16 Jul 2018 | 8:47 AM
 

Century Plyboards (India) Ltd. Share Price Live (BSE)
0

BSE Code: 532548 | NSE Symbol: CENTURYPLY
229.95
-6.05
(-2.56 %)
13 Jul 2018 | 03:58 PM
Change company
  • Open (Rs)
    237.80
  • Prev. close (Rs.)
    236.00
  • High (Rs.)
    237.80
  • Low (Rs.)
    229.00
  • 52W H (Rs.)
    364.10
  • 52W L (Rs.)
    229.00
  • Volume
    9247
  • MCap (Rs in Cr.)
    5,108.87

Century Plyboards (India) 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.) 8.71 13.70 6.75 2.85 2.59 7.67 8.54
Adjusted Cash EPS (Rs.) 11.38 15.83 8.93 4.59 3.85 10.17 10.82
Reported EPS (Rs.) 8.57 7.64 6.70 2.71 2.48 5.52 6.96
Reported Cash EPS (Rs.) 11.24 9.78 8.89 4.45 3.74 8.03 9.24
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 14.04 19.08 11.52 7.12 5.55 12.84 11.22
Book Value (Excl Rev Res) Per Share (Rs.) 14.04 19.08 11.52 7.12 5.55 12.84 11.22
Book Value (Incl Rev Res) Per Share (Rs.) 14.04 19.08 11.52 7.12 5.55 12.84 11.22
Net Operating Income Per Share (Rs.) 81.86 79.91 71.50 60.66 53.19 75.05 61.22
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 17.15 23.88 16.10 11.74 10.43 17.10 18.33
Gross Profit Margin (%) 13.89 21.20 13.05 8.86 8.07 13.77 14.59
Net Profit Margin (%) 10.47 9.56 9.37 4.47 4.67 7.36 11.36
Adjusted Cash Margin (%) 13.73 19.74 12.35 7.55 7.20 13.51 17.57
Adjusted Return On Net Worth (%) 27.06 57.53 38.66 21.72 22.67 23.51 30.26
Reported Return On Net Worth (%) 26.64 32.09 38.41 20.67 21.70 16.93 24.66
Return On long Term Funds (%) 31.93 64.52 47.97 26.26 21.87 17.43 23.40
LEVERAGE RATIOS
Long Term Debt / Equity 0.21 0.12 0.21 0.61 0.85 0.86 0.41
Total Debt/Equity 0.79 0.79 1.21 1.81 2.03 1.36 0.84
Owners fund as % of total Source 0.79 0.79 1.21 1.81 2.03 1.36 0.84
Fixed Assets Turnover Ratio 1.62 1.95 1.87 1.67 0.88 1.04 1.17
LIQUIDITY RATIOS
Current Ratio 3.34 3.74 3.85 3.55 3.92 3.42 3.14
Current Ratio (Inc. ST Loans) 0.94 0.88 0.81 0.77 0.80 1.00 1.08
Quick Ratio 2.07 2.08 2.19 1.96 2.44 2.36 2.20
Inventory Turnover Ratio 14.04 19.08 11.52 7.12 5.55 12.84 11.22
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 35.44 35.86 41.75 11.78 21.04 17.36
Dividend payout Ratio (Cash Profit) 0.00 27.69 27.05 25.42 7.82 14.48 13.06
Earning Retention Ratio 100.00 80.23 64.38 60.27 88.73 84.84 85.86
Cash Earnings Retention Ratio 100.00 82.90 73.08 75.34 92.41 88.57 88.84
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.24 1.19 2.36 5.17 6.03 4.37 2.20
Financial Charges Coverage Ratio 11.07 8.98 6.00 2.68 3.24 4.96 11.12
Fin. Charges Cov.Ratio (Post Tax) 9.27 5.54 5.33 2.64 3.06 4.05 9.86
COMPONENT RATIOS
Material Cost Component(% earnings) 51.10 47.82 57.25 59.78 64.89 46.95 45.63
Selling Cost Component 4.17 3.54 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 1.62 1.95 1.87 1.67 0.88 1.04 1.17
Bonus Component In Equity Capital (%) 19.83 19.83 19.83 19.83 19.83 19.83 19.83
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 5,041.65 5,070.01 5,071.45 5,070.18 5,006.91 5,040.39 5,072.49
EV / Net Sales (X) 2.77 2.86 3.19 3.76 4.24 3.02 3.73
EV / EBITDA (X) 15.07 11.79 18.54 31.31 38.35 17.36 19.68
MarketCap / Sales (X) 2.81 2.88 3.22 3.79 4.32 3.06 3.76
Retention Ratios (%) 0.00 64.56 64.14 58.25 88.22 78.96 82.64
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 7.06 8.16
Price / Sales (X) 2.81 2.88 3.22 3.80 4.33 3.07 3.76
Earning Yield (%) 0.04 0.03 0.03 0.01 0.01 0.02 0.03
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 8.35 7.56 6.79 3.01 2.37 3.30 3.35
Adjusted Cash EPS (Rs.) 10.71 9.57 8.80 4.51 3.57 4.49 4.44
Reported EPS (Rs.) 8.35 7.56 6.79 3.01 2.37 2.70 3.35
Reported Cash EPS (Rs.) 10.71 9.57 8.80 4.51 3.57 3.90 4.44
Dividend Per Share 1.00 1.00 2.00 1.00 0.25 1.00 1.00
Operating Profit Per Share (Rs.) 13.14 12.73 11.24 6.67 5.08 6.24 4.40
Book Value (Excl Rev Res) Per Share (Rs.) 13.14 12.73 11.24 6.67 5.08 6.24 4.40
Book Value (Incl Rev Res) Per Share (Rs.) 13.14 12.73 11.24 6.67 5.08 6.24 4.40
Net Operating Income Per Share (Rs.) 80.23 74.65 70.43 57.79 50.91 50.34 39.48
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 16.38 17.05 15.96 11.54 9.97 12.38 11.13
Gross Profit Margin (%) 13.44 14.36 13.10 8.95 7.61 10.01 8.37
Net Profit Margin (%) 10.41 10.13 9.63 5.21 4.65 5.37 8.49
Adjusted Cash Margin (%) 13.18 12.77 12.35 7.74 6.97 8.89 11.05
Adjusted Return On Net Worth (%) 26.18 31.87 39.07 23.09 21.21 23.60 26.96
Reported Return On Net Worth (%) 26.18 31.87 39.07 23.09 21.21 19.34 26.96
Return On long Term Funds (%) 30.66 41.33 47.72 30.51 23.13 30.95 30.86
LEVERAGE RATIOS
Long Term Debt / Equity 0.21 0.12 0.21 0.41 0.63 0.21 0.05
Total Debt/Equity 0.79 0.77 1.18 1.54 1.79 1.09 0.74
Owners fund as % of total Source 0.79 0.77 1.18 1.54 1.79 1.09 0.74
Fixed Assets Turnover Ratio 1.62 1.87 1.98 1.79 1.68 1.97 1.93
LIQUIDITY RATIOS
Current Ratio 3.20 3.77 3.74 3.61 4.18 3.77 2.74
Current Ratio (Inc. ST Loans) 0.91 0.89 0.81 0.78 0.83 0.73 0.75
Quick Ratio 2.05 2.41 2.16 1.98 2.67 2.28 1.56
Inventory Turnover Ratio 13.14 12.73 11.24 6.67 5.08 6.24 4.40
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 13.21 29.46 33.19 10.55 37.00 29.83
Dividend payout Ratio (Cash Profit) 0.00 10.44 22.71 22.17 6.99 25.66 22.52
Earning Retention Ratio 100.00 86.79 70.54 66.81 89.45 69.68 70.17
Cash Earnings Retention Ratio 100.00 89.56 77.29 77.83 93.01 77.74 77.48
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.34 1.90 2.33 4.45 5.60 3.38 2.08
Financial Charges Coverage Ratio 10.99 6.19 6.19 2.86 3.08 3.57 8.37
Fin. Charges Cov.Ratio (Post Tax) 9.31 5.55 5.52 2.82 3.03 3.17 8.28
COMPONENT RATIOS
Material Cost Component(% earnings) 52.43 52.36 58.27 60.57 64.98 62.25 62.80
Selling Cost Component 4.23 3.77 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 4.74 5.72 4.21 4.22 4.52 3.05 3.44
Import Comp. in Raw Mat. Consumed 0.00 69.35 64.64 73.05 66.53 50.11 60.66
Long term assets / Total Assets 1.62 1.87 1.98 1.79 1.68 1.97 1.93
Bonus Component In Equity Capital (%) 19.83 19.83 19.83 19.83 19.83 19.83 19.83
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 5,055.02 5,089.83 5,091.84 5,090.83 5,029.13 5,066.81 5,097.94
EV / Net Sales (X) 2.84 3.07 3.25 3.96 4.45 4.53 5.81
EV / EBITDA (X) 16.06 17.60 19.01 32.29 41.86 35.52 44.91
MarketCap / Sales (X) 2.87 3.08 3.26 3.98 4.52 4.57 5.83
Retention Ratios (%) 0.00 86.79 70.54 66.81 89.45 63.00 70.17
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 16.46 18.50
Price / Sales (X) 2.87 3.09 3.27 3.99 4.52 4.58 5.83
Earning Yield (%) 0.04 0.03 0.03 0.01 0.01 0.01 0.01
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 22.25 22.25 22.25 22.25 22.25 22.25 22.25
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.50 0.50
Init. Contribution Settler 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Stock Opiton 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 692.65 506.58 365.57 269.24 231.94 702.16 604.39
Loan Funds
Secured Loans 476.30 419.30 467.74 517.58 515.94 959.46 504.17
Unsecured Loans 90.00 0.00 0.00 10.00 0.21 28.20 25.18
Minority Interest 11.99 9.02 5.52 11.45 8.59 179.39 155.77
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 1,293.20 957.16 861.09 830.53 778.93 1,891.96 1,312.26
USES OF FUNDS
Fixed Assets
Gross Block 415.77 302.26 455.42 485.93 409.31 735.11 672.58
Less : Revaluation Reserve 0.00 0.00 1.56 1.59 1.62 1.67 1.73
Less: Accum. Depreciation 103.71 45.92 209.83 169.52 136.53 305.66 246.34
Net Block 312.06 256.35 245.59 316.41 272.78 429.45 426.24
Capital Work in Progress 299.08 102.18 32.59 23.97 46.70 746.05 297.33
Investments 0.00 0.17 0.39 3.11 7.65 8.82 5.64
Net Current Assets
Current Assets, Loans and Advances 973.75 816.49 788.95 680.43 608.51 1,002.96 858.28
Less : Current Liabilities and Provisions 291.69 218.03 204.88 191.81 155.08 293.66 273.49
Total Net Current Assets 682.07 598.47 584.07 488.62 453.43 709.31 584.79
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 1,293.20 957.16 862.65 832.11 780.55 1,893.63 1,314.00
Note :
Book Value of Unquoted Investments 0.00 0.01 0.38 2.98 2.34 3.26 0.08
Market Value of Quoted Investments 0.00 0.00 0.15 0.14 1.92 3.87 5.24
Contingent liabilities 226.86 241.93 142.33 115.45 99.41 290.08 421.12
Number of Equity shares outstanding 22.22 22.22 22.22 22.22 22.22 22.22 22.22
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 22.25 22.25 22.25 22.25 22.25 22.25 22.25
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.50 0.50
Reserves and Surplus 686.37 505.10 363.77 267.57 225.79 288.11 253.90
Loan Funds
Secured Loans 467.09 405.04 455.82 445.88 444.92 337.09 205.43
Unsecured Loans 90.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,265.71 932.39 841.84 735.70 692.97 647.95 482.08
USES OF FUNDS
Fixed Assets
Gross Block 342.50 445.20 410.55 370.84 316.96 319.63 285.58
Less : Revaluation Reserve 0.00 1.53 1.56 1.59 1.62 1.67 1.73
Less: Accum. Depreciation 93.09 241.12 201.65 158.88 131.29 145.25 119.69
Net Block 249.41 202.55 208.90 211.96 185.66 174.39 165.89
Capital Work in Progress 284.22 93.41 22.68 18.77 36.01 36.28 9.51
Investments 96.02 49.67 45.12 37.89 15.62 73.29 55.62
Net Current Assets
Current Assets, Loans and Advances 925.07 798.82 773.25 648.50 600.92 497.83 398.08
Less : Current Liabilities and Provisions 289.01 212.06 206.56 179.83 143.62 132.16 145.29
Total Net Current Assets 636.06 586.76 566.69 468.67 457.30 365.66 252.79
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,265.71 932.39 843.40 737.29 694.59 649.62 483.81
Note :
Book Value of Unquoted Investments 96.02 49.67 45.10 37.88 10.42 68.09 50.42
Market Value of Quoted Investments 0.00 0.01 0.15 0.09 1.86 3.72 5.06
Contingent liabilities 260.80 275.28 142.33 134.86 98.23 68.07 54.56
Number of Equity shares outstanding 22.22 22.22 22.22 22.22 22.22 22.22 22.22
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 1,818.73 1,775.46 1,588.44 1,347.66 1,181.65 1,667.37 1,360.06
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -13.03 -10.43 -46.32 -6.70 -16.64 2.91 -12.79
Total Income 1,805.70 1,765.03 1,542.12 1,340.95 1,165.01 1,670.28 1,347.26
EXPENDITURE :
Raw Materials 703.73 685.52 750.32 695.17 636.82 676.17 550.82
Excise Duty 143.13 0.00 126.64 106.61 99.11 112.37 78.54
Power and Fuel Cost 42.68 34.49 35.27 31.17 26.93 125.11 120.41
Other Manufacturing Expenses 42.68 34.49 35.27 31.17 26.93 125.11 120.41
Employee Cost 273.01 236.23 200.92 161.23 121.93 127.57 103.62
Selling and Administration Expenses 75.98 62.91 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 1,281.21 1,053.64 1,148.42 1,025.37 911.71 1,166.33 973.80
Profit before Interest, Depreciation and Tax 445.99 350.14 500.99 546.27 449.67 793.64 695.77
Interest and Financial Charges 30.21 47.88 45.57 60.34 40.36 58.54 23.19
Profit before Depreciation and Tax 415.77 302.26 455.42 485.93 409.31 735.11 672.58
Depreciation 59.34 47.46 48.47 38.71 27.96 55.62 50.79
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 241.96 200.13 178.57 59.79 59.77 128.52 148.72
Tax 51.50 30.38 29.60 -0.47 4.58 5.76 -5.86
Profit After Tax 190.46 169.75 148.97 60.26 55.19 122.76 154.58
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. 190.46 169.75 148.97 60.26 55.19 122.76 154.58
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 661.96 663.98 378.80 262.52 266.19 608.35 536.65
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 49.99 44.43 22.22 5.55 22.22 22.22
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 0.00 0.01 0.38 2.98 2.34 3.26 0.08
Extraordinary Items 0.00 -1.87 0.00 0.00 0.00 -20.64 0.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 1,782.46 1,658.46 1,564.81 1,283.97 1,131.15 1,118.35 877.06
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 1.61 -8.14 -43.55 -3.92 -16.02 -3.54 -6.70
Total Income 1,784.07 1,650.32 1,521.26 1,280.06 1,115.13 1,114.80 870.36
EXPENDITURE :
Raw Materials 600.99 633.79 701.93 638.84 595.05 568.81 456.95
Excise Duty 137.87 134.52 126.64 106.61 99.11 79.94 60.84
Power and Fuel Cost 37.42 30.10 31.11 26.96 24.33 51.46 42.15
Other Manufacturing Expenses 37.42 30.10 31.11 26.96 24.33 51.46 42.15
Employee Cost 256.68 230.64 193.31 151.39 118.35 94.37 75.29
Selling and Administration Expenses 75.50 62.62 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 1,145.88 1,121.76 1,084.10 950.76 861.18 846.04 677.38
Profit before Interest, Depreciation and Tax 371.14 491.93 453.85 425.96 356.00 359.60 299.14
Interest and Financial Charges 28.64 46.73 43.29 55.12 39.05 39.96 13.56
Profit before Depreciation and Tax 342.50 445.20 410.55 370.84 316.96 319.63 285.58
Depreciation 52.38 44.64 44.80 33.24 26.73 26.51 24.18
Profit Before Tax 233.69 197.75 179.80 69.30 54.37 62.96 75.78
Tax 48.13 29.68 28.98 2.37 1.72 2.87 1.27
Profit After Tax 185.56 168.07 150.82 66.94 52.65 60.09 74.51
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 653.87 491.90 378.77 261.63 259.21 238.69 210.59
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 17.69 35.45 18.44 4.61 18.61 19.56
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 96.02 49.67 45.10 37.88 10.42 68.09 50.42
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 -13.22 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007 Mar 2006
Cash and Cash Equivalents at Beginning of the year 26.95 30.19 31.74 18.86 22.26 10.59 4.83
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 155.52 183.83 204.81 85.92 161.00 119.28 46.69
Adjustments :
Depreciation 0.00 50.79 45.19 39.32 35.14 24.95 19.09
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -0.01 0.00 -0.01 -0.02 -0.01 -0.04
P/L on Sales of Assets 0.00 -0.04 0.07 -0.09 -0.04 -0.01 -0.68
P/L on Sales of Invest 0.00 0.00 -0.10 0.06 -0.78 -0.13 -2.93
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.50 0.13 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 -41.53 55.78 -8.49 -74.07 -57.11 -62.09
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 48.99 -46.34 -40.29 60.97 1.36 39.29
Loans and Advances 0.00 0.00 0.00 0.00 -73.71 -28.01 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 19.58 22.32 24.94 0.00 0.00 0.00
Direct Taxes Paid 0.00 -36.32 -33.46 -16.76 -24.91 -18.43 -3.16
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 0.13 -11.11 20.00 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 121.90 181.65 198.57 118.31 43.11 15.61 5.51
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -315.84 -149.91 -112.32 -52.70 -78.93 -62.38
Sale of Fixed Assets 0.00 1.46 4.37 2.54 0.00 0.00 1.32
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 -10.64 -0.51 -0.24 0.00 0.00 0.00
Sale of Investments 0.00 5.50 0.09 0.79 0.00 0.00 -12.09
Investment Income 0.00 0.00 0.00 0.00 3.30 -4.10 0.00
Interest Received 0.00 4.27 0.71 0.63 0.77 0.53 0.06
Dividend Received 0.00 -0.01 0.00 -0.01 -0.02 -0.01 -0.04
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 -416.93 -319.81 -167.83 -118.19 -48.61 -82.49 -73.05
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 0.00 109.40 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 230.26 79.95 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 -9.83 80.86 55.74
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 -0.15 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 -8.09 -22.23 -25.76 -12.87 -8.51 -2.26
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -20.27 -21.44 -24.45 0.00 0.00 0.00
Others 333.51 -1.39 -3.78 0.00 20.27 -0.06 2.32
Net Cash used in Financing Activities 333.51 135.27 -32.29 20.05 0.64 75.96 73.08
Net Inc./(Dec.) in Cash and Cash Equivalent 38.47 -2.89 -1.55 20.17 -4.86 9.08 5.54
Cash and Cash Equivalents at End of the year 65.42 27.30 30.19 39.02 17.40 19.67 10.37
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Cash and Cash Equivalents at Beginning of the year 19.04 17.03 18.04 79.74 38.93 10.93 14.56
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 233.69 197.75 179.80 69.30 54.37 62.96 75.78
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 0.00 0.00 137.78 30.64 48.06 23.75 54.49
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 0.00 0.00 -62.41 -53.25 -94.03 -48.05 -53.08
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 0.00 0.00 -76.38 -39.08 86.78 53.98 -5.05
Net Cash used in Financing Activities 0.00 0.00 -76.38 -39.08 86.78 53.98 -5.05
Net Inc./(Dec.) in Cash and Cash Equivalent 34.80 2.02 -1.01 -61.70 40.81 29.68 -3.63
Cash and Cash Equivalents at End of the year 53.84 19.04 17.03 18.04 79.74 40.61 10.93
Rs in Cr Mar 2013 Dec 2012 Sep 2012 Jun 2012 Mar 2012 Dec 2011 Sep 2011
Sales 315.10 462.80 428.00 456.82 424.24 438.36 392.35
Other Income 4.20 1.08 2.34 1.15 0.72 0.80 1.33
Stock Adjustment 4.26 -3.04 -14.65 -9.96 6.98 0.36 -5.64
Raw Material 146.48 184.72 202.24 185.38 164.16 174.46 174.41
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 30.70 40.33 40.49 34.43 33.11 34.05 32.27
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 46.94 166.60 130.60 145.04 112.89 150.95 107.04
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 51.96 36.35 43.27 84.36 89.44 63.85 60.50
Interest 3.16 16.69 16.60 17.84 45.43 10.55 7.03
Gross Profit 53.00 20.74 29.01 67.68 44.73 54.10 54.80
Depreciation 8.02 14.98 13.15 14.33 14.76 14.09 13.67
Taxation 4.20 0.88 1.40 -2.06 5.05 -1.23 -2.15
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 44.81 -3.43 56.22 17.95 69.87 9.63 16.55
Minority Interest -1.21 -1.19 -13.66 -4.71 -9.09 -5.33 -2.47
Share Of P/L Of Associates 0.01 0.00 0.00 -0.06 -0.04 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 43.61 -4.62 42.55 13.18 60.74 4.30 14.09
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 22.25 22.25 22.25 22.25 22.25 22.25 22.25
EPS Before Extra Ordinary Items
Basic EPS 1.96 -0.21 1.92 0.59 2.73 0.19 0.63
Diluted EPS 1.96 -0.21 1.92 0.59 2.73 0.19 0.63
EPS After Extra Ordinary Items
Basic EPS 1.96 -0.21 1.92 0.59 2.73 0.19 0.63
Diluted EPS 1.96 -0.21 1.92 0.59 2.73 0.19 0.63
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 6.02 6.02 6.02 6.02 6.02 6.02 6.02
Agg.Of Non PromotoHolding(%) 27.12 27.12 27.12 27.12 27.12 27.12 27.12
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 544.13 509.93 474.55 438.60 488.54 425.46 462.70
Other Income 1.30 4.23 0.62 0.55 14.15 0.03 1.31
Stock Adjustment -24.45 -27.28 5.73 0.76 1.35 1.60 8.08
Raw Material 227.29 203.99 161.73 143.94 159.71 144.78 143.20
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 75.20 72.28 67.58 68.88 66.73 63.74 62.42
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 111.94 89.17 78.44 74.74 84.95 71.10 84.13
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 83.16 87.77 74.05 61.07 83.78 70.58 75.71
Interest 12.19 6.27 7.92 6.29 2.55 11.19 6.03
Gross Profit 72.26 85.72 66.75 55.32 95.37 59.42 71.00
Depreciation 27.73 26.30 13.82 13.19 15.56 14.95 12.62
Taxation 8.81 12.76 12.78 8.02 23.91 7.17 9.09
Net Profit / Loss 35.72 46.66 40.14 34.12 55.91 37.31 49.29
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 22.25 22.25 22.25 22.25 22.25 22.25 22.25
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 2.10 1.81 1.54 2.52 1.68 2.22
Diluted EPS 1.61 2.10 1.81 1.54 2.52 1.68 2.22
EPS After Extra Ordinary Items
Basic EPS 1.61 2.10 1.81 1.54 2.52 1.68 2.22
Diluted EPS 1.61 2.10 1.81 1.54 2.52 1.68 2.22
Rs in Cr Dec 2018 Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Mar 2013
Sales 2,023.94 1,818.73 1,663.70 1,588.44 1,347.66 1,181.65 777.90
Other Income 7.87 22.55 1.12 3.30 3.70 7.21 5.27
Stock Adjustment -56.23 -13.03 -10.43 -46.32 -6.70 -16.64 1.23
Raw Material 927.04 703.73 685.52 750.32 695.17 636.82 331.19
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 312.91 273.01 239.05 200.92 161.23 121.93 71.03
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 394.00 338.66 312.03 274.53 245.39 199.95 213.54
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 331.05 311.98 293.47 270.30 158.22 123.36 88.31
Interest 35.83 30.21 48.15 45.57 60.34 40.36 19.85
Gross Profit 303.09 304.32 246.44 228.03 101.57 90.21 73.74
Depreciation 90.66 59.34 48.37 48.47 38.71 27.96 22.99
Taxation 46.29 51.50 30.06 29.60 -0.47 4.58 5.07
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 166.14 193.48 168.01 149.96 63.33 57.67 41.38
Minority Interest -3.08 -3.02 -0.81 -0.85 -3.13 -2.46 -2.40
Share Of P/L Of Associates 0.00 0.00 0.00 -0.13 0.06 -0.02 0.01
Net P/L After Minority Interest and Share Of Associates 163.06 190.46 167.20 148.97 60.26 55.19 38.99
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 22.25 22.25 22.25 22.25 22.25 22.25 22.25
EPS Before Extra Ordinary Items
Basic EPS 7.34 8.71 7.53 6.70 2.71 2.48 0.00
Diluted EPS 7.34 8.71 7.53 6.70 2.71 2.48 0.00
EPS After Extra Ordinary Items
Basic EPS 7.34 8.71 7.53 6.70 2.71 2.48 0.00
Diluted EPS 7.34 8.71 7.53 6.70 2.71 2.48 0.00
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 5.92 6.02 6.02 6.02
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 26.67 27.12 27.12 27.12
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,967.21 1,054.06 913.15 1,782.46 914.00 935.78 1,658.46
Other Income 6.69 5.52 1.16 22.68 14.18 2.12 1.63
Stock Adjustment -45.25 -51.73 6.48 1.61 2.95 -1.34 -8.14
Raw Material 736.95 431.28 305.67 600.99 304.49 296.51 633.79
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 283.93 147.47 136.46 256.68 130.48 126.20 230.64
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 354.29 201.11 153.18 315.67 156.05 220.55 297.10
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 306.04 170.92 135.12 292.03 154.36 144.05 287.49
Interest 32.68 18.46 14.21 28.64 13.75 14.90 46.73
Gross Profit 280.05 157.98 122.07 286.07 154.79 131.28 242.39
Depreciation 81.04 54.03 27.01 52.38 30.50 21.87 44.64
Taxation 42.37 21.57 20.80 48.13 31.07 17.06 29.68
Net Profit / Loss 156.64 82.38 74.26 185.56 93.21 92.34 168.07
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 22.25 22.25 22.25 22.25 22.25 22.25 22.25
Equity Dividend Rate 100.00 0.00 0.00 100.00 0.00 0.00 100.00
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 7.05 0.00 3.34 8.35 0.00 4.15 7.56
Diluted EPS 7.05 0.00 3.34 8.35 0.00 4.15 7.56
EPS After Extra Ordinary Items
Basic EPS 7.05 0.00 3.34 8.35 0.00 4.15 7.56
Diluted EPS 7.05 0.00 3.34 8.35 0.00 4.15 7.56