.29
Gross Profit Margin (%) 8.10 9.09 8.25 4.38 -2.72 7.49 10.75
Net Profit Margin (%) 4.57 4.65 7.67 3.73 12.35 6.11 7.99
Adjusted Cash Margin (%) 8.74 10.54 12.26 6.86 13.49 11.76 15.71
Adjusted Return On Net Worth (%) 6.05 5.67 2.96 2.68 8.42 4.41 5.00
Reported Return On Net Worth (%) 6.05 5.67 2.96 2.68 8.42 4.41 5.00
Return On long Term Funds (%) 12.40 14.38 6.78 6.58 10.02 8.89 9.05
LEVERAGE RATIOS
Long Term Debt / Equity 0.09 0.10 0.03 0.02 0.00 0.08 0.10
Total Debt/Equity 0.19 0.27 0.14 0.16 0.20 0.27 0.25
Owners fund as % of total Source 0.19 0.27 0.14 0.16 0.20 0.27 0.25
Fixed Assets Turnover Ratio 1.14 0.60 0.36 0.65 0.59 0.59 0.52
LIQUIDITY RATIOS
Current Ratio 1.59 1.69 4.27 4.72 3.49 4.58 3.64
Current Ratio (Inc. ST Loans) 1.26 1.03 1.98 2.09 1.61 1.34 1.18
Quick Ratio 1.49 1.62 4.14 4.61 3.41 4.39 3.50
Inventory Turnover Ratio 14.14 14.80 10.25 10.34 0.92 16.02 18.42
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 18.77 67.05 53.59 61.20 13.80 17.91 13.09
Dividend payout Ratio (Cash Profit) 9.62 28.48 30.51 31.75 10.76 8.79 6.33
Earning Retention Ratio 81.23 32.95 46.41 38.80 86.20 82.09 86.91
Cash Earnings Retention Ratio 90.38 71.52 69.49 68.25 89.24 91.21 93.67
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.57 1.99 2.60 3.18 1.88 2.95 2.46
Financial Charges Coverage Ratio 3.84 4.43 4.13 3.18 3.51 3.14 4.00
Fin. Charges Cov.Ratio (Post Tax) 3.35 3.52 3.33 2.79 4.06 2.98 3.69
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 0.08 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 15.50 22.17 39.58 30.61 30.74 42.05 35.52
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 1.14 0.60 0.36 0.65 0.59 0.59 0.52
Bonus Component In Equity Capital (%) 29.86 32.13 32.13 35.52 38.97 41.95 44.26
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 331.92 351.85 357.86 360.12 354.62 361.33 363.91
EV / Net Sales (X) 1.24 1.67 2.23 1.38 1.63 1.86 2.39
EV / EBITDA (X) 8.47 8.66 9.36 10.75 8.93 9.41 9.75
MarketCap / Sales (X) 1.37 1.75 2.30 1.41 1.69 1.89 2.42
Retention Ratios (%) 81.23 32.95 46.41 38.80 86.20 82.09 86.91
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.37 1.62 2.14 1.18 1.29 1.35 1.63
Earning Yield (%) 0.03 0.03 0.04 0.03 0.10 0.05 0.05
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 23.61 21.95 21.77 19.67 17.84 16.81 15.94
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 9.30 6.82 0.00 0.00 13.56 0.00
Preference Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Stock Opiton 12.55 10.58 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 373.35 281.87 565.60 463.85 582.36 441.82 380.49
Loan Funds
Secured Loans 52.73 82.58 147.16 156.47 144.49 134.03 117.90
Unsecured Loans 0.00 0.00 4.23 21.35 7.51 3.01 8.43
Minority Interest 120.88 94.94 1.37 0.75 0.63 0.23 0.17
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 583.12 501.21 746.95 662.09 752.82 609.47 522.93
USES OF FUNDS
Fixed Assets
Gross Block 365.49 416.91 281.90 256.41 406.36 352.38 336.05
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 55.95 47.35 57.02 55.52 46.00 43.77 38.25
Net Block 309.55 369.56 224.87 200.89 360.36 308.61 297.79
Capital Work in Progress 27.51 23.15 105.73 104.52 97.56 65.51 41.62
Investments 3.38 3.30 7.57 4.33 0.16 0.31 6.14
Net Current Assets
Current Assets, Loans and Advances 497.81 304.87 586.41 514.89 470.39 359.25 271.24
Less : Current Liabilities and Provisions 255.12 199.66 177.64 162.55 175.64 124.20 93.86
Total Net Current Assets 242.69 105.21 408.78 352.34 294.75 235.05 177.38
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 583.12 501.21 746.95 662.09 752.82 609.47 522.93
Note :
Book Value of Unquoted Investments 3.38 3.30 3.37 0.12 0.15 0.31 6.14
Market Value of Quoted Investments 0.00 0.00 0.00 0.01 0.01 0.00 0.00
Contingent liabilities 43.12 26.82 48.73 49.67 1.07 3.00 41.48
Number of Equity shares outstanding 2.36 2.20 2.20 1.99 1.81 1.68 1.59
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 23.61 21.95 21.95 19.85 18.10 16.81 15.94
Share Application Money 0.00 9.30 6.82 0.00 0.00 13.56 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 179.08 151.08 392.11 343.73 301.71 253.25 227.24
Loan Funds
Secured Loans 37.56 46.07 56.05 47.23 50.55 65.15 59.05
Unsecured Loans 0.00 0.00 0.00 12.69 14.56 6.50 2.74
Total 240.26 228.39 476.93 423.51 384.92 355.27 304.97
USES OF FUNDS
Fixed Assets
Gross Block 89.86 93.67 80.65 66.14 46.16 54.72 60.62
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 42.79 35.65 35.90 37.60 29.11 28.55 26.60
Net Block 47.07 58.02 44.76 28.53 17.05 26.16 34.02
Capital Work in Progress 2.73 0.62 1.90 0.69 0.00 9.77 11.27
Investments 106.54 106.72 182.76 122.05 121.47 173.56 168.50
Net Current Assets
Current Assets, Loans and Advances 225.17 155.04 323.21 345.45 345.45 186.50 125.68
Less : Current Liabilities and Provisions 141.25 92.00 75.69 73.22 99.04 40.71 34.50
Total Net Current Assets 83.92 63.03 247.51 272.23 246.41 145.78 91.18
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 240.26 228.39 476.93 423.51 384.92 355.27 304.97
Note :
Book Value of Unquoted Investments 106.54 106.72 182.76 122.05 121.45 173.56 168.50
Market Value of Quoted Investments 0.00 0.00 0.00 0.01 0.01 0.00 0.00
Contingent liabilities 43.09 26.77 49.67 49.67 38.58 3.00 34.16
Number of Equity shares outstanding 2.36 2.20 2.20 1.99 1.81 1.68 1.59
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 418.46 492.95 710.43 737.14 648.74 568.64 482.65
Other Income 129.13 176.25 239.49 260.66 231.53 197.56 144.34
Stock Adjustments -6.83 -2.21 -0.59 7.46 0.24 -2.70 -0.14
Total Income 540.76 666.99 949.33 1,005.26 880.50 763.50 626.86
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.09 0.95 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 129.13 176.25 239.49 260.66 231.53 197.56 144.34
Employee Cost 174.29 209.57 303.75 269.78 258.67 249.61 208.19
Selling and Administration Expenses 0.00 0.00 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 303.51 386.78 543.24 530.44 490.19 447.17 352.54
Profit before Interest, Depreciation and Tax 379.46 433.28 304.97 278.83 421.81 369.23 349.09
Interest and Financial Charges 13.97 16.37 23.07 22.42 15.45 16.85 13.05
Profit before Depreciation and Tax 365.49 416.91 281.90 256.41 406.36 352.38 336.05
Depreciation 32.25 29.53 16.53 37.70 36.18 32.26 32.84
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 90.01 48.58 61.38 -140.93 48.78 42.11 45.56
Tax 1.45 3.56 7.21 2.83 -11.25 -3.72 2.11
Profit After Tax 88.56 45.02 54.17 -143.76 60.03 45.83 43.45
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. 88.56 45.02 54.17 -143.76 60.03 45.83 43.45
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 352.04 328.41 197.16 149.05 299.44 242.97 198.82
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 2.30 6.59 6.59 5.98 3.72 2.13 1.59
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 3.38 3.30 3.37 0.12 0.15 0.31 6.14
Extraordinary Items 76.35 37.26 0.00 -222.93 0.00 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 267.85 210.97 160.18 261.31 218.09 194.66 152.16
Other Income 134.40 73.55 32.23 139.94 128.94 104.27 76.57
Stock Adjustments -7.17 1.21 -0.87 7.75 0.24 -2.70 -0.14
Total Income 395.08 285.73 191.53 409.00 347.27 296.24 228.60
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.09 0.95 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 134.40 73.55 32.23 139.94 128.94 104.27 76.57
Employee Cost 82.01 80.75 74.00 63.87 57.07 52.88 33.43
Selling and Administration Expenses 0.00 0.00 0.14 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 216.50 155.26 106.37 203.82 186.01 157.16 110.00
Profit before Interest, Depreciation and Tax 100.06 102.84 89.91 76.65 57.46 66.95 69.96
Interest and Financial Charges 10.20 9.17 9.25 10.52 11.29 12.23 9.34
Profit before Depreciation and Tax 89.86 93.67 80.65 66.14 46.16 54.72 60.62
Depreciation 11.67 13.30 9.29 9.06 7.61 12.34 12.99
Profit Before Tax 17.29 18.18 19.69 13.91 20.79 13.81 14.99
Tax 5.03 8.36 7.40 4.14 -6.14 1.90 2.82
Profit After Tax 12.27 9.82 12.29 9.77 26.94 11.91 12.17
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 133.03 128.68 112.04 106.96 96.76 72.60 61.14
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 1.83 5.24 5.24 4.76 3.09 1.79 1.34
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 106.54 106.72 182.76 122.05 121.45 173.56 168.50
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 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Cash and Cash Equivalents at Beginning of the year 14.95 6.47 6.11 18.51 5.38 6.00 2.42
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 17.29 18.18 19.69 13.91 20.79 13.81 14.99
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 13.19 52.99 0.00 -18.51 -30.67 19.41 6.97
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 -0.95 -29.05 0.00 35.93 39.61 -43.32 -27.67
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 -1.20 -15.45 0.00 -29.85 -2.41 24.69 22.54
Net Cash used in Financing Activities -1.20 -15.45 0.00 -29.85 -2.41 24.69 22.54
Net Inc./(Dec.) in Cash and Cash Equivalent 11.03 8.49 0.39 -12.35 6.48 0.83 1.82
Cash and Cash Equivalents at End of the year 25.99 14.95 6.50 6.16 11.86 6.83 4.24
Rs in Cr Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 133.94 120.18 124.48 166.05 168.65 160.41 184.07
Other Income 3.67 2.98 2.90 0.78 -0.01 1.67 5.90
Stock Adjustment 0.66 -0.47 -7.15 12.58 -0.99 -11.27 -2.57
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 41.38 40.89 52.06 71.90 69.43 68.34 79.30
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 62.86 55.65 55.16 54.56 70.40 76.91 92.74
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 29.04 24.11 24.41 27.02 29.80 26.43 14.60
Interest 2.93 2.60 5.03 6.07 5.60 5.18 7.74
Gross Profit 29.79 24.49 22.28 21.73 24.18 22.92 12.77
Depreciation 7.74 7.68 8.50 8.41 9.16 8.42 8.95
Taxation 2.80 4.16 2.41 -0.01 1.28 1.01 1.52
Extra Ordinary Item 0.00 0.00 66.76 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 19.25 12.65 78.12 13.33 13.75 13.49 2.29
Minority Interest -0.69 0.56 -26.49 0.30 0.19 0.31 -1.02
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 18.55 13.22 51.63 13.64 13.93 13.80 1.28
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 23.63 23.63 23.61 23.07 22.96 22.96 21.87
EPS Before Extra Ordinary Items
Basic EPS 7.86 5.61 32.24 5.94 6.07 6.09 0.58
Diluted EPS 7.85 5.61 32.13 5.82 6.07 6.09 0.58
EPS After Extra Ordinary Items
Basic EPS 7.86 5.61 32.24 5.94 6.07 6.09 0.58
Diluted EPS 7.85 5.61 32.13 5.82 6.07 6.09 0.58
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 Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 84.36 74.80 83.35 61.68 91.82 52.63 58.12
Other Income 4.47 19.52 4.85 1.47 2.80 3.21 4.50
Stock Adjustment 0.18 -0.17 -7.00 1.13 9.57 -10.87 1.92
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 19.40 16.76 24.92 26.01 24.21 24.12 19.40
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 57.83 42.44 48.78 28.69 51.37 34.83 32.19
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 6.96 15.76 16.64 5.84 6.67 4.56 4.61
Interest 2.39 2.00 3.33 3.18 3.36 2.51 2.05
Gross Profit 9.04 33.29 18.16 4.13 6.12 5.26 7.06
Depreciation 2.46 2.52 3.48 3.18 3.91 3.15 3.58
Taxation 2.77 3.75 5.08 -1.42 1.95 0.82 4.31
Net Profit / Loss 3.81 27.02 9.60 2.37 0.26 1.29 -0.83
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 23.63 23.63 23.61 23.15 23.04 23.04 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 1.61 11.47 3.93 1.03 0.11 0.57 -0.38
Diluted EPS 1.61 11.47 3.92 1.01 0.11 0.57 -0.38
EPS After Extra Ordinary Items
Basic EPS 1.61 11.47 3.93 1.03 0.11 0.57 -0.38
Diluted EPS 1.61 11.47 3.92 1.01 0.11 0.57 -0.38
Rs in Cr Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 254.13 492.48 290.54 329.06 638.28 330.86 307.42
Other Income 6.66 5.33 3.68 1.66 8.46 12.14 0.53
Stock Adjustment 0.20 -6.83 5.43 -12.26 -2.08 -2.29 0.21
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 82.27 193.57 123.96 137.78 311.47 152.08 159.39
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 118.51 211.20 109.72 147.31 264.95 153.51 115.64
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 53.15 94.54 51.43 56.23 63.94 27.56 32.18
Interest 5.53 19.23 11.10 10.78 26.33 14.93 11.39
Gross Profit 54.28 80.65 44.01 47.10 46.08 24.76 21.32
Depreciation 15.41 34.49 16.91 17.58 26.19 15.31 10.88
Taxation 6.97 3.83 2.40 2.28 6.87 2.96 3.91
Extra Ordinary Item 0.00 76.35 66.76 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 31.90 118.69 91.45 27.24 40.62 6.50 34.06
Minority Interest -0.13 -25.69 -26.18 0.50 2.84 0.85 1.99
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 31.77 93.01 65.27 27.74 43.46 7.35 36.05
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 23.63 23.61 23.61 22.96 21.87 21.87 21.77
EPS Before Extra Ordinary Items
Basic EPS 13.45 50.52 0.00 12.16 19.91 0.00 16.56
Diluted EPS 13.45 50.35 0.00 12.16 19.91 0.00 16.56
EPS After Extra Ordinary Items
Basic EPS 13.45 50.52 0.00 12.16 19.91 0.00 16.56
Diluted EPS 13.45 50.35 0.00 12.16 19.91 0.00 16.56
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 Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 159.16 289.48 145.03 144.45 210.97 101.50 109.47
Other Income 23.99 12.32 6.32 6.01 12.07 9.57 4.33
Stock Adjustment 0.01 -7.17 -5.87 -1.30 1.33 0.81 0.52
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 36.16 99.26 50.94 48.32 80.77 40.43 40.34
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 100.27 163.67 77.47 86.20 100.56 50.53 51.86
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 22.72 33.72 22.49 11.23 28.31 9.71 16.76
Interest 4.38 12.38 6.51 5.87 9.11 4.27 4.84
Gross Profit 42.32 33.66 22.29 11.37 31.26 15.01 16.25
Depreciation 4.97 13.72 6.67 7.05 13.26 6.96 6.31
Taxation 6.51 6.42 3.65 2.77 8.44 5.46 2.98
Net Profit / Loss 30.84 13.52 11.97 1.55 9.55 2.59 6.96
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 23.63 23.61 23.61 23.04 21.95 21.95 21.95
Equity Dividend Rate 0.00 20.00 0.00 0.00 10.00 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 13.06 5.61 0.00 0.68 4.35 0.00 3.17
Diluted EPS 13.05 5.59 0.00 0.68 4.35 0.00 3.17
EPS After Extra Ordinary Items
Basic EPS 13.06 5.61 0.00 0.68 4.35 0.00 3.17
Diluted EPS 13.05 5.59 0.00 0.68 4.35 0.00 3.17