19 Nov 2018 | 10:14 PM
 

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

BSE Code: 532548 | NSE Symbol: CENTURYPLY
165.50
-1.20
(-0.71 %)
19 Nov 2018 | 03:41 PM
Change company
  • Open (Rs)
    168.05
  • Prev. close (Rs.)
    166.70
  • High (Rs.)
    168.05
  • Low (Rs.)
    163.75
  • 52W H (Rs.)
    364.10
  • 52W L (Rs.)
    150.10
  • Volume
    7324
  • MCap (Rs in Cr.)
    3,676.97

Century Plyboards (India) 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.) 7.48 8.71 13.70 6.75 2.85 2.59 7.67
Adjusted Cash EPS (Rs.) 11.56 11.38 15.83 8.93 4.59 3.85 10.17
Reported EPS (Rs.) 7.34 8.57 7.60 6.70 2.71 2.48 5.52
Reported Cash EPS (Rs.) 11.42 11.24 9.74 8.89 4.45 3.74 8.03
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 14.90 14.04 19.08 11.52 7.12 5.55 12.84
Book Value (Excl Rev Res) Per Share (Rs.) 14.90 14.04 19.08 11.52 7.12 5.55 12.84
Book Value (Incl Rev Res) Per Share (Rs.) 14.90 14.04 19.08 11.52 7.12 5.55 12.84
Net Operating Income Per Share (Rs.) 91.10 81.86 79.91 71.50 60.66 53.19 75.05
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 16.35 17.15 23.88 16.10 11.74 10.43 17.10
Gross Profit Margin (%) 11.87 13.89 21.20 13.05 8.86 8.07 13.77
Net Profit Margin (%) 8.05 10.47 9.51 9.37 4.47 4.67 7.36
Adjusted Cash Margin (%) 12.63 13.73 19.74 12.35 7.55 7.20 13.51
Adjusted Return On Net Worth (%) 19.51 27.06 57.53 38.66 21.72 22.67 23.51
Reported Return On Net Worth (%) 19.14 26.64 31.94 38.41 20.67 21.70 16.93
Return On long Term Funds (%) 24.37 31.93 64.52 47.97 26.26 21.87 17.43
LEVERAGE RATIOS
Long Term Debt / Equity 0.20 0.21 0.12 0.21 0.61 0.85 0.86
Total Debt/Equity 0.63 0.79 0.79 1.21 1.81 2.03 1.36
Owners fund as % of total Source 0.63 0.79 0.79 1.21 1.81 2.03 1.36
Fixed Assets Turnover Ratio 1.50 1.62 1.95 1.87 1.67 0.88 1.04
LIQUIDITY RATIOS
Current Ratio 2.94 3.34 3.74 3.85 3.55 3.92 3.42
Current Ratio (Inc. ST Loans) 0.94 0.94 0.88 0.81 0.77 0.80 1.00
Quick Ratio 1.53 2.07 2.08 2.19 1.96 2.44 2.36
Inventory Turnover Ratio 14.90 14.04 19.08 11.52 7.12 5.55 12.84
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 16.39 0.00 35.61 35.86 41.75 11.78 21.04
Dividend payout Ratio (Cash Profit) 10.53 0.00 27.80 27.05 25.42 7.82 14.48
Earning Retention Ratio 83.91 100.00 80.23 64.38 60.27 88.73 84.84
Cash Earnings Retention Ratio 89.59 100.00 82.90 73.08 75.34 92.41 88.57
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.08 2.24 1.19 2.36 5.17 6.03 4.37
Financial Charges Coverage Ratio 9.46 11.07 8.98 6.00 2.68 3.24 4.96
Fin. Charges Cov.Ratio (Post Tax) 8.08 9.27 5.52 5.33 2.64 3.06 4.05
COMPONENT RATIOS
Material Cost Component(% earnings) 53.14 51.10 47.82 57.25 59.78 64.89 46.95
Selling Cost Component 2.73 4.17 3.54 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 1.50 1.62 1.95 1.87 1.67 0.88 1.04
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.) 3,661.40 3,615.30 3,643.66 3,645.10 3,643.83 3,580.56 3,614.04
EV / Net Sales (X) 1.81 1.99 2.05 2.29 2.70 3.03 2.17
EV / EBITDA (X) 10.80 10.81 8.47 13.32 22.50 27.42 12.45
MarketCap / Sales (X) 1.82 2.02 2.07 2.32 2.73 3.12 2.21
Retention Ratios (%) 83.61 0.00 64.39 64.14 58.25 88.22 78.96
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 5.09
Price / Sales (X) 1.82 2.03 2.08 2.32 2.74 3.12 2.21
Earning Yield (%) 0.04 0.05 0.05 0.04 0.02 0.01 0.03
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 7.05 8.35 7.56 6.79 3.01 2.37 3.30
Adjusted Cash EPS (Rs.) 10.70 10.71 9.57 8.80 4.51 3.57 4.49
Reported EPS (Rs.) 7.05 8.35 7.56 6.79 3.01 2.37 2.70
Reported Cash EPS (Rs.) 10.70 10.71 9.57 8.80 4.51 3.57 3.90
Dividend Per Share 1.00 1.00 1.00 2.00 1.00 0.25 1.00
Operating Profit Per Share (Rs.) 13.77 13.14 12.73 11.24 6.67 5.08 6.24
Book Value (Excl Rev Res) Per Share (Rs.) 13.77 13.14 12.73 11.24 6.67 5.08 6.24
Book Value (Incl Rev Res) Per Share (Rs.) 13.77 13.14 12.73 11.24 6.67 5.08 6.24
Net Operating Income Per Share (Rs.) 88.54 80.23 74.65 70.43 57.79 50.91 50.34
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 15.55 16.38 17.05 15.96 11.54 9.97 12.38
Gross Profit Margin (%) 11.43 13.44 14.36 13.10 8.95 7.61 10.01
Net Profit Margin (%) 7.96 10.41 10.13 9.63 5.21 4.65 5.37
Adjusted Cash Margin (%) 12.04 13.18 12.77 12.35 7.74 6.97 8.89
Adjusted Return On Net Worth (%) 18.69 26.18 31.87 39.07 23.09 21.21 23.60
Reported Return On Net Worth (%) 18.69 26.18 31.87 39.07 23.09 21.21 19.34
Return On long Term Funds (%) 23.05 30.66 41.33 47.72 30.51 23.13 30.95
LEVERAGE RATIOS
Long Term Debt / Equity 0.20 0.21 0.12 0.21 0.41 0.63 0.21
Total Debt/Equity 0.60 0.79 0.77 1.18 1.54 1.79 1.09
Owners fund as % of total Source 0.60 0.79 0.77 1.18 1.54 1.79 1.09
Fixed Assets Turnover Ratio 1.51 1.62 1.87 1.98 1.79 1.68 1.97
LIQUIDITY RATIOS
Current Ratio 2.82 3.20 3.77 3.74 3.61 4.18 3.77
Current Ratio (Inc. ST Loans) 0.91 0.83 0.89 0.81 0.78 0.83 0.73
Quick Ratio 1.55 2.05 2.41 2.16 1.98 2.67 2.28
Inventory Turnover Ratio 13.77 13.14 12.73 11.24 6.67 5.08 6.24
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 13.21 29.46 33.19 10.55 37.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 10.44 22.71 22.17 6.99 25.66
Earning Retention Ratio 100.00 100.00 86.79 70.54 66.81 89.45 69.68
Cash Earnings Retention Ratio 100.00 100.00 89.56 77.29 77.83 93.01 77.74
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.11 2.34 1.90 2.33 4.45 5.60 3.38
Financial Charges Coverage Ratio 9.57 10.99 6.19 6.19 2.86 3.08 3.57
Fin. Charges Cov.Ratio (Post Tax) 8.27 9.31 5.55 5.52 2.82 3.03 3.17
COMPONENT RATIOS
Material Cost Component(% earnings) 55.74 52.43 52.36 58.27 60.57 64.98 62.25
Selling Cost Component 2.86 4.23 3.77 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 4.59 4.74 5.72 4.21 4.22 4.52 3.05
Import Comp. in Raw Mat. Consumed 0.00 0.00 69.35 64.64 73.05 66.53 50.11
Long term assets / Total Assets 1.51 1.62 1.87 1.98 1.79 1.68 1.97
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.) 3,666.00 3,628.67 3,663.48 3,665.49 3,664.48 3,602.78 3,640.46
EV / Net Sales (X) 1.86 2.04 2.21 2.34 2.85 3.19 3.26
EV / EBITDA (X) 11.72 11.53 12.67 13.68 23.24 29.99 25.52
MarketCap / Sales (X) 1.87 2.07 2.22 2.35 2.87 3.26 3.29
Retention Ratios (%) 0.00 0.00 86.79 70.54 66.81 89.45 63.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 11.87
Price / Sales (X) 1.87 2.07 2.22 2.36 2.87 3.26 3.30
Earning Yield (%) 0.04 0.05 0.05 0.04 0.02 0.01 0.02
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 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 0.00 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 829.30 692.65 506.58 365.57 269.24 231.94 702.16
Loan Funds
Secured Loans 478.57 476.30 419.30 467.74 517.58 515.94 959.46
Unsecured Loans 56.05 90.00 0.00 0.00 10.00 0.21 28.20
Minority Interest 18.39 11.99 9.02 5.52 11.45 8.59 179.39
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 1,404.56 1,293.20 957.16 861.09 830.53 778.93 1,891.96
USES OF FUNDS
Fixed Assets
Gross Block 848.38 415.77 302.26 455.42 485.93 409.31 735.11
Less : Revaluation Reserve 0.00 0.00 0.00 1.56 1.59 1.62 1.67
Less: Accum. Depreciation 193.34 103.71 45.92 209.83 169.52 136.53 305.66
Net Block 655.04 312.06 256.35 245.59 316.41 272.78 429.45
Capital Work in Progress 126.43 299.08 102.18 32.59 23.97 46.70 746.05
Investments 0.02 0.00 0.17 0.39 3.11 7.65 8.82
Net Current Assets
Current Assets, Loans and Advances 943.94 973.75 816.49 788.95 680.43 608.51 1,002.96
Less : Current Liabilities and Provisions 320.87 291.69 218.03 204.88 191.81 155.08 293.66
Total Net Current Assets 623.07 682.07 598.47 584.07 488.62 453.43 709.31
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 1,404.56 1,293.20 957.16 862.65 832.11 780.55 1,893.63
Note :
Book Value of Unquoted Investments 0.02 0.00 0.01 0.38 2.98 2.34 3.26
Market Value of Quoted Investments 0.00 0.00 0.00 0.15 0.14 1.92 3.87
Contingent liabilities 90.51 196.49 241.93 142.33 115.45 99.41 290.08
Number of Equity shares outstanding 22.22 22.22 22.22 22.22 22.22 22.22 22.22
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 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 0.00 0.50
Reserves and Surplus 815.70 686.37 505.10 363.77 267.57 225.79 288.11
Loan Funds
Secured Loans 502.22 557.09 405.04 455.82 445.88 444.92 337.09
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,340.17 1,265.71 932.39 841.84 735.70 692.97 647.95
USES OF FUNDS
Fixed Assets
Gross Block 715.76 342.50 445.20 410.55 370.84 316.96 319.63
Less : Revaluation Reserve 0.00 0.00 1.53 1.56 1.59 1.62 1.67
Less: Accum. Depreciation 174.05 93.09 241.12 201.65 158.88 131.29 145.25
Net Block 541.71 249.41 202.55 208.90 211.96 185.66 174.39
Capital Work in Progress 120.06 284.22 93.41 22.68 18.77 36.01 36.28
Investments 96.04 96.02 49.67 45.12 37.89 15.62 73.29
Net Current Assets
Current Assets, Loans and Advances 901.47 925.07 798.82 773.25 648.50 600.92 497.83
Less : Current Liabilities and Provisions 319.10 289.01 212.06 206.56 179.83 143.62 132.16
Total Net Current Assets 582.36 636.06 586.76 566.69 468.67 457.30 365.66
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,340.17 1,265.71 932.39 843.40 737.29 694.59 649.62
Note :
Book Value of Unquoted Investments 96.04 96.02 49.67 45.10 37.88 10.42 68.09
Market Value of Quoted Investments 0.00 0.00 0.01 0.15 0.09 1.86 3.72
Contingent liabilities 122.13 228.50 275.28 142.33 134.86 98.23 68.07
Number of Equity shares outstanding 22.22 22.22 22.22 22.22 22.22 22.22 22.22
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 2,023.94 1,818.73 1,775.46 1,588.44 1,347.66 1,181.65 1,667.37
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -56.23 -13.03 -10.43 -46.32 -6.70 -16.64 2.91
Total Income 1,967.71 1,805.70 1,765.03 1,542.12 1,340.95 1,165.01 1,670.28
EXPENDITURE :
Raw Materials 927.04 703.73 685.52 750.32 695.17 636.82 676.17
Excise Duty 36.06 143.13 0.00 126.64 106.61 99.11 112.37
Power and Fuel Cost 71.00 42.68 34.49 35.27 31.17 26.93 125.11
Other Manufacturing Expenses 71.00 42.68 34.49 35.27 31.17 26.93 125.11
Employee Cost 312.91 273.01 236.23 200.92 161.23 121.93 127.57
Selling and Administration Expenses 55.31 75.98 62.91 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 1,473.32 1,281.21 1,053.64 1,148.42 1,025.37 911.71 1,166.33
Profit before Interest, Depreciation and Tax 884.21 445.99 350.14 500.99 546.27 449.67 793.64
Interest and Financial Charges 35.83 30.21 47.88 45.57 60.34 40.36 58.54
Profit before Depreciation and Tax 848.38 415.77 302.26 455.42 485.93 409.31 735.11
Depreciation 90.66 59.34 47.46 48.47 38.71 27.96 55.62
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 209.35 241.96 199.32 178.57 59.79 59.77 128.52
Tax 46.29 51.50 30.38 29.60 -0.47 4.58 5.76
Profit After Tax 163.06 190.46 168.94 148.97 60.26 55.19 122.76
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. 163.06 190.46 168.94 148.97 60.26 55.19 122.76
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 821.65 659.53 663.98 378.80 262.52 266.19 608.35
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 22.22 0.00 49.99 44.43 22.22 5.55 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 0.02 0.00 0.01 0.38 2.98 2.34 3.26
Extraordinary Items -0.44 -2.43 -1.87 0.00 0.00 0.00 -20.64
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,967.21 1,782.46 1,658.46 1,564.81 1,283.97 1,131.15 1,118.35
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -45.25 1.61 -8.14 -43.55 -3.92 -16.02 -3.54
Total Income 1,921.97 1,784.07 1,650.32 1,521.26 1,280.06 1,115.13 1,114.80
EXPENDITURE :
Raw Materials 736.95 600.99 633.79 701.93 638.84 595.05 568.81
Excise Duty 34.82 137.87 134.52 126.64 106.61 99.11 79.94
Power and Fuel Cost 63.75 37.42 30.10 31.11 26.96 24.33 51.46
Other Manufacturing Expenses 63.75 37.42 30.10 31.11 26.96 24.33 51.46
Employee Cost 283.93 256.68 230.64 193.31 151.39 118.35 94.37
Selling and Administration Expenses 56.42 75.50 62.62 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 1,239.62 1,145.88 1,121.76 1,084.10 950.76 861.18 846.04
Profit before Interest, Depreciation and Tax 748.44 371.14 491.93 453.85 425.96 356.00 359.60
Interest and Financial Charges 32.68 28.64 46.73 43.29 55.12 39.05 39.96
Profit before Depreciation and Tax 715.76 342.50 445.20 410.55 370.84 316.96 319.63
Depreciation 81.04 52.38 44.64 44.80 33.24 26.73 26.51
Profit Before Tax 199.01 233.69 197.75 179.80 69.30 54.37 62.96
Tax 42.37 48.13 29.68 28.98 2.37 1.72 2.87
Profit After Tax 156.64 185.56 168.07 150.82 66.94 52.65 60.09
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 809.93 653.87 491.90 378.77 261.63 259.21 238.69
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 0.00 17.69 35.45 18.44 4.61 18.61
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 96.04 96.02 49.67 45.10 37.88 10.42 68.09
Extraordinary Items -0.57 -1.99 0.00 0.00 0.00 0.00 -13.22
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 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Cash and Cash Equivalents at Beginning of the year 53.84 19.04 17.03 18.04 79.74 38.93 10.93
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 199.01 233.69 197.75 179.80 69.30 54.37 62.96
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 283.40 222.97 0.00 137.78 30.64 48.06 23.75
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 -197.39 -320.78 0.00 -62.41 -53.25 -94.03 -48.05
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 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 -123.34 132.62 0.00 -76.38 -39.08 86.78 53.98
Net Cash used in Financing Activities -123.34 132.62 0.00 -76.38 -39.08 86.78 53.98
Net Inc./(Dec.) in Cash and Cash Equivalent -37.33 34.80 2.02 -1.01 -61.70 40.81 29.68
Cash and Cash Equivalents at End of the year 16.51 53.84 19.04 17.03 18.04 79.74 40.61
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 Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 564.45 537.26 544.13 509.93 474.55 438.60 488.54
Other Income 1.00 0.58 1.30 4.23 0.62 0.55 14.15
Stock Adjustment -6.98 6.28 -24.45 -27.28 5.73 0.76 1.35
Raw Material 239.68 217.61 227.29 203.99 161.73 143.94 159.71
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 84.00 79.02 75.20 72.28 67.58 68.88 66.73
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 111.73 96.29 111.94 89.17 78.44 74.74 84.95
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 74.23 86.54 83.16 87.77 74.05 61.07 83.78
Interest 15.50 13.45 12.19 6.27 7.92 6.29 2.55
Gross Profit 59.72 73.67 72.26 85.72 66.75 55.32 95.37
Depreciation 11.26 10.83 27.73 26.30 13.82 13.19 15.56
Taxation 10.65 17.47 8.81 12.76 12.78 8.02 23.91
Net Profit / Loss 37.82 45.37 35.72 46.66 40.14 34.12 55.91
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 1.70 2.04 1.61 2.10 1.81 1.54 2.52
Diluted EPS 1.70 2.04 1.61 2.10 1.81 1.54 2.52
EPS After Extra Ordinary Items
Basic EPS 1.70 2.04 1.61 2.10 1.81 1.54 2.52
Diluted EPS 1.70 2.04 1.61 2.10 1.81 1.54 2.52
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 Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 1,101.70 1,967.21 1,054.06 913.15 1,782.46 914.00 935.78
Other Income 1.58 6.69 5.52 1.16 22.68 14.18 2.12
Stock Adjustment -0.69 -45.25 -51.73 6.48 1.61 2.95 -1.34
Raw Material 457.28 736.95 431.28 305.67 600.99 304.49 296.51
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 163.02 283.93 147.47 136.46 256.68 130.48 126.20
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 208.02 354.29 201.11 153.18 315.67 156.05 220.55
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 160.77 306.04 170.92 135.12 292.03 154.36 144.05
Interest 28.95 32.68 18.46 14.21 28.64 13.75 14.90
Gross Profit 133.40 280.05 157.98 122.07 286.07 154.79 131.28
Depreciation 22.09 81.04 54.03 27.01 52.38 30.50 21.87
Taxation 28.12 42.37 21.57 20.80 48.13 31.07 17.06
Net Profit / Loss 83.19 156.64 82.38 74.26 185.56 93.21 92.34
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 0.00 100.00 0.00 0.00 100.00 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 3.74 7.05 0.00 3.34 8.35 0.00 4.15
Diluted EPS 3.74 7.05 0.00 3.34 8.35 0.00 4.15
EPS After Extra Ordinary Items
Basic EPS 3.74 7.05 0.00 3.34 8.35 0.00 4.15
Diluted EPS 3.74 7.05 0.00 3.34 8.35 0.00 4.15