19 Jul 2018 | 3:51 PM
 

Brigade Enterprises Ltd. Share Price Live (BSE)
0

BSE Code: 532929 | NSE Symbol: BRIGADE
184.00
-3.60
(-1.91 %)
19 Jul 2018 | 03:38 PM
Change company
  • Open (Rs)
    189.90
  • Prev. close (Rs.)
    187.60
  • High (Rs.)
    190.75
  • Low (Rs.)
    177.00
  • 52W H (Rs.)
    324.65
  • 52W L (Rs.)
    185.35
  • Volume
    3582
  • MCap (Rs in Cr.)
    2,503.79

Brigade Enterprises 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.) 14.61 12.17 10.19 7.66 5.35 5.07 8.13
Adjusted Cash EPS (Rs.) 25.40 21.53 18.98 15.03 12.24 9.81 10.64
Reported EPS (Rs.) 14.72 12.29 8.44 7.92 5.35 5.07 8.13
Reported Cash EPS (Rs.) 25.51 21.64 17.23 15.29 12.24 9.81 10.64
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 50.56 43.30 33.96 23.96 18.61 12.48 11.63
Book Value (Excl Rev Res) Per Share (Rs.) 50.56 43.30 33.96 23.96 18.61 12.48 11.63
Book Value (Incl Rev Res) Per Share (Rs.) 50.56 43.30 33.96 23.96 18.61 12.48 11.63
Net Operating Income Per Share (Rs.) 178.18 180.03 116.21 83.76 73.29 54.36 42.94
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 28.37 24.05 29.22 28.60 25.39 22.95 27.09
Gross Profit Margin (%) 22.32 18.85 21.65 19.80 15.99 15.74 22.93
Net Profit Margin (%) 8.26 6.82 7.26 9.46 7.29 9.33 18.93
Adjusted Cash Margin (%) 14.01 11.76 16.08 17.52 16.46 16.92 22.54
Adjusted Return On Net Worth (%) 9.79 9.00 8.47 6.76 4.95 4.90 8.11
Reported Return On Net Worth (%) 9.86 9.09 7.01 6.99 4.95 4.90 8.11
Return On long Term Funds (%) 14.80 13.76 13.50 10.49 6.98 6.91 8.21
LEVERAGE RATIOS
Long Term Debt / Equity 0.94 0.98 0.66 0.56 0.70 0.59 0.63
Total Debt/Equity 1.07 1.10 0.70 0.58 0.72 0.60 0.64
Owners fund as % of total Source 1.07 1.10 0.70 0.58 0.72 0.60 0.64
Fixed Assets Turnover Ratio 0.57 0.72 0.60 0.46 0.42 0.33 0.27
LIQUIDITY RATIOS
Current Ratio 1.26 1.22 1.23 1.34 1.73 1.47 1.76
Current Ratio (Inc. ST Loans) 1.08 1.15 1.16 1.31 1.63 1.44 1.71
Quick Ratio 0.40 0.36 0.44 0.47 0.69 0.73 1.00
Inventory Turnover Ratio 50.56 43.30 33.96 23.96 18.61 12.48 11.63
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 40.04 28.41 29.45 32.82 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 22.73 13.91 15.26 14.34 0.00 0.00
Earning Retention Ratio 100.00 59.59 76.46 69.55 67.23 100.00 100.00
Cash Earnings Retention Ratio 100.00 77.15 87.37 84.48 85.67 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 6.30 6.88 4.45 4.35 6.33 6.29 5.99
Financial Charges Coverage Ratio 2.47 2.63 3.07 3.30 2.46 3.00 10.61
Fin. Charges Cov.Ratio (Post Tax) 2.18 2.23 2.48 2.95 2.53 2.82 8.10
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 3.11 3.32 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 4.51 8.51 4.51 7.52
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 0.57 0.72 0.60 0.46 0.42 0.33 0.27
Bonus Component In Equity Capital (%) 59.20 59.45 59.68 59.94 59.94 59.94 59.94
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 2,349.08 2,376.48 2,402.48 2,434.73 2,438.38 2,436.51 2,440.29
EV / Net Sales (X) 1.16 1.17 1.83 2.59 2.96 3.99 5.06
EV / EBITDA (X) 3.86 4.54 5.96 8.35 11.04 13.47 13.67
MarketCap / Sales (X) 1.23 1.22 1.90 2.64 3.02 4.07 5.16
Retention Ratios (%) 0.00 59.96 71.59 70.55 67.18 0.00 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.03 1.01 1.57 2.18 2.49 3.36 4.25
Earning Yield (%) 0.08 0.07 0.05 0.04 0.03 0.03 0.04
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 14.54 12.93 6.21 7.74 5.72 5.18 7.18
Adjusted Cash EPS (Rs.) 24.10 21.58 14.36 14.66 12.16 9.56 9.44
Reported EPS (Rs.) 14.54 12.93 6.21 8.00 5.72 5.18 10.63
Reported Cash EPS (Rs.) 24.10 21.58 14.36 14.92 12.16 9.56 12.89
Dividend Per Share 2.50 2.00 2.00 2.00 1.50 1.50 1.50
Operating Profit Per Share (Rs.) 39.64 33.58 26.18 21.92 18.10 12.49 18.42
Book Value (Excl Rev Res) Per Share (Rs.) 39.64 33.58 26.18 21.92 18.10 12.49 18.42
Book Value (Incl Rev Res) Per Share (Rs.) 39.64 33.58 26.18 21.92 18.10 12.49 18.42
Net Operating Income Per Share (Rs.) 145.67 108.34 87.59 79.75 69.14 50.93 37.18
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 89.00
PROFITABILITY RATIOS
Operating Margin (%) 27.21 30.99 29.88 27.47 26.17 24.52 49.54
Gross Profit Margin (%) 20.64 23.00 20.57 18.80 16.86 17.52 45.40
Net Profit Margin (%) 9.97 11.93 7.08 10.03 8.27 10.16 26.07
Adjusted Cash Margin (%) 15.66 18.77 16.07 17.96 17.31 17.61 23.16
Adjusted Return On Net Worth (%) 9.73 10.13 5.31 6.83 5.31 4.99 7.24
Reported Return On Net Worth (%) 9.73 10.13 5.31 7.06 5.31 4.99 10.73
Return On long Term Funds (%) 15.77 14.76 11.91 9.90 7.18 6.96 11.62
LEVERAGE RATIOS
Long Term Debt / Equity 0.62 0.68 0.42 0.50 0.65 0.59 0.69
Total Debt/Equity 0.68 0.68 0.43 0.51 0.67 0.60 0.69
Owners fund as % of total Source 0.68 0.68 0.43 0.51 0.67 0.60 0.69
Fixed Assets Turnover Ratio 0.68 0.57 0.52 0.45 0.40 0.30 0.23
LIQUIDITY RATIOS
Current Ratio 1.13 1.15 1.13 1.42 1.78 1.58 2.39
Current Ratio (Inc. ST Loans) 1.04 1.15 1.12 1.38 1.65 1.54 2.39
Quick Ratio 0.41 0.49 0.55 0.73 0.96 0.94 1.12
Inventory Turnover Ratio 39.64 33.58 26.18 21.92 18.10 12.49 18.42
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 15.46 32.21 25.00 26.21 28.98 14.11
Dividend payout Ratio (Cash Profit) 0.00 9.26 13.92 13.40 12.33 15.68 11.63
Earning Retention Ratio 100.00 84.54 67.79 74.17 73.79 71.02 79.10
Cash Earnings Retention Ratio 100.00 90.74 86.08 86.36 87.67 84.32 84.12
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 4.19 4.00 3.50 3.96 5.93 6.46 7.37
Financial Charges Coverage Ratio 2.71 3.10 2.75 3.87 2.60 2.94 2.50
Fin. Charges Cov.Ratio (Post Tax) 2.37 2.66 2.41 3.43 2.65 2.78 2.47
COMPONENT RATIOS
Material Cost Component(% earnings) 3.43 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 2.51 3.96 0.00 0.00 0.00 0.00 5.34
Exports as percent of Total Sales 4.43 6.21 6.70 4.73 9.01 0.79 2.72
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 0.68 0.57 0.52 0.45 0.40 0.30 0.23
Bonus Component In Equity Capital (%) 59.20 59.45 59.68 59.94 59.94 59.94 59.94
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 2,432.36 2,455.10 2,463.00 2,444.88 2,450.34 2,446.10 2,449.51
EV / Net Sales (X) 1.47 2.00 2.49 2.73 3.16 4.28 5.87
EV / EBITDA (X) 4.48 5.40 7.81 9.17 11.39 13.76 9.92
MarketCap / Sales (X) 1.50 2.03 2.52 2.78 3.20 4.35 5.96
Retention Ratios (%) 0.00 84.54 67.79 75.00 73.79 71.02 85.89
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.25 1.69 2.08 2.29 2.64 3.59 4.91
Earning Yield (%) 0.08 0.07 0.03 0.04 0.03 0.03 0.06
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 113.66 113.18 112.74 112.25 112.25 112.25 112.25
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Init. Contribution Settler 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Stock Opiton 0.00 0.00 0.00 1.28 0.00 0.00 0.00
Reserves and Surplus 1,581.25 1,416.34 1,243.95 1,158.69 1,099.85 1,049.56 1,012.30
Loan Funds
Secured Loans 1,431.74 1,044.24 685.03 734.00 869.56 693.45 715.55
Unsecured Loans 385.31 632.68 268.45 0.00 0.00 0.00 0.00
Minority Interest 227.44 123.82 25.84 0.00 5.45 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 3,739.40 3,330.26 2,336.01 2,006.22 2,087.11 1,855.26 1,840.10
USES OF FUNDS
Fixed Assets
Gross Block 528.40 1,287.57 1,706.13 1,477.14 1,221.63 601.99 458.94
Less : Revaluation Reserve 0.00 8.29 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 74.74 29.99 344.21 243.94 168.45 97.68 63.52
Net Block 453.66 1,249.29 1,361.92 1,233.20 1,053.18 504.30 395.42
Capital Work in Progress 2,540.67 1,410.83 485.65 244.64 388.56 925.00 833.85
Investments 54.01 76.57 34.47 82.45 7.42 1.81 1.11
Net Current Assets
Current Assets, Loans and Advances 3,303.67 3,252.82 2,419.48 1,739.27 1,507.39 1,331.38 1,407.51
Less : Current Liabilities and Provisions 2,612.61 2,659.25 1,965.51 1,293.34 869.44 907.23 797.79
Total Net Current Assets 691.06 593.57 453.97 445.93 637.95 424.15 609.72
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 3,739.40 3,330.26 2,336.01 2,006.22 2,087.11 1,855.26 1,840.10
Note :
Book Value of Unquoted Investments 48.25 72.94 34.47 29.87 3.61 1.81 1.11
Market Value of Quoted Investments 5.76 3.63 0.00 49.36 4.05 0.00 0.00
Contingent liabilities 122.65 255.94 1,081.29 506.88 1,058.49 742.64 321.69
Number of Equity shares outstanding 11.36 11.32 11.28 11.23 11.23 11.23 11.23
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 113.66 113.18 112.74 112.25 112.25 112.25 112.25
Share Application Money 0.00 0.00 0.00 1.28 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 1,582.45 1,330.59 1,203.81 1,159.45 1,095.85 1,050.31 1,012.78
Loan Funds
Secured Loans 1,147.50 978.07 566.22 651.30 809.32 693.45 780.47
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 2,843.61 2,421.84 1,882.77 1,924.28 2,017.42 1,856.01 1,905.50
USES OF FUNDS
Fixed Assets
Gross Block 351.78 1,552.52 1,402.35 1,392.47 1,146.52 535.62 408.72
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 56.04 411.22 315.34 224.57 153.86 86.68 56.51
Net Block 295.74 1,141.30 1,087.01 1,167.90 992.66 448.95 352.21
Capital Work in Progress 1,346.87 422.54 377.17 187.93 356.23 925.00 820.18
Investments 930.32 557.71 192.15 133.00 92.29 20.65 19.70
Net Current Assets
Current Assets, Loans and Advances 2,420.06 2,244.53 1,906.39 1,466.67 1,311.17 1,261.95 1,202.23
Less : Current Liabilities and Provisions 2,149.38 1,944.24 1,679.95 1,031.22 734.93 800.54 502.55
Total Net Current Assets 270.68 300.29 226.44 435.45 576.24 461.41 699.68
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 13.73
Total 2,843.61 2,421.84 1,882.77 1,924.28 2,017.42 1,856.01 1,905.50
Note :
Book Value of Unquoted Investments 930.32 557.71 192.15 133.00 92.29 27.34 19.70
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 530.68 216.33 641.28 396.83 1,053.44 742.64 301.69
Number of Equity shares outstanding 11.36 11.32 11.28 11.23 11.23 11.23 11.23
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 2,024.14 2,037.92 1,310.83 940.18 822.69 610.21 482.04
Other Income 997.79 1,244.99 808.74 420.85 293.85 371.44 311.08
Stock Adjustments 4.66 -86.64 -225.15 82.60 167.93 -15.69 -66.03
Total Income 3,026.59 3,196.27 1,894.42 1,443.63 1,284.47 965.95 727.08
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 997.79 1,244.99 808.74 420.85 293.85 371.44 311.08
Employee Cost 143.32 125.22 104.75 77.79 75.69 59.50 38.66
Selling and Administration Expenses 63.01 67.72 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 1,204.12 1,437.93 913.49 498.64 369.54 430.94 349.74
Profit before Interest, Depreciation and Tax 774.88 1,486.58 1,837.52 1,565.35 1,311.45 662.38 475.76
Interest and Financial Charges 246.48 199.01 131.39 88.21 89.82 60.39 16.82
Profit before Depreciation and Tax 528.40 1,287.57 1,706.13 1,477.14 1,221.63 601.99 458.94
Depreciation 122.55 105.92 99.18 82.73 77.33 43.99 20.04
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 240.77 219.27 152.76 123.46 53.58 67.29 133.47
Tax 73.57 80.19 57.53 34.51 -6.44 10.35 42.19
Profit After Tax 167.20 139.08 95.23 88.95 60.02 56.93 91.27
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. 167.20 139.08 95.23 88.95 60.02 56.93 91.27
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 733.06 645.78 511.43 434.46 364.99 304.28 271.86
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 54.37 22.55 22.45 16.84 0.00 0.00
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 48.25 72.94 34.47 29.87 3.61 1.81 1.11
Extraordinary Items 0.00 -0.85 0.00 2.93 -0.08 0.00 0.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 1,654.77 1,226.45 988.05 895.24 776.11 571.75 417.33
Other Income 669.67 796.21 655.67 434.35 276.82 364.99 299.16
Stock Adjustments 132.90 -248.05 -236.12 82.60 167.92 -15.69 -66.03
Total Income 2,457.34 1,774.61 1,407.60 1,412.19 1,220.85 921.04 650.45
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 19.11 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 688.78 796.21 655.67 434.35 276.82 364.99 299.16
Employee Cost 123.96 107.14 88.62 65.80 66.01 47.95 36.68
Selling and Administration Expenses 41.59 48.61 0.00 0.00 0.00 0.00 22.31
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 -105.98
Total Expenditures 873.44 951.96 744.29 500.15 342.83 412.94 464.13
Profit before Interest, Depreciation and Tax 552.28 1,699.34 1,516.95 1,461.27 1,229.40 596.02 507.43
Interest and Financial Charges 200.50 146.82 114.60 68.80 82.88 60.39 98.71
Profit before Depreciation and Tax 351.78 1,552.52 1,402.35 1,392.47 1,146.52 535.62 408.72
Depreciation 108.71 97.98 91.99 77.67 72.24 40.01 17.27
Profit Before Tax 234.08 210.25 108.66 122.98 60.03 68.15 161.46
Tax 68.96 63.89 38.66 33.18 -4.22 10.06 42.18
Profit After Tax 165.12 146.36 70.00 89.80 64.25 58.09 119.28
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 790.94 574.54 465.04 431.18 367.05 327.76 119.28
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 17.95 18.04 18.70 13.98 14.11 14.04
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 930.32 557.71 192.15 133.00 92.29 27.34 19.70
Extraordinary Items 0.00 0.00 0.00 2.91 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007
Cash and Cash Equivalents at Beginning of the year 45.12 40.31 44.35 18.86 22.46 21.17
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 67.33 123.91 47.00 55.67 135.68 105.20
Adjustments :
Depreciation 0.00 20.04 20.59 15.12 10.10 10.04
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -0.25 -2.42 -11.62 -7.71 -0.06
P/L on Sales of Assets 0.00 -95.75 -0.88 0.14 -0.21 0.00
P/L on Sales of Invest 0.00 0.00 0.86 -0.34 0.04 0.00
Prov. and W/O (Net) 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
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 -8.26 -1.19 -3.37 14.80 -12.28
Inventories 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
Loans and Advances 0.00 -112.95 28.02 -42.15 -187.80 -73.19
Investments 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 95.99 71.13 44.56 3.36 14.12
Direct Taxes Paid 0.00 -33.91 -19.61 -15.94 -59.60 -19.47
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 26.95 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 245.05 30.14 106.28 -201.83 -133.20 -54.29
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -205.47 -284.94 -335.18 -205.63 -60.80
Sale of Fixed Assets 0.00 142.19 4.98 0.65 0.86 0.02
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 -19.31 -403.67 0.01
Sale of Investments 0.00 -3.27 20.02 384.01 -0.04 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 2.43 1.63 1.88 1.03 1.16
Dividend Received 0.00 -0.25 -2.42 -11.62 -7.71 -0.06
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -221.37 -70.19 -256.40 42.97 -599.75 -59.53
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 125.73 226.98 131.11 57.29 139.47
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 30.89 0.00 111.87 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 -2.50 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 -13.47 -13.47 -22.45 0.00 -8.44
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -95.99 -71.13 -44.56 -3.36 -14.12
Others -19.90 -2.29 3.61 0.77 -37.36 0.00
Net Cash used in Financing Activities -19.90 44.86 146.08 184.35 729.33 115.12
Net Inc./(Dec.) in Cash and Cash Equivalent 3.78 4.81 -4.03 25.49 -3.62 1.30
Cash and Cash Equivalents at End of the year 48.90 45.12 40.31 44.35 18.85 22.46
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 24.25 22.41 27.79 35.07 39.31 35.90 30.67
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 234.08 210.25 108.66 120.07 60.03 68.15 122.59
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 17.27
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 -0.25
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 -95.78
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 -14.20
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 0.00 148.39
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 -120.92
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 95.99
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 -24.31
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 27.17
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 0.00 0.00 -16.03 392.63 125.30 243.49 42.91
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -185.44
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 142.08
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 -5.06
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.03
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 2.18
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 -0.25
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 -240.36 -114.56 -114.09 -211.43 -51.65
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 0.00 125.73
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 -13.47
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 -95.99
Others 0.00 0.00 251.01 -272.61 -15.45 -28.65 -2.29
Net Cash used in Financing Activities 0.00 0.00 251.01 -272.61 -15.45 -28.65 13.98
Net Inc./(Dec.) in Cash and Cash Equivalent -10.05 7.90 -5.38 5.46 -4.24 3.41 5.24
Cash and Cash Equivalents at End of the year 14.20 30.31 22.41 40.53 35.07 39.31 35.90
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 433.54 423.91 484.71 555.04 553.74 560.94 450.23
Other Income 14.14 9.73 14.76 9.68 6.94 11.22 9.01
Stock Adjustment -107.64 -17.37 74.23 -16.86 -42.96 12.87 4.24
Raw Material 48.30 41.79 31.44 52.70 41.44 43.97 41.32
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 34.33 40.39 41.32 38.46 39.02 34.27 36.40
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 323.74 199.84 203.61 354.46 318.13 339.62 239.72
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 134.81 159.26 134.11 126.28 198.11 130.21 128.55
Interest 74.61 63.59 60.45 60.75 59.23 64.65 62.44
Gross Profit 74.34 105.40 88.42 75.21 145.82 76.78 75.12
Depreciation 37.24 36.63 32.06 31.73 32.83 30.45 28.90
Taxation 10.21 23.67 14.74 14.20 30.48 14.70 16.06
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 15.35 45.10 41.62 29.28 82.51 31.63 30.16
Minority Interest 2.59 3.26 -1.23 1.70 0.00 -1.60 -2.03
Share Of P/L Of Associates 0.11 0.49 0.47 0.46 -0.16 0.38 0.54
Net P/L After Minority Interest and Share Of Associates 18.05 48.85 40.86 31.44 82.35 30.41 28.67
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 136.07 136.07 135.69 135.69 113.66 113.64 113.22
EPS Before Extra Ordinary Items
Basic EPS 1.35 3.60 3.01 2.46 6.52 2.66 2.53
Diluted EPS 1.35 3.58 3.00 2.45 6.50 2.66 2.52
EPS After Extra Ordinary Items
Basic EPS 1.35 3.60 3.01 2.46 6.52 2.66 2.53
Diluted EPS 1.35 3.58 3.00 2.45 6.50 2.66 2.52
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 293.66 334.09 356.21 405.26 465.49 447.20 355.68
Other Income 25.58 25.61 30.24 23.33 22.68 27.17 22.19
Stock Adjustment -79.58 -10.70 25.78 -16.19 43.26 33.56 12.30
Raw Material 27.35 25.39 20.08 16.97 18.68 18.64 23.51
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 17.48 32.98 33.27 32.19 33.58 30.27 31.06
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 225.91 149.85 172.12 277.35 220.21 263.97 184.80
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 102.50 136.57 104.96 94.94 149.76 100.76 104.01
Interest 53.10 51.23 48.05 49.47 48.57 53.04 50.69
Gross Profit 74.98 110.95 87.15 68.80 123.87 74.89 75.51
Depreciation 18.48 27.34 22.79 22.42 25.96 27.95 26.56
Taxation 13.23 26.81 20.58 10.35 25.46 12.63 16.96
Net Profit / Loss 43.27 56.80 43.78 36.03 72.45 34.31 31.99
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 136.07 136.07 135.69 135.69 113.66 113.64 113.22
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
EPS Before Extra Ordinary Items
Basic EPS 3.23 4.18 3.23 2.83 6.43 3.03 2.83
Diluted EPS 3.22 4.17 3.22 2.81 6.41 3.02 2.81
EPS After Extra Ordinary Items
Basic EPS 3.23 4.18 3.23 2.83 6.43 3.03 2.83
Diluted EPS 3.22 4.17 3.22 2.81 6.41 3.02 2.81
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,897.20 857.45 1,039.75 2,024.14 1,114.68 909.46 1,676.11
Other Income 48.31 23.87 24.44 34.24 18.16 16.08 23.56
Stock Adjustment -67.64 -125.01 57.37 4.66 -30.09 34.75 -250.05
Raw Material 174.23 90.09 84.14 160.14 85.41 74.73 209.74
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 154.50 74.72 79.78 143.32 73.29 70.03 125.81
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 1,081.65 523.58 558.07 1,141.66 657.75 483.91 1,090.89
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 554.46 294.07 260.39 574.36 328.32 246.04 499.72
Interest 259.40 138.20 121.20 246.48 123.88 122.60 186.44
Gross Profit 343.37 179.74 163.63 362.12 222.60 139.52 336.84
Depreciation 137.66 73.87 63.79 122.55 63.28 59.27 105.92
Taxation 62.82 33.88 28.94 73.16 45.18 27.98 83.94
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 131.35 60.45 70.90 166.41 114.14 52.27 146.98
Minority Interest 6.32 5.85 0.47 0.00 -1.60 -4.27 -18.14
Share Of P/L Of Associates 1.53 0.60 0.93 0.79 0.22 0.86 1.29
Net P/L After Minority Interest and Share Of Associates 139.20 66.90 72.30 167.20 112.76 48.86 130.13
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 136.07 136.07 135.69 113.66 113.66 113.22 113.18
EPS Before Extra Ordinary Items
Basic EPS 10.40 0.00 5.47 13.50 0.00 4.32 11.53
Diluted EPS 10.38 0.00 5.45 13.45 0.00 4.29 11.45
EPS After Extra Ordinary Items
Basic EPS 10.40 0.00 5.47 13.50 0.00 4.32 11.53
Diluted EPS 10.38 0.00 5.45 13.45 0.00 4.29 11.45
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 1,265.12 627.75 761.47 1,654.77 912.69 742.08 1,226.45
Other Income 103.15 51.19 53.57 92.97 49.85 43.12 74.88
Stock Adjustment -80.69 -90.28 9.59 132.90 76.82 56.08 -248.05
Raw Material 77.04 52.74 37.05 78.13 37.32 40.81 144.08
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 89.75 50.46 65.46 123.96 63.85 60.11 107.14
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 778.03 375.76 449.47 812.59 484.18 385.28 843.11
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 400.99 239.07 199.90 450.32 250.52 199.80 380.17
Interest 183.28 104.33 97.52 200.50 101.61 98.89 146.82
Gross Profit 320.86 185.93 155.95 342.79 198.76 144.03 308.23
Depreciation 69.05 45.82 45.21 108.71 53.91 54.80 97.98
Taxation 71.30 40.04 30.93 68.96 38.09 30.87 63.89
Net Profit / Loss 180.51 100.07 79.81 165.12 106.76 58.36 146.36
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 136.07 136.07 135.69 113.66 113.66 113.22 113.18
Equity Dividend Rate 20.00 0.00 0.00 25.00 0.00 0.00 20.00
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 13.48 0.00 6.06 14.62 0.00 5.16 12.97
Diluted EPS 13.46 0.00 6.03 14.55 0.00 5.12 12.88
EPS After Extra Ordinary Items
Basic EPS 13.48 0.00 6.06 14.62 0.00 5.16 12.97
Diluted EPS 13.46 0.00 6.03 14.55 0.00 5.12 12.88