22 Jul 2018 | 2:14 PM
 

Avanti Feeds Ltd. Share Price Live (BSE)
0

BSE Code: 512573 | NSE Symbol: AVANTIFEED
430.35
10.55
(2.52 %)
20 Jul 2018 | 03:58 PM
Change company
  • Open (Rs)
    423.90
  • Prev. close (Rs.)
    419.80
  • High (Rs.)
    433.90
  • Low (Rs.)
    417.05
  • 52W H (Rs.)
    3,000.00
  • 52W L (Rs.)
    390.00
  • Volume
    115635
  • MCap (Rs in Cr.)
    5,863.35

Avanti Feeds 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.) 102.64 49.87 34.15 128.34 76.79 34.46 35.89
Adjusted Cash EPS (Rs.) 107.87 52.89 36.40 138.03 82.88 39.94 40.89
Reported EPS (Rs.) 102.71 49.83 34.68 127.62 77.52 33.23 35.07
Reported Cash EPS (Rs.) 107.95 52.84 36.93 137.31 83.62 38.71 40.07
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 150.31 72.68 50.49 199.68 121.69 56.18 56.74
Book Value (Excl Rev Res) Per Share (Rs.) 150.31 72.68 50.49 199.68 121.69 56.18 56.74
Book Value (Incl Rev Res) Per Share (Rs.) 150.31 72.68 50.49 199.68 121.69 56.18 56.74
Net Operating Income Per Share (Rs.) 747.09 575.96 444.41 1,955.57 1,245.85 713.46 491.77
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 20.11 12.61 11.36 10.21 9.76 7.87 11.53
Gross Profit Margin (%) 19.41 12.09 10.85 9.71 9.27 7.10 10.51
Net Profit Margin (%) 13.74 8.65 7.80 6.52 6.22 4.65 7.13
Adjusted Cash Margin (%) 14.23 9.10 8.12 7.02 6.63 5.57 8.24
Adjusted Return On Net Worth (%) 45.19 35.64 40.32 43.94 38.83 26.52 30.66
Reported Return On Net Worth (%) 45.22 35.61 40.95 43.69 39.21 25.58 29.96
Return On long Term Funds (%) 68.43 52.49 60.94 67.38 57.03 37.43 40.99
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.02 0.01 0.02 0.06 0.10 0.17
Total Debt/Equity 0.01 0.02 0.02 0.21 0.30 0.49 0.52
Owners fund as % of total Source 0.01 0.02 0.02 0.21 0.30 0.49 0.52
Fixed Assets Turnover Ratio 3.57 4.59 5.66 6.43 5.54 4.06 2.92
LIQUIDITY RATIOS
Current Ratio 1.69 1.41 1.93 1.74 1.66 2.48 2.35
Current Ratio (Inc. ST Loans) 1.66 1.40 1.83 1.07 1.10 1.02 0.88
Quick Ratio 0.28 0.31 0.69 0.36 0.46 0.98 1.29
Inventory Turnover Ratio 150.31 72.68 50.49 199.68 121.69 56.18 56.74
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 10.54 16.90 24.29 25.93 22.63 22.88 24.46
Dividend payout Ratio (Cash Profit) 10.03 15.94 22.81 24.10 20.98 19.64 21.40
Earning Retention Ratio 89.45 83.11 75.33 74.22 77.15 77.93 76.10
Cash Earnings Retention Ratio 89.96 84.07 76.86 76.03 78.83 80.97 79.03
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.01 0.06 0.05 0.44 0.70 1.60 1.48
Financial Charges Coverage Ratio 246.59 117.74 181.92 108.79 32.64 15.89 11.98
Fin. Charges Cov.Ratio (Post Tax) 166.40 80.91 125.12 72.27 22.70 11.42 8.88
COMPONENT RATIOS
Material Cost Component(% earnings) 73.85 80.99 77.20 78.88 78.85 80.68 70.89
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 12.73 13.75 22.12 20.04 27.46
Import Comp. in Raw Mat. Consumed 0.00 0.00 4.25 3.06 2.86 3.16 6.39
Long term assets / Total Assets 3.57 4.59 5.66 6.43 5.54 4.06 2.92
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.) 5,852.40 5,821.64 5,793.22 5,860.59 5,853.04 5,858.17 5,844.70
EV / Net Sales (X) 1.72 2.23 2.87 3.30 5.17 9.04 14.86
EV / EBITDA (X) 8.01 16.46 23.56 30.78 51.25 109.27 119.91
MarketCap / Sales (X) 1.73 2.24 2.91 3.30 5.18 9.05 14.91
Retention Ratios (%) 89.46 83.10 75.71 74.07 77.37 77.12 75.54
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.58 0.75 0.97 0.22 0.35 0.60 0.88
Earning Yield (%) 0.24 0.12 0.08 0.30 0.18 0.08 0.08
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 91.54 43.22 35.18 128.35 76.79 34.47 35.91
Adjusted Cash EPS (Rs.) 94.77 45.76 37.24 138.03 82.89 39.95 40.91
Reported EPS (Rs.) 91.37 43.25 34.19 128.35 76.79 33.24 35.09
Reported Cash EPS (Rs.) 94.60 45.79 36.25 138.03 82.89 38.73 40.09
Dividend Per Share 12.00 9.00 7.00 27.50 15.00 6.50 6.50
Operating Profit Per Share (Rs.) 134.38 65.21 50.59 199.68 121.69 56.19 56.76
Book Value (Excl Rev Res) Per Share (Rs.) 134.38 65.21 50.59 199.68 121.69 56.19 56.76
Book Value (Incl Rev Res) Per Share (Rs.) 134.38 65.21 50.59 199.68 121.69 56.19 56.76
Net Operating Income Per Share (Rs.) 619.91 491.21 444.41 1,955.57 1,245.85 713.46 491.77
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 21.67 13.27 11.38 10.21 9.76 7.87 11.54
Gross Profit Margin (%) 21.15 12.75 10.91 9.71 9.27 7.10 10.52
Net Profit Margin (%) 14.73 8.80 7.69 6.56 6.16 4.65 7.07
Adjusted Cash Margin (%) 15.09 9.25 8.30 7.02 6.63 5.57 8.24
Adjusted Return On Net Worth (%) 44.32 34.23 42.37 44.82 40.16 26.11 30.08
Reported Return On Net Worth (%) 44.24 34.26 41.17 44.82 40.16 25.18 29.39
Return On long Term Funds (%) 67.29 52.13 62.90 68.72 58.86 36.90 40.64
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.01 0.02 0.06 0.10 0.15
Total Debt/Equity 0.00 0.00 0.02 0.21 0.31 0.49 0.50
Owners fund as % of total Source 0.00 0.00 0.02 0.21 0.31 0.49 0.50
Fixed Assets Turnover Ratio 3.72 4.65 5.76 6.56 5.59 4.02 2.95
LIQUIDITY RATIOS
Current Ratio 1.34 1.24 1.72 1.75 1.67 2.52 2.35
Current Ratio (Inc. ST Loans) 1.34 1.23 1.63 1.07 1.11 1.03 0.88
Quick Ratio 0.17 0.22 0.71 0.37 0.47 1.00 1.29
Inventory Turnover Ratio 134.38 65.21 50.59 199.68 121.69 56.19 56.76
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 11.85 19.47 20.47 21.42 19.53 19.55 21.03
Dividend payout Ratio (Cash Profit) 11.45 18.40 19.31 19.92 18.09 16.78 18.40
Earning Retention Ratio 88.17 80.51 80.11 78.58 80.47 81.15 79.45
Cash Earnings Retention Ratio 88.58 81.59 81.21 80.08 81.91 83.74 81.97
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.01 0.05 0.44 0.70 1.60 1.45
Financial Charges Coverage Ratio 519.05 120.34 184.99 108.80 32.64 15.90 11.98
Fin. Charges Cov.Ratio (Post Tax) 346.26 81.62 123.90 72.64 22.51 11.43 8.88
COMPONENT RATIOS
Material Cost Component(% earnings) 71.74 81.24 77.20 78.88 78.85 80.68 70.89
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 12.73 13.75 22.12 20.04 27.46
Import Comp. in Raw Mat. Consumed 0.00 0.00 4.25 3.06 2.86 3.16 6.39
Long term assets / Total Assets 3.72 4.65 5.76 6.56 5.59 4.02 2.95
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.) 5,853.31 5,830.82 5,793.92 5,860.59 5,853.04 5,858.17 5,844.71
EV / Net Sales (X) 2.08 2.61 2.87 3.30 5.17 9.04 14.86
EV / EBITDA (X) 9.06 18.78 23.38 30.78 51.25 109.25 119.87
MarketCap / Sales (X) 2.08 2.63 2.91 3.30 5.18 9.05 14.91
Retention Ratios (%) 88.15 80.53 79.53 78.58 80.47 80.45 78.97
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.69 0.88 0.97 0.22 0.35 0.60 0.88
Earning Yield (%) 0.21 0.10 0.08 0.30 0.18 0.08 0.08
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 9.08 9.08 9.08 9.08 9.08 9.08 8.00
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 1.08
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 1,022.40 626.34 375.45 256.21 170.49 108.88 85.61
Loan Funds
Secured Loans 5.48 13.48 6.78 51.53 47.27 52.42 41.51
Unsecured Loans 0.00 0.00 1.80 3.23 5.80 5.80 6.80
Minority Interest 118.37 98.40 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 1,155.33 747.30 393.12 320.06 232.64 176.18 143.00
USES OF FUNDS
Fixed Assets
Gross Block 349.18 174.00 160.65 136.36 115.90 85.51 79.55
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 37.04 13.53 56.66 46.79 38.40 34.66 34.79
Net Block 312.14 160.47 103.99 89.57 77.51 50.85 44.76
Capital Work in Progress 1.97 94.07 41.62 0.00 4.81 1.59 0.00
Investments 584.45 359.61 33.15 111.09 40.31 27.74 44.76
Net Current Assets
Current Assets, Loans and Advances 627.70 454.50 443.84 279.91 275.71 160.81 93.00
Less : Current Liabilities and Provisions 370.93 321.34 229.48 160.51 165.70 64.80 39.52
Total Net Current Assets 256.77 133.17 214.36 119.40 110.01 96.01 53.48
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 1,155.33 747.30 393.12 320.06 232.64 176.18 143.00
Note :
Book Value of Unquoted Investments 584.41 359.56 33.14 111.08 40.29 27.72 44.75
Market Value of Quoted Investments 0.04 0.05 0.05 0.07 0.08 0.07 0.07
Contingent liabilities 146.00 106.89 312.92 44.99 36.35 44.99 1.17
Number of Equity shares outstanding 4.54 4.54 4.54 0.91 0.91 0.91 0.80
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 9.08 9.08 9.08 9.08 9.08 9.08 8.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 1.08
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 928.80 564.23 367.96 250.96 164.59 110.78 87.49
Loan Funds
Secured Loans 0.00 1.31 6.66 51.53 47.27 52.42 41.51
Unsecured Loans 0.00 0.00 1.80 3.23 5.80 5.80 5.90
Total 937.89 574.62 385.51 314.82 226.74 178.08 143.98
USES OF FUNDS
Fixed Assets
Gross Block 197.14 145.10 123.78 136.36 115.90 85.51 79.55
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 25.82 11.38 44.63 46.79 38.40 34.66 34.79
Net Block 171.32 133.72 79.15 89.57 77.51 50.85 44.76
Capital Work in Progress 0.13 0.00 34.86 0.00 4.81 1.59 0.00
Investments 654.27 372.70 112.10 104.94 33.51 28.74 45.76
Net Current Assets
Current Assets, Loans and Advances 442.50 355.43 379.97 280.82 276.61 160.80 92.98
Less : Current Liabilities and Provisions 330.33 287.22 220.56 160.51 165.70 63.89 39.52
Total Net Current Assets 112.17 68.20 159.41 120.30 110.91 96.90 53.46
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 937.89 574.62 385.51 314.82 226.74 178.08 143.98
Note :
Book Value of Unquoted Investments 654.23 372.65 112.08 104.93 33.49 28.72 44.75
Market Value of Quoted Investments 0.04 0.05 0.05 0.07 0.08 0.07 0.07
Contingent liabilities 146.00 106.89 104.61 31.21 31.22 9.75 0.60
Number of Equity shares outstanding 4.54 4.54 4.54 0.91 0.91 0.91 0.80
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 3,392.90 2,615.74 2,018.29 1,776.26 1,131.61 648.04 393.41
Other Income 42.64 30.18 19.54 17.41 11.04 7.25 4.79
Stock Adjustments -75.50 -29.38 -14.06 -15.00 -12.63 -19.36 4.17
Total Income 3,360.04 2,616.54 2,023.77 1,778.66 1,130.02 635.93 402.38
EXPENDITURE :
Raw Materials 2,485.18 2,100.54 1,506.51 1,351.80 862.81 502.56 259.99
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 49.26 33.57 25.55 27.82 25.81 19.06 10.81
Other Manufacturing Expenses 91.90 63.75 45.10 45.23 36.84 26.31 15.61
Employee Cost 110.87 73.06 58.08 47.64 35.22 21.62 15.82
Selling and Administration Expenses 0.24 0.15 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 2,737.46 2,271.07 1,635.37 1,472.50 960.67 569.55 302.24
Profit before Interest, Depreciation and Tax 352.15 177.00 162.00 138.11 119.40 88.89 83.62
Interest and Financial Charges 2.96 3.00 1.35 1.75 3.50 3.37 4.07
Profit before Depreciation and Tax 349.18 174.00 160.65 136.36 115.90 85.51 79.55
Depreciation 23.76 13.69 10.23 8.80 5.54 4.98 4.00
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 704.50 336.74 236.70 179.19 105.84 44.14 40.01
Tax 238.02 110.43 79.20 63.27 35.43 13.96 11.96
Profit After Tax 466.48 226.30 157.50 115.92 70.41 30.18 28.05
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. 466.48 226.30 157.50 115.92 70.41 30.18 28.05
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 994.67 562.07 340.05 223.78 129.62 65.80 45.34
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 49.19 38.26 31.79 24.98 13.62 5.90 5.90
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 584.41 359.56 33.14 111.08 40.29 27.72 44.75
Extraordinary Items -2.01 -0.20 3.91 0.00 0.00 -1.12 -0.66
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 2,815.33 2,230.85 2,018.29 1,776.26 1,131.61 648.04 393.41
Other Income 0.00 0.00 19.54 17.41 11.04 7.25 4.79
Stock Adjustments -5.83 -26.64 -14.06 -15.00 -12.63 -19.36 4.17
Total Income 2,809.50 2,204.21 2,023.77 1,778.66 1,130.02 635.93 402.38
EXPENDITURE :
Raw Materials 2,004.26 1,797.29 1,506.51 1,351.80 862.81 502.56 259.99
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 35.18 28.00 25.55 27.82 25.81 19.06 10.81
Other Manufacturing Expenses 35.18 28.00 45.10 45.23 36.84 26.31 15.61
Employee Cost 97.58 65.99 57.78 47.64 35.22 21.62 15.82
Selling and Administration Expenses 0.14 0.12 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 2,172.35 1,919.41 1,635.07 1,472.50 960.67 569.55 302.24
Profit before Interest, Depreciation and Tax 198.38 147.67 125.12 138.11 119.40 88.89 83.62
Interest and Financial Charges 1.24 2.58 1.34 1.75 3.50 3.37 4.07
Profit before Depreciation and Tax 197.14 145.10 123.78 136.36 115.90 85.51 79.55
Depreciation 14.67 11.52 9.35 8.80 5.54 4.98 4.00
Profit Before Tax 629.15 296.44 232.58 179.85 105.18 44.15 40.03
Tax 214.21 100.01 77.31 63.27 35.43 13.96 11.96
Profit After Tax 414.94 196.42 155.26 116.58 69.75 30.19 28.07
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 882.80 527.29 333.73 220.53 127.03 67.69 47.36
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 49.19 38.26 25.32 19.89 11.31 4.90 4.95
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 654.23 372.65 112.08 104.93 33.49 28.72 44.75
Extraordinary Items -1.96 -0.08 -4.51 0.00 0.00 -1.12 -0.66
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 4.56 10.87 9.01 3.99 7.41 8.43 11.25
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 40.01 5.30 -2.28 -9.93 1.32 7.15 9.79
Adjustments :
Depreciation 0.00 2.90 2.78 3.34 3.88 9.17 8.97
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -1.69 -1.67 -0.03 -0.04 -0.08 -0.15
P/L on Sales of Assets 0.00 0.01 0.04 0.01 0.03 0.01 0.03
P/L on Sales of Invest 0.00 0.00 0.00 3.24 -0.08 0.00 -0.75
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 -12.32 7.47 -2.40 1.75 6.10 -9.05
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 7.75 2.74 4.89 -3.44 0.16 -3.64
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 4.58 3.13 3.85 5.00 5.14 3.49
Direct Taxes Paid 0.00 -0.76 0.00 -0.06 -0.17 -0.90 -1.31
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 -1.21 -0.80 0.31 -0.04 -0.14 0.41
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 51.30 -7.72 3.92 9.34 17.19 11.47 23.74
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -1.89 -0.79 -0.06 -0.47 -2.00 -14.80
Sale of Fixed Assets 0.00 0.17 0.17 0.04 0.06 0.03 0.20
Capital WIP 0.00 -10.18 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 0.08 -4.62 -9.04
Sale of Investments 0.00 -7.00 -3.83 0.33 0.43 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.49 0.59 0.30 0.32 0.19 0.35
Dividend Received 0.00 -1.69 -1.67 -0.03 -0.04 -0.08 -0.15
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 -18.79 -17.60 -2.19 0.64 0.47 -6.32 -23.14
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 28.64 0.55 3.32 -9.05 9.67 2.36
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 -0.77 -1.15 -1.12 -1.86
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -4.58 -3.13 -3.85 -5.00 -5.14 -3.49
Others -15.02 0.00 0.00 -3.24 0.00 0.00 0.00
Net Cash used in Financing Activities -15.02 19.01 -7.32 -4.97 -21.08 -5.89 -3.41
Net Inc./(Dec.) in Cash and Cash Equivalent 17.49 -6.31 -5.59 5.01 -3.41 -0.74 -2.81
Cash and Cash Equivalents at End of the year 22.05 4.56 3.42 9.01 3.99 7.70 8.43
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 69.87 4.28 10.43 6.71 21.02 4.54 3.41
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 293.68 232.58 179.85 105.18 44.15 40.03 5.11
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 2.88
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 -1.69
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.01
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 -11.96
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 7.31
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 4.39
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 -0.70
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 -1.21
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 0.00 0.00 89.72 56.87 -20.55 51.31 -7.92
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -1.83
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.17
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 -7.15
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 0.30
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 -1.69
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities 0.00 0.00 -83.52 -40.41 5.43 -18.79 -6.83
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 24.89
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 -4.39
Others 0.00 0.00 -12.35 -12.74 0.81 -15.02 0.00
Net Cash used in Financing Activities 0.00 0.00 -12.35 -12.74 0.81 -15.02 15.45
Net Inc./(Dec.) in Cash and Cash Equivalent -38.64 65.58 -6.14 3.72 -14.31 17.50 0.69
Cash and Cash Equivalents at End of the year 31.23 69.87 4.28 10.43 6.71 22.04 4.10
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 834.28 706.43 854.02 998.17 704.42 558.62 713.06
Other Income 15.10 16.17 10.79 6.18 7.99 3.59 6.94
Stock Adjustment -35.43 -9.97 -13.90 -16.19 18.86 12.19 -35.03
Raw Material 675.80 489.58 609.46 710.34 462.63 403.73 616.20
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 25.53 26.18 27.49 31.68 21.79 17.24 15.70
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 50.93 47.06 44.34 47.37 73.06 56.62 59.77
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 117.45 153.59 186.64 224.97 128.09 68.84 56.42
Interest 0.21 0.92 1.22 0.62 2.18 0.19 0.22
Gross Profit 132.35 168.85 196.21 230.53 133.90 72.24 63.14
Depreciation 7.74 7.02 4.93 4.07 3.81 3.93 3.24
Taxation 38.44 56.32 65.60 77.67 40.41 21.84 19.77
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 0.00
Net Profit / Loss 85.38 105.51 125.68 148.79 89.68 46.47 40.20
Minority Interest -3.07 -4.55 -10.23 -2.17 -3.53 -4.16 -3.44
Share Of P/L Of Associates 0.62 -0.44 0.88 0.05 -2.27 -1.20 0.57
Net P/L After Minority Interest and Share Of Associates 82.93 100.52 116.34 146.68 83.88 41.11 37.34
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 9.08 9.08 9.08 9.08 9.08 9.08 9.08
EPS Before Extra Ordinary Items
Basic EPS 18.26 23.02 27.78 32.74 18.47 9.05 8.22
Diluted EPS 18.26 23.02 27.78 32.74 18.47 9.05 8.22
EPS After Extra Ordinary Items
Basic EPS 18.26 23.02 27.78 32.74 18.47 9.05 8.22
Diluted EPS 18.26 23.02 27.78 32.74 18.47 9.05 8.22
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 726.76 551.75 654.48 881.78 639.73 544.84 713.06
Other Income 11.37 9.87 8.05 6.82 3.53 2.68 6.85
Stock Adjustment -38.35 1.90 5.16 25.45 56.14 -3.49 4.70
Raw Material 606.48 365.95 447.80 584.03 375.50 423.74 592.94
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 21.59 22.78 24.27 28.93 20.03 15.50 14.24
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 30.94 23.31 22.62 29.42 63.58 49.57 53.55
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 105.27 137.29 153.26 213.95 124.49 59.52 47.63
Interest 0.03 0.33 0.64 0.24 1.53 0.17 0.51
Gross Profit 116.60 146.82 160.67 220.53 126.49 62.04 53.96
Depreciation 4.04 3.66 3.49 3.48 3.26 3.32 2.71
Taxation 36.31 49.07 54.21 74.63 42.38 19.89 12.18
Net Profit / Loss 75.46 94.09 102.97 142.41 80.84 38.82 29.11
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 9.08 9.08 9.08 9.08 9.08 9.08 9.08
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 16.62 20.61 22.59 31.33 17.80 8.55 6.41
Diluted EPS 16.62 20.61 22.59 31.33 17.80 8.55 6.41
EPS After Extra Ordinary Items
Basic EPS 16.62 20.61 22.59 31.33 17.80 8.55 6.41
Diluted EPS 16.62 20.61 22.59 31.33 17.80 8.55 6.41
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 3,392.90 1,540.71 1,852.19 2,615.74 1,263.05 1,469.61 2,018.29
Other Income 48.25 31.28 16.97 23.54 11.58 10.23 16.55
Stock Adjustment -75.50 -45.41 -30.09 -29.38 31.05 -60.42 -14.06
Raw Material 2,485.18 1,165.38 1,319.80 2,100.54 866.35 1,234.19 1,542.97
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 110.87 51.71 59.16 73.06 39.03 34.32 58.08
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 189.71 97.99 91.71 141.44 129.68 128.75 202.01
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 682.65 271.04 411.61 330.08 196.93 132.78 229.30
Interest 2.96 1.12 1.84 3.00 2.37 0.35 1.35
Gross Profit 727.93 301.19 426.74 350.62 206.14 142.67 244.50
Depreciation 23.76 14.76 9.00 13.69 7.74 5.95 10.23
Taxation 238.02 94.76 143.27 110.43 62.25 46.18 79.20
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 465.36 190.89 274.47 226.56 136.15 90.59 158.98
Minority Interest -20.01 -7.62 -12.39 -10.64 -7.68 -3.44 0.00
Share Of P/L Of Associates 1.12 0.18 0.94 -0.25 -3.48 0.21 -1.48
Net P/L After Minority Interest and Share Of Associates 446.47 183.45 263.02 215.66 124.99 87.37 157.50
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 9.08 9.08 9.08 9.08 9.08 9.08 9.08
EPS Before Extra Ordinary Items
Basic EPS 98.31 0.00 60.52 47.49 0.00 19.24 35.01
Diluted EPS 98.31 0.00 60.52 47.49 0.00 19.24 35.01
EPS After Extra Ordinary Items
Basic EPS 98.31 0.00 60.52 47.49 0.00 19.24 35.01
Diluted EPS 98.31 0.00 60.52 47.49 0.00 19.24 35.01
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 2,815.33 1,278.51 1,536.82 2,654.19 1,184.58 1,469.61 2,018.29
Other Income 35.55 21.24 14.31 17.64 6.22 11.42 18.03
Stock Adjustment -5.83 -36.44 30.61 31.95 52.64 -20.70 -14.06
Raw Material 2,004.26 972.43 1,031.83 1,868.95 799.24 1,210.93 1,542.97
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 97.58 44.37 53.21 67.99 35.53 32.46 57.78
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 106.30 54.25 52.04 235.59 113.15 122.44 201.85
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 610.31 242.55 367.76 308.48 184.01 124.47 229.75
Interest 1.24 0.37 0.88 2.33 1.70 0.63 1.34
Gross Profit 644.61 263.42 381.20 323.79 188.53 135.26 246.44
Depreciation 14.67 7.70 6.98 11.52 6.58 4.93 9.35
Taxation 214.21 85.38 128.84 98.35 62.28 36.07 77.31
Net Profit / Loss 414.94 169.56 245.38 195.33 119.66 75.67 155.26
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 9.08 9.08 9.08 9.08 9.08 9.08 9.08
Equity Dividend Rate 600.00 0.00 0.00 450.00 0.00 0.00 350.00
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 91.37 0.00 53.92 43.01 0.00 16.66 34.19
Diluted EPS 91.37 0.00 53.92 43.01 0.00 16.66 34.19
EPS After Extra Ordinary Items
Basic EPS 91.37 0.00 53.92 43.01 0.00 16.66 34.19
Diluted EPS 91.37 0.00 53.92 43.01 0.00 16.66 34.19