17 Nov 2018 | 1:12 PM
 

Cosmo Films Ltd. Share Price Live (BSE)
0

BSE Code: 508814 | NSE Symbol: COSMOFILMS
228.70
-5.40
(-2.30 %)
16 Nov 2018 | 04:01 PM
Change company
  • Open (Rs)
    234.00
  • Prev. close (Rs.)
    234.10
  • High (Rs.)
    236.50
  • Low (Rs.)
    228.00
  • 52W H (Rs.)
    389.00
  • 52W L (Rs.)
    188.00
  • Volume
    3410
  • MCap (Rs in Cr.)
    444.60

Cosmo Films Ltd. Financial Information

Mar 2018 Mar 2017 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 48.81 100.39 12.52 11.92 14.69 14.42 14.30
Adjusted Cash EPS (Rs.) 75.15 122.05 30.28 35.24 34.65 32.89 31.99
Reported EPS (Rs.) 33.14 44.10 14.23 -2.83 5.83 16.21 17.88
Reported Cash EPS (Rs.) 59.49 65.77 32.00 20.48 25.79 34.69 35.57
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 84.13 135.37 53.68 55.89 50.78 48.37 48.18
Book Value (Excl Rev Res) Per Share (Rs.) 84.13 135.37 53.68 55.89 50.78 48.37 48.18
Book Value (Incl Rev Res) Per Share (Rs.) 84.13 135.37 53.68 55.89 50.78 48.37 48.18
Net Operating Income Per Share (Rs.) 1,011.67 872.60 847.11 755.33 651.04 584.45 583.86
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 8.31 15.51 6.33 7.39 7.79 8.27 8.25
Gross Profit Margin (%) 5.71 13.03 4.23 4.31 4.73 5.11 5.22
Net Profit Margin (%) 3.27 5.05 1.67 -0.37 0.89 2.77 3.06
Adjusted Cash Margin (%) 7.30 13.86 3.56 4.64 5.28 5.59 5.45
Adjusted Return On Net Worth (%) 15.31 34.06 6.39 6.43 8.23 8.37 8.68
Reported Return On Net Worth (%) 10.39 14.96 7.26 -1.52 3.26 9.41 10.85
Return On long Term Funds (%) 14.32 25.66 12.07 10.34 11.40 12.71 13.02
LEVERAGE RATIOS
Long Term Debt / Equity 0.65 0.61 0.63 0.88 0.72 0.53 0.53
Total Debt/Equity 1.12 0.98 1.08 1.46 1.31 1.10 1.05
Owners fund as % of total Source 1.12 0.98 1.08 1.46 1.31 1.10 1.05
Fixed Assets Turnover Ratio 1.61 1.75 1.96 1.74 1.68 1.66 1.72
LIQUIDITY RATIOS
Current Ratio 1.47 1.33 1.52 1.91 1.79 2.03 2.03
Current Ratio (Inc. ST Loans) 0.66 0.66 0.68 0.75 0.64 0.78 0.83
Quick Ratio 0.86 0.75 0.89 1.15 1.13 1.28 1.31
Inventory Turnover Ratio 84.13 135.37 53.68 55.89 50.78 48.37 48.18
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 35.88 0.00 29.57 0.00 50.22 35.85 32.50
Dividend payout Ratio (Cash Profit) 19.99 0.00 13.15 5.72 11.34 16.75 16.34
Earning Retention Ratio 75.64 100.00 66.38 0.00 80.08 59.69 59.36
Cash Earnings Retention Ratio 84.18 100.00 86.11 96.68 91.56 82.33 81.83
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 4.74 2.36 7.00 7.67 6.74 5.76 5.42
Financial Charges Coverage Ratio 3.78 7.76 2.74 2.67 3.68 3.55 3.73
Fin. Charges Cov.Ratio (Post Tax) 3.21 4.56 2.56 1.92 2.73 3.37 3.63
COMPONENT RATIOS
Material Cost Component(% earnings) 71.51 66.69 71.51 74.15 69.16 67.91 67.14
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 1.61 1.75 1.96 1.74 1.68 1.66 1.72
Bonus Component In Equity Capital (%) 43.67 43.67 43.67 43.67 43.67 43.67 43.67
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 402.80 423.18 427.26 392.30 418.20 390.85 383.42
EV / Net Sales (X) 0.20 0.25 0.26 0.27 0.33 0.34 0.34
EV / EBITDA (X) 2.03 1.52 3.91 3.40 3.92 3.87 3.91
MarketCap / Sales (X) 0.23 0.27 0.27 0.31 0.36 0.40 0.40
Retention Ratios (%) 64.12 0.00 70.43 0.00 49.78 64.15 67.50
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.23 0.27 0.27 0.31 0.36 0.40 0.40
Earning Yield (%) 0.14 0.19 0.06 -0.01 0.03 0.07 0.08
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 43.67 55.54 58.97 25.52 14.70 10.23 19.89
Adjusted Cash EPS (Rs.) 67.07 74.28 75.00 40.98 35.45 27.29 35.40
Reported EPS (Rs.) 43.67 55.54 55.69 20.79 4.16 7.27 23.44
Reported Cash EPS (Rs.) 67.07 74.28 71.73 36.24 24.91 24.33 38.95
Dividend Per Share 6.00 10.00 10.00 3.50 1.00 2.50 5.00
Operating Profit Per Share (Rs.) 75.23 87.77 101.30 62.97 53.29 39.89 51.37
Book Value (Excl Rev Res) Per Share (Rs.) 75.23 87.77 101.30 62.97 53.29 39.89 51.37
Book Value (Incl Rev Res) Per Share (Rs.) 75.23 87.77 101.30 62.97 53.29 39.89 51.37
Net Operating Income Per Share (Rs.) 939.60 749.91 740.80 760.67 646.44 535.94 474.82
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 8.00 11.70 13.67 8.27 8.24 7.44 10.81
Gross Profit Margin (%) 5.51 9.20 11.51 6.24 5.03 4.25 7.55
Net Profit Margin (%) 4.64 7.40 7.51 2.73 0.64 1.35 4.93
Adjusted Cash Margin (%) 7.00 9.80 10.09 5.37 5.45 5.07 7.44
Adjusted Return On Net Worth (%) 13.32 18.72 23.01 12.07 7.61 5.38 10.79
Reported Return On Net Worth (%) 13.32 18.72 21.73 9.83 2.15 3.82 12.71
Return On long Term Funds (%) 13.00 16.11 23.61 14.87 10.35 8.11 14.41
LEVERAGE RATIOS
Long Term Debt / Equity 0.64 0.60 0.45 0.57 0.82 0.62 0.37
Total Debt/Equity 0.97 0.94 0.66 0.96 1.36 1.15 0.84
Owners fund as % of total Source 0.97 0.94 0.66 0.96 1.36 1.15 0.84
Fixed Assets Turnover Ratio 1.54 1.50 1.77 1.75 1.50 1.43 1.45
LIQUIDITY RATIOS
Current Ratio 1.29 1.23 1.09 1.31 1.55 1.46 1.91
Current Ratio (Inc. ST Loans) 0.67 0.63 0.68 0.61 0.60 0.51 0.67
Quick Ratio 0.88 0.85 0.77 0.96 1.02 1.08 1.37
Inventory Turnover Ratio 75.23 87.77 101.30 62.97 53.29 39.89 51.37
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 22.57 0.00 17.95 16.82 24.00 34.39 21.32
Dividend payout Ratio (Cash Profit) 14.69 0.00 13.94 9.65 4.00 10.27 12.83
Earning Retention Ratio 77.43 100.00 83.05 86.30 93.22 75.56 74.87
Cash Earnings Retention Ratio 85.31 100.00 86.67 91.47 97.19 90.84 85.88
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 4.72 3.75 2.24 4.95 7.38 8.00 4.39
Financial Charges Coverage Ratio 3.61 5.39 7.00 3.30 2.76 3.59 4.49
Fin. Charges Cov.Ratio (Post Tax) 3.60 5.20 5.84 2.84 2.20 3.08 4.37
COMPONENT RATIOS
Material Cost Component(% earnings) 73.90 72.28 67.77 71.76 77.39 72.09 70.86
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 41.27 43.76 42.48 46.84 42.87 48.73 45.30
Import Comp. in Raw Mat. Consumed 0.00 0.00 23.15 24.50 22.63 27.87 25.81
Long term assets / Total Assets 1.54 1.50 1.77 1.75 1.50 1.43 1.45
Bonus Component In Equity Capital (%) 43.67 43.67 43.67 43.67 43.67 43.67 43.67
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 416.83 434.27 434.37 438.93 408.03 438.39 413.31
EV / Net Sales (X) 0.23 0.30 0.30 0.30 0.32 0.42 0.45
EV / EBITDA (X) 2.30 2.34 2.16 3.48 3.68 5.37 4.09
MarketCap / Sales (X) 0.25 0.31 0.31 0.31 0.36 0.43 0.49
Retention Ratios (%) 77.43 0.00 82.05 83.18 76.00 65.61 78.68
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.25 0.31 0.31 0.31 0.36 0.43 0.49
Earning Yield (%) 0.19 0.24 0.24 0.09 0.02 0.03 0.10
Rs in Cr Mar 2018 Mar 2017 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 19.44 19.44 19.44 19.44 19.44 19.44 19.44
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 0.00 0.00 0.00 0.00
Reserves and Surplus 600.22 553.54 361.18 340.54 327.10 315.40 300.66
Loan Funds
Secured Loans 692.46 560.53 411.82 525.31 454.18 358.18 324.71
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 10.01 12.31
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 5.82
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 1,312.12 1,133.51 792.44 885.29 800.72 703.03 662.94
USES OF FUNDS
Fixed Assets
Gross Block 1,529.29 1,447.29 970.52 993.06 751.88 728.43 697.82
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 505.97 458.32 375.07 356.09 312.45 279.77 276.13
Net Block 1,023.32 988.97 595.45 636.97 439.43 448.66 421.69
Capital Work in Progress 12.39 8.59 14.04 1.58 157.70 4.02 7.75
Investments 57.99 0.05 35.53 4.21 21.19 11.82 0.00
Net Current Assets
Current Assets, Loans and Advances 684.50 547.70 430.88 508.00 413.54 469.72 460.95
Less : Current Liabilities and Provisions 466.08 411.80 283.46 265.47 231.14 231.19 227.45
Total Net Current Assets 218.42 135.90 147.42 242.53 182.40 238.53 233.50
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 1,312.12 1,133.51 792.44 885.29 800.72 703.03 662.94
Note :
Book Value of Unquoted Investments 57.99 0.05 35.53 4.21 21.19 11.82 0.00
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 226.89 159.98 181.72 105.21 101.25 1,015.45 1,020.59
Number of Equity shares outstanding 1.94 1.94 1.94 1.94 1.94 1.94 1.94
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 19.44 19.44 19.44 19.44 19.44 19.44 19.44
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 0.00
Reserves and Surplus 617.64 557.10 478.67 391.30 355.85 349.49 338.83
Loan Funds
Secured Loans 614.98 540.81 326.90 394.38 508.69 424.17 291.90
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 10.01
Total 1,252.06 1,117.35 825.01 805.12 883.98 793.10 660.18
USES OF FUNDS
Fixed Assets
Gross Block 1,403.97 1,326.90 968.44 890.20 913.54 673.02 641.56
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 469.00 426.62 383.15 353.78 338.50 299.40 268.49
Net Block 934.97 900.28 585.29 536.42 575.04 373.62 373.07
Capital Work in Progress 12.39 8.59 12.03 14.04 1.58 157.70 3.80
Investments 173.21 115.39 197.26 168.58 166.28 165.99 120.99
Net Current Assets
Current Assets, Loans and Advances 580.23 490.22 370.06 364.95 397.83 305.55 341.03
Less : Current Liabilities and Provisions 448.74 397.13 339.63 278.87 256.75 209.76 178.71
Total Net Current Assets 131.49 93.09 30.43 86.08 141.08 95.79 162.32
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,252.06 1,117.35 825.01 805.12 883.98 793.10 660.18
Note :
Book Value of Unquoted Investments 115.39 115.39 197.26 168.58 166.28 165.99 120.99
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 55.88 61.92 172.02 140.59 106.77 90.56 1,294.45
Number of Equity shares outstanding 1.94 1.94 1.94 1.94 1.94 1.94 1.94
Rs in Cr Mar 2018 Mar 2017 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 1,966.69 1,696.34 1,646.78 1,468.36 1,265.62 1,136.18 1,135.03
Other Income 2.26 0.92 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -8.42 -61.42 28.17 -33.50 4.89 -13.50 -10.27
Total Income 1,960.53 1,635.84 1,674.95 1,434.86 1,270.51 1,122.68 1,124.76
EXPENDITURE :
Raw Materials 1,331.48 1,065.88 1,121.63 1,030.74 821.38 721.93 704.16
Excise Duty 0.00 0.00 93.99 75.20 52.93 42.70 40.49
Power and Fuel Cost 108.94 92.96 104.45 89.28 89.69 77.22 70.54
Other Manufacturing Expenses 111.20 93.88 104.45 89.28 89.69 77.22 70.54
Employee Cost 129.98 128.16 105.01 97.93 90.34 102.23 102.07
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 1,681.60 1,380.88 1,529.53 1,382.43 1,144.03 1,021.30 987.80
Profit before Interest, Depreciation and Tax 1,581.67 1,483.20 1,010.40 1,036.28 780.89 756.89 724.12
Interest and Financial Charges 52.38 35.91 39.88 43.22 29.01 28.46 26.30
Profit before Depreciation and Tax 1,529.29 1,447.29 970.52 993.06 751.88 728.43 697.82
Depreciation 51.21 42.11 34.54 45.32 38.81 35.91 34.39
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 64.00 91.19 38.22 -1.80 21.67 40.12 44.28
Tax -0.43 5.45 10.56 3.70 10.34 8.60 9.52
Profit After Tax 64.43 85.74 27.66 -5.50 11.33 31.52 34.76
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. 64.43 85.74 27.66 -5.50 11.33 31.52 34.76
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 345.63 359.81 41.18 15.80 28.40 30.18 30.99
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 19.16 0.00 6.80 1.94 4.86 9.72 9.72
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 57.99 0.05 35.53 4.21 21.19 11.82 0.00
Extraordinary Items 0.35 0.56 3.33 -28.68 -17.22 2.15 3.19
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,826.59 1,457.84 1,440.13 1,478.74 1,256.69 1,041.88 923.05
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 6.59 -38.97 4.54 33.14 -39.18 4.76 -21.84
Total Income 1,833.18 1,418.87 1,444.67 1,511.88 1,217.51 1,046.64 901.21
EXPENDITURE :
Raw Materials 1,276.76 984.07 922.04 1,012.26 925.61 706.68 614.02
Excise Duty 30.46 109.42 108.59 93.98 75.20 52.93 42.70
Power and Fuel Cost 105.70 89.38 94.69 100.84 85.87 85.76 74.36
Other Manufacturing Expenses 105.70 89.38 94.69 100.84 85.87 85.76 74.36
Employee Cost 86.79 79.02 77.30 63.46 54.63 46.30 52.81
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 1,605.41 1,351.27 1,297.31 1,371.38 1,227.18 977.43 858.25
Profit before Interest, Depreciation and Tax 1,454.09 1,361.32 997.22 928.45 953.73 695.76 664.06
Interest and Financial Charges 50.12 34.42 28.78 38.25 40.19 22.74 22.50
Profit before Depreciation and Tax 1,403.97 1,326.90 968.44 890.20 913.54 673.02 641.56
Depreciation 45.50 36.42 31.17 30.05 40.34 33.17 30.15
Profit Before Tax 85.47 114.70 135.15 48.63 9.94 19.95 55.28
Tax 0.58 6.72 26.88 8.22 1.86 5.82 9.71
Profit After Tax 84.89 107.98 108.27 40.41 8.08 14.13 45.57
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 326.50 241.26 178.10 82.96 44.82 43.84 75.28
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 15.20 0.00 15.48 5.42 1.61 4.03 8.14
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 115.39 115.39 197.26 168.58 166.28 165.99 120.99
Extraordinary Items 0.35 0.56 -6.36 -9.20 -20.50 -5.75 6.90
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 32.28 43.75 45.06 7.31 18.53 4.81 2.58
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 38.78 45.29 53.69 49.33 60.54 31.51 16.81
Adjustments :
Depreciation 0.00 34.39 33.86 20.86 25.31 25.88 30.36
Interest (Net) 0.00 21.80 18.28 14.00 12.83 15.17 11.48
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.43 0.08 0.41 -0.46 0.14 -0.13
P/L on Sales of Invest 0.00 -1.10 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.04 0.08 0.08
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 -23.65 -107.89 35.94 -21.39 -7.88 -21.02
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 11.22 24.53 9.91 8.11 -0.86 4.11
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 -27.09 -17.58 -13.29 -17.89 -9.60 -7.38
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 4.48 -5.41 -0.56 -0.02 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 -5.64 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 55.32 32.97 -49.76 101.48 52.61 72.74 16.80
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -33.46 -57.47 -155.25 -26.38 -32.05 -22.76
Sale of Fixed Assets 0.00 1.84 0.42 0.62 2.43 1.23 0.91
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 -2.54 0.00 0.00 0.00 0.00
Sale of Investments 0.00 9.99 0.00 0.63 -0.17 0.21 40.05
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 -34.69 -21.63 -59.59 -154.00 -24.11 -30.50 18.98
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 13.50 61.79 108.23 -35.40 -1.80 -20.20
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 32.89 28.23 7.64 12.99 -3.78 4.92
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 3.32 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 -9.72 -9.72 -11.60 7.78 -7.78 -6.80
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -21.80 -18.28 -14.00 -12.83 -15.17 -11.48
Others -17.49 -1.61 -1.65 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -17.49 13.88 108.04 90.27 -39.71 -28.52 -33.56
Net Inc./(Dec.) in Cash and Cash Equivalent 4.14 25.22 -1.31 37.75 -11.21 13.72 2.23
Cash and Cash Equivalents at End of the year 36.42 68.97 43.75 45.06 7.31 18.53 4.81
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 10.35 6.66 38.40 7.18 13.96 10.24 12.48
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 118.77 135.15 48.63 9.94 19.95 55.28 67.69
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 30.70 245.08 123.11 54.02 84.37 90.35 24.53
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 -206.82 -106.18 -38.18 -69.95 -179.84 -70.09 -46.87
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 172.90 -135.21 -116.67 47.99 88.69 -16.54 20.10
Net Cash used in Financing Activities 172.90 -135.21 -116.67 47.99 88.69 -16.54 20.10
Net Inc./(Dec.) in Cash and Cash Equivalent -3.22 3.69 -31.74 32.06 -6.78 3.72 -2.24
Cash and Cash Equivalents at End of the year 7.13 10.35 6.66 39.24 7.18 13.96 10.24
Rs in Cr Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 531.40 517.57 527.11 481.23 487.64 440.26 438.34
Other Income 1.58 2.69 12.21 4.29 16.58 1.42 7.13
Stock Adjustment -11.73 -9.41 6.45 0.50 -3.01 -13.49 -21.41
Raw Material 399.00 390.68 364.44 330.76 334.24 302.05 308.08
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 32.85 32.06 30.92 33.87 33.67 31.51 30.00
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 69.44 63.31 93.25 82.71 87.87 85.78 87.38
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 41.62 40.73 31.73 33.06 34.47 33.83 34.01
Interest 16.01 16.66 19.20 11.62 11.81 9.76 6.91
Gross Profit 27.19 26.76 24.74 25.73 39.24 25.49 34.23
Depreciation 13.85 13.05 12.97 12.74 12.97 12.53 10.92
Taxation 3.22 3.61 -13.29 3.22 5.92 3.72 -3.99
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
Net Profit / Loss 10.12 10.10 25.06 9.77 20.35 9.24 28.15
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 10.12 10.10 25.06 9.77 20.35 9.24 28.15
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 19.44 19.44 19.44 19.16 19.16 19.16 19.44
EPS Before Extra Ordinary Items
Basic EPS 5.28 5.27 13.08 5.10 10.61 4.82 14.48
Diluted EPS 5.28 5.27 13.08 5.10 10.61 4.82 14.48
EPS After Extra Ordinary Items
Basic EPS 5.28 5.27 13.08 5.10 10.61 4.82 14.48
Diluted EPS 5.28 5.27 13.08 5.10 10.61 4.82 14.48
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 516.59 475.81 486.24 454.16 458.79 427.41 399.09
Other Income 1.74 2.25 12.25 4.28 16.91 1.39 7.50
Stock Adjustment 2.78 0.00 0.01 1.02 4.86 -0.43 -26.47
Raw Material 390.16 374.48 346.38 321.93 313.86 294.59 296.48
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 22.72 21.93 20.26 22.51 23.30 20.71 17.99
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 62.02 55.85 82.51 71.64 77.15 75.04 74.22
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 38.91 39.24 35.53 37.06 36.17 37.50 33.64
Interest 14.76 15.46 18.36 10.91 11.46 9.39 6.58
Gross Profit 25.89 26.03 29.42 30.43 41.62 29.50 34.56
Depreciation 12.25 11.57 11.53 11.31 11.54 11.11 9.52
Taxation 3.38 3.80 -11.38 3.03 5.35 3.58 -3.64
Net Profit / Loss 10.26 10.66 29.27 16.09 24.73 14.81 30.69
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 19.44 19.44 19.44 19.16 19.16 19.44 19.44
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 5.36 5.56 15.27 8.40 12.90 7.73 15.79
Diluted EPS 5.36 5.56 15.27 8.39 12.90 7.72 15.79
EPS After Extra Ordinary Items
Basic EPS 5.36 5.56 15.27 8.40 12.90 7.73 15.79
Diluted EPS 5.36 5.56 15.27 8.39 12.90 7.72 15.79
Rs in Cr Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 1,048.97 1,936.23 1,008.34 927.89 1,586.92 799.00 787.52
Other Income 4.27 34.51 16.50 18.00 15.47 7.86 1.35
Stock Adjustment -21.14 -8.42 6.95 -15.37 -61.42 -53.43 -10.55
Raw Material 789.68 1,331.48 695.20 636.29 1,065.88 554.82 503.60
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 64.91 129.98 64.79 65.19 128.16 63.15 62.86
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 132.76 348.48 175.96 172.51 299.71 159.55 140.54
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 82.34 133.08 64.79 68.29 153.74 68.36 89.70
Interest 32.67 52.38 30.82 21.57 35.91 14.85 15.45
Gross Profit 53.94 115.21 50.47 64.72 133.30 61.37 75.60
Depreciation 26.89 51.21 25.71 25.50 42.11 20.61 19.08
Taxation 6.83 -0.43 -10.07 9.64 5.45 -5.30 11.24
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 20.22 64.43 34.83 29.58 85.74 48.83 40.04
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 20.22 64.43 34.83 29.58 85.74 48.83 40.04
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 19.44 19.44 19.44 19.16 19.44 19.44 19.44
EPS Before Extra Ordinary Items
Basic EPS 10.55 33.62 0.00 15.43 44.73 0.00 20.60
Diluted EPS 10.55 33.62 0.00 15.43 44.73 0.00 20.60
EPS After Extra Ordinary Items
Basic EPS 10.55 33.62 0.00 15.43 44.73 0.00 20.60
Diluted EPS 10.55 33.62 0.00 15.43 44.73 0.00 20.60
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 992.40 1,826.59 940.40 886.19 1,457.84 742.08 715.76
Other Income 3.99 34.84 16.53 18.31 8.66 7.99 0.67
Stock Adjustment -12.91 6.59 1.03 5.57 -41.53 -37.00 -4.52
Raw Material 764.64 1,276.76 668.31 608.45 984.94 524.51 460.42
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 44.65 86.79 42.77 44.00 76.86 37.97 38.90
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 117.87 305.20 154.15 151.06 253.18 134.46 118.71
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 78.15 146.25 72.59 73.66 173.34 73.36 99.98
Interest 30.21 50.12 29.27 20.85 28.80 14.14 14.66
Gross Profit 51.93 130.97 59.85 71.12 153.20 67.21 85.99
Depreciation 23.82 45.50 22.84 22.65 34.00 17.79 16.20
Taxation 7.17 0.58 -8.35 8.94 7.22 -5.46 12.68
Net Profit / Loss 20.94 84.89 45.36 39.53 111.57 57.31 54.25
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 19.44 19.44 19.44 19.16 19.44 19.44 19.44
Equity Dividend Rate 0.00 60.00 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 10.93 44.30 0.00 20.63 57.39 0.00 27.91
Diluted EPS 10.93 44.30 0.00 20.62 57.39 0.00 27.91
EPS After Extra Ordinary Items
Basic EPS 10.93 44.30 0.00 20.63 57.39 0.00 27.91
Diluted EPS 10.93 44.30 0.00 20.62 57.39 0.00 27.91