21 Sep 2018 | 8:14 PM
 

Delta Corp Ltd. Share Price Live (BSE)
0

BSE Code: 532848 | NSE Symbol: DELTACORP
228.20
-15.05
(-6.18 %)
21 Sep 2018 | 03:54 PM
Change company
  • Open (Rs)
    245.00
  • Prev. close (Rs.)
    243.25
  • High (Rs.)
    248.65
  • Low (Rs.)
    218.30
  • 52W H (Rs.)
    401.30
  • 52W L (Rs.)
    182.90
  • Volume
    346009
  • MCap (Rs in Cr.)
    6,107.55

Delta Corp 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.) 5.77 3.01 1.30 -0.99 3.48 1.99 2.93
Adjusted Cash EPS (Rs.) 7.16 4.57 2.86 0.51 4.21 2.35 3.22
Reported EPS (Rs.) 5.81 3.18 1.66 -0.99 1.55 1.27 1.89
Reported Cash EPS (Rs.) 7.20 4.74 3.22 0.52 2.28 1.63 2.18
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 9.23 7.08 5.23 2.88 6.59 3.74 4.50
Book Value (Excl Rev Res) Per Share (Rs.) 9.23 7.08 5.23 2.88 6.59 3.74 4.50
Book Value (Incl Rev Res) Per Share (Rs.) 9.23 7.08 5.23 2.88 6.59 3.74 4.50
Net Operating Income Per Share (Rs.) 22.71 19.63 16.27 13.00 24.54 18.75 16.30
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 40.65 36.06 32.15 22.17 26.86 19.94 27.58
Gross Profit Margin (%) 34.53 28.11 22.57 10.61 23.90 18.03 25.81
Net Profit Margin (%) 25.59 16.22 10.18 -7.59 6.32 6.89 11.84
Adjusted Cash Margin (%) 30.10 23.04 17.28 3.84 16.24 12.14 19.34
Adjusted Return On Net Worth (%) 9.17 7.58 3.60 -2.98 10.29 5.85 8.87
Reported Return On Net Worth (%) 9.24 8.01 4.57 -2.97 4.58 3.72 5.71
Return On long Term Funds (%) 14.16 14.06 8.97 3.97 16.29 8.86 9.94
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.03 0.22 0.29 0.31 0.39 0.45
Total Debt/Equity 0.00 0.07 0.24 0.33 0.34 0.54 0.58
Owners fund as % of total Source 0.00 0.07 0.24 0.33 0.34 0.54 0.58
Fixed Assets Turnover Ratio 0.45 0.44 0.36 0.28 0.46 0.32 0.34
LIQUIDITY RATIOS
Current Ratio 1.17 1.18 1.83 1.43 1.64 2.99 5.53
Current Ratio (Inc. ST Loans) 1.17 0.92 1.59 1.17 1.40 1.76 2.98
Quick Ratio 0.87 0.78 1.02 1.00 1.28 1.70 3.18
Inventory Turnover Ratio 9.23 7.08 5.23 2.88 6.59 3.74 4.50
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 7.54 7.26 0.00 18.84 23.21 23.75
Dividend payout Ratio (Cash Profit) 0.00 5.06 3.74 23.83 12.83 18.10 20.60
Earning Retention Ratio 100.00 92.03 90.78 0.00 91.61 85.24 84.71
Cash Earnings Retention Ratio 100.00 94.75 95.80 75.98 93.06 87.48 86.08
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.01 0.58 2.98 21.28 2.77 7.70 5.88
Financial Charges Coverage Ratio 26.56 4.83 3.09 1.44 5.42 6.69 10.62
Fin. Charges Cov.Ratio (Post Tax) 19.57 4.14 2.79 1.23 2.55 3.42 5.65
COMPONENT RATIOS
Material Cost Component(% earnings) 5.89 6.91 8.37 0.00 0.00 0.00 0.00
Selling Cost Component 0.00 1.84 2.33 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 0.45 0.44 0.36 0.28 0.46 0.32 0.34
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 5,985.40 6,077.50 6,086.11 6,087.92 6,053.78 6,062.24 5,976.45
EV / Net Sales (X) 9.85 13.37 16.22 20.29 10.84 14.25 16.38
EV / EBITDA (X) 21.71 35.98 47.70 82.32 33.39 58.66 52.72
MarketCap / Sales (X) 10.05 13.44 16.28 20.36 10.94 14.36 16.74
Retention Ratios (%) 0.00 92.46 92.74 0.00 81.16 76.79 76.25
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 6.80
Price / Sales (X) 10.05 11.63 14.03 17.55 9.30 12.17 14.00
Earning Yield (%) 0.03 0.01 0.01 0.00 0.01 0.01 0.01
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 3.95 2.27 1.92 1.24 2.68 0.70 -0.06
Adjusted Cash EPS (Rs.) 4.49 2.79 2.45 1.76 2.92 0.72 -0.04
Reported EPS (Rs.) 3.91 2.27 1.69 1.38 2.73 0.93 -0.08
Reported Cash EPS (Rs.) 4.45 2.79 2.22 1.90 2.97 0.94 -0.06
Dividend Per Share 1.00 0.35 0.20 0.10 0.25 0.25 0.35
Operating Profit Per Share (Rs.) 5.85 4.19 3.77 3.06 1.89 -0.19 -0.41
Book Value (Excl Rev Res) Per Share (Rs.) 5.85 4.19 3.77 3.06 1.89 -0.19 -0.41
Book Value (Incl Rev Res) Per Share (Rs.) 5.85 4.19 3.77 3.06 1.89 -0.19 -0.41
Net Operating Income Per Share (Rs.) 14.04 12.00 10.40 8.42 5.14 1.72 0.05
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 41.62 34.94 36.21 36.41 36.73 -10.96 -786.79
Gross Profit Margin (%) 37.72 30.61 31.05 30.28 32.07 -11.88 -812.69
Net Profit Margin (%) 27.82 18.93 16.23 16.42 53.08 55.50 -4.55
Adjusted Cash Margin (%) 30.06 22.86 23.30 20.12 39.86 25.70 -0.01
Adjusted Return On Net Worth (%) 6.31 5.51 4.93 3.32 7.47 2.26 -0.19
Reported Return On Net Worth (%) 6.25 5.51 4.34 3.70 7.61 3.00 -0.25
Return On long Term Funds (%) 9.91 9.19 8.18 7.08 9.64 3.11 0.74
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.03 0.05 0.08 0.11 0.00 0.02
Total Debt/Equity 0.00 0.05 0.05 0.10 0.15 0.00 0.02
Owners fund as % of total Source 0.00 0.05 0.05 0.10 0.15 0.00 0.02
Fixed Assets Turnover Ratio 0.28 0.29 0.25 0.21 0.14 0.06 0.00
LIQUIDITY RATIOS
Current Ratio 2.54 7.16 5.07 5.85 4.68 54.06 41.21
Current Ratio (Inc. ST Loans) 2.53 5.39 5.04 4.98 3.03 51.83 41.21
Quick Ratio 2.48 6.81 4.92 5.67 4.41 53.98 41.16
Inventory Turnover Ratio 5.85 4.19 3.77 3.06 1.89 -0.19 -0.41
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 8.94 8.78 11.84 7.40 9.15 26.92 0.00
Dividend payout Ratio (Cash Profit) 7.84 7.14 8.98 5.39 8.41 26.47 0.00
Earning Retention Ratio 91.15 91.22 89.57 91.76 90.68 64.33 0.00
Cash Earnings Retention Ratio 92.23 92.85 91.85 94.18 91.44 65.12 0.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.01 0.68 0.87 2.04 1.86 0.04 0.00
Financial Charges Coverage Ratio 39.02 7.53 5.94 4.77 6.92 66.04 1.01
Fin. Charges Cov.Ratio (Post Tax) 26.77 5.77 4.40 3.68 6.05 66.45 0.92
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 6.36 4.91 4.71 0.00 0.00
Selling Cost Component 1.96 1.82 2.05 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 3.04 2.95 4.41 17.81 36.77 54.77 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 0.28 0.29 0.25 0.21 0.14 0.06 0.00
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 6,045.95 6,088.03 6,094.45 6,097.61 6,080.14 6,107.23 6,037.40
EV / Net Sales (X) 16.09 21.90 25.40 31.41 51.95 156.78 5,162.82
EV / EBITDA (X) 33.49 59.69 67.99 78.18 65.66 275.37 1,140.21
MarketCap / Sales (X) 16.26 21.98 25.46 31.46 52.19 156.83 5,223.95
Retention Ratios (%) 91.06 91.22 88.16 92.60 90.85 73.08 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 7.60
Price / Sales (X) 16.25 19.02 21.94 27.12 44.38 132.93 4,370.60
Earning Yield (%) 0.02 0.01 0.01 0.01 0.01 0.00 0.00
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 26.76 23.16 23.07 23.07 22.76 22.69 22.39
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 12.24
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 1,655.98 897.04 812.31 741.98 747.34 750.52 717.16
Loan Funds
Secured Loans 1.44 61.01 196.77 232.92 249.38 312.83 327.80
Unsecured Loans 0.00 0.00 0.00 18.70 15.96 102.58 101.68
Minority Interest 14.09 16.02 26.96 24.40 52.48 161.57 107.35
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 1,698.28 997.23 1,059.11 1,041.08 1,087.93 1,350.19 1,288.62
USES OF FUNDS
Fixed Assets
Gross Block 1,227.60 993.44 978.94 931.55 801.51 379.03 155.27
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.00 141.33 118.27 77.35 47.03 30.43 23.06
Net Block 1,227.60 852.10 860.67 854.19 754.48 348.60 132.21
Capital Work in Progress 0.00 0.52 2.70 3.80 99.24 521.69 414.01
Investments 422.01 98.06 82.57 107.71 104.85 114.14 134.27
Net Current Assets
Current Assets, Loans and Advances 334.02 306.58 249.07 252.01 330.93 549.54 742.39
Less : Current Liabilities and Provisions 285.36 260.04 135.91 176.64 201.56 183.78 134.26
Total Net Current Assets 48.66 46.54 113.16 75.37 129.37 365.76 608.13
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 1,698.28 997.23 1,059.11 1,041.08 1,087.93 1,350.19 1,288.62
Note :
Book Value of Unquoted Investments 0.00 4.73 0.00 15.15 12.28 24.58 44.97
Market Value of Quoted Investments 0.00 0.00 0.00 70.93 59.17 48.58 50.01
Contingent liabilities 0.00 157.81 139.72 117.64 115.98 118.57 140.85
Number of Equity shares outstanding 26.76 23.16 23.07 23.07 22.76 22.69 22.39
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 26.76 23.16 23.07 23.07 22.76 22.69 22.39
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 12.24
Reserves and Surplus 1,644.48 930.96 872.72 838.00 792.98 678.09 637.48
Loan Funds
Secured Loans 0.97 24.08 48.52 71.83 88.12 0.19 0.00
Unsecured Loans 0.59 19.88 0.57 10.77 35.26 0.50 0.00
Total 1,672.80 998.09 944.88 943.67 939.12 701.47 672.11
USES OF FUNDS
Fixed Assets
Gross Block 388.48 247.01 243.85 234.10 229.17 4.22 3.68
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 53.82 41.34 31.61 19.31 8.34 2.90 2.52
Net Block 334.65 205.67 212.25 214.79 220.82 1.32 1.16
Capital Work in Progress 1.62 0.13 0.08 1.06 0.95 0.00 24.27
Investments 986.14 420.36 424.42 427.25 477.77 82.34 98.44
Net Current Assets
Current Assets, Loans and Advances 578.56 432.30 383.76 362.59 304.72 629.45 561.87
Less : Current Liabilities and Provisions 228.17 60.38 75.63 62.03 65.15 11.64 13.63
Total Net Current Assets 350.39 371.92 308.13 300.56 239.58 617.81 548.24
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,672.80 998.09 944.88 943.67 939.12 701.47 672.11
Note :
Book Value of Unquoted Investments 621.96 327.73 331.93 337.37 387.88 82.31 98.41
Market Value of Quoted Investments 0.00 0.00 77.74 70.93 118.16 0.21 0.19
Contingent liabilities 11.48 305.66 342.10 337.23 238.85 229.71 141.29
Number of Equity shares outstanding 26.76 23.16 23.07 23.07 22.76 22.69 22.39
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 607.66 454.65 375.18 299.97 558.58 425.41 364.94
Other Income 0.00 0.00 0.00 24.57 53.66 116.96 154.94
Stock Adjustments -0.75 0.02 -1.99 0.17 165.66 81.38 0.00
Total Income 606.91 454.68 373.19 324.72 777.91 623.75 519.88
EXPENDITURE :
Raw Materials 35.85 26.34 27.28 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 20.90 20.75 23.06 0.00 0.00 5.90
Other Manufacturing Expenses 0.00 20.90 20.75 47.64 53.66 116.96 160.83
Employee Cost 94.60 64.05 59.06 52.66 48.79 35.47 31.60
Selling and Administration Expenses 0.00 8.38 8.77 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 130.45 140.57 136.61 123.35 102.45 152.43 198.33
Profit before Interest, Depreciation and Tax 1,237.98 1,028.41 1,020.28 982.85 834.94 394.49 165.95
Interest and Financial Charges 10.38 34.97 41.35 51.30 33.43 15.46 10.68
Profit before Depreciation and Tax 1,227.60 993.44 978.94 931.55 801.51 379.03 155.27
Depreciation 37.14 36.12 35.95 34.69 16.56 8.12 6.46
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 229.24 101.78 58.43 -11.94 87.33 63.31 72.86
Tax 73.69 28.03 20.21 10.83 52.02 33.97 29.64
Profit After Tax 155.55 73.75 38.22 -22.77 35.31 29.34 43.22
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. 155.55 73.75 38.22 -22.77 35.31 29.34 43.22
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 155.48 219.29 129.16 149.10 247.00 213.00 205.66
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 4.62 2.31 2.36 5.69 5.67 8.50
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 4.73 0.00 15.15 12.28 24.58 44.97
Extraordinary Items 1.05 4.20 10.48 -4.52 -13.84 5.16 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 375.80 277.93 239.95 194.15 117.05 38.95 1.17
Other Income 24.57 17.13 1.63 1.54 10.08 25.90 0.00
Stock Adjustments -0.45 0.20 -0.63 0.23 -10.37 8.95 0.00
Total Income 399.92 295.26 240.95 195.92 116.75 73.80 1.17
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 67.91 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 12.96 10.30 10.96 12.23 6.23 0.02 0.00
Other Manufacturing Expenses 37.54 27.43 12.59 13.77 16.31 25.92 0.00
Employee Cost 62.89 39.52 32.88 29.02 19.87 4.60 6.77
Selling and Administration Expenses 7.39 5.07 4.94 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 188.69 82.32 61.38 55.02 42.41 30.53 6.77
Profit before Interest, Depreciation and Tax 393.10 260.56 258.94 250.46 242.54 4.56 8.92
Interest and Financial Charges 4.63 13.55 15.09 16.36 13.37 0.34 5.24
Profit before Depreciation and Tax 388.48 247.01 243.85 234.10 229.17 4.22 3.68
Depreciation 14.64 12.05 12.37 11.90 5.45 0.36 0.30
Profit Before Tax 160.23 76.41 56.94 53.00 74.92 26.65 -0.65
Tax 55.67 23.79 17.98 21.11 12.78 5.03 0.06
Profit After Tax 104.56 52.62 38.95 31.90 62.13 21.62 -0.71
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 353.96 254.96 229.89 193.29 173.35 120.71 107.77
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 7.45 3.68 3.67 1.88 4.72 4.66 6.96
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 621.96 327.73 331.93 337.37 387.88 82.31 98.41
Extraordinary Items -1.02 0.02 -5.00 3.67 1.22 5.16 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007
Cash and Cash Equivalents at Beginning of the year 63.96 45.98 15.46 86.20 3.01 2.82
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 96.13 172.30 20.87 14.61 33.27 18.65
Adjustments :
Depreciation 0.00 5.97 5.61 3.31 2.38 1.83
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -5.54 -0.48 -1.58 -0.89 0.00
P/L on Sales of Assets 0.00 0.14 -0.01 -4.28 -0.02 -0.02
P/L on Sales of Invest 0.00 2.27 1.79 1.83 -1.26 -0.27
Prov. and W/O (Net) 0.00 0.00 0.00 0.19 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 2.37 6.39 -0.32 -2.19 3.09
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 -5.80 -2.92 -21.33 47.89 -0.20
Loans and Advances 0.00 -38.69 -45.67 92.10 -135.80 0.29
Investments 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 14.85 30.79 34.74 15.49 4.04
Direct Taxes Paid 0.00 -27.34 -7.52 -12.04 -12.87 -6.70
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 -7.46 -8.40 10.14 1.26 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 47.42 45.90 46.11 -38.12 -132.13 36.56
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -167.26 -45.71 -73.60 -53.09 -14.88
Sale of Fixed Assets 0.00 0.04 0.15 29.34 9.73 0.20
Capital WIP 0.00 0.00 0.00 0.00 -38.27 -1.06
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 -1,066.13 -175.34 0.00 0.00 0.00
Sale of Investments 0.00 1,082.53 177.45 223.07 1.28 0.27
Investment Income 0.00 0.00 0.00 -183.57 -177.14 -20.55
Interest Received 0.00 2.04 12.11 4.13 1.64 0.80
Dividend Received 0.00 -5.54 -0.48 -1.58 -0.89 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 -5.26 -14.05 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -334.96 -148.50 -44.60 2.59 -240.03 -35.22
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 52.42 129.40 10.00 59.00 9.63
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 6.74 22.75 -2.98 188.25 -2.28
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 6.08 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 -6.01 -5.06 -7.49 -7.29 -3.55
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -14.85 -30.79 -34.74 -15.49 -4.04
Others 356.01 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities 356.01 121.03 29.01 -35.20 455.68 -1.15
Net Inc./(Dec.) in Cash and Cash Equivalent 68.47 18.44 30.52 -70.74 83.52 0.19
Cash and Cash Equivalents at End of the year 132.44 64.42 45.98 15.46 86.53 3.01
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 20.38 13.95 10.72 28.13 8.84 71.58 46.68
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 160.23 76.41 57.18 53.40 74.99 26.65 -0.25
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 132.05 81.71 0.00 51.09 -347.71 57.69 10.38
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 -577.81 -53.95 0.00 -26.86 436.73 -105.08 12.37
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 487.78 -21.35 0.00 -41.64 -69.73 -22.54 2.06
Net Cash used in Financing Activities 487.78 -21.35 0.00 -41.64 -69.73 -22.54 2.06
Net Inc./(Dec.) in Cash and Cash Equivalent 42.03 6.41 3.23 -17.41 19.29 -69.93 24.81
Cash and Cash Equivalents at End of the year 62.41 20.36 13.95 10.72 28.13 1.65 71.48
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 187.28 171.58 162.17 145.29 128.62 108.13 103.57
Other Income 8.26 8.38 7.93 8.60 3.71 1.90 1.07
Stock Adjustment 0.18 -0.33 -0.32 0.15 -0.25 0.32 -0.40
Raw Material 9.99 9.72 9.44 7.84 8.85 7.08 7.88
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 28.25 26.58 26.81 23.21 18.00 15.86 16.32
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 83.44 68.11 57.54 48.59 56.70 50.45 48.47
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 65.42 67.49 68.70 65.50 45.31 34.42 31.30
Interest 0.22 0.83 0.34 2.25 6.95 9.41 8.22
Gross Profit 73.46 75.04 76.29 71.85 42.07 26.91 24.15
Depreciation 9.35 9.43 9.35 9.45 8.90 8.75 8.95
Taxation 22.45 19.14 22.51 19.38 12.66 6.42 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 41.66 45.67 44.42 43.02 22.37 11.70 10.67
Minority Interest -0.25 -0.42 0.31 0.24 0.66 0.39 0.43
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 -0.72 -0.73 -1.03
Net P/L After Minority Interest and Share Of Associates 41.41 45.25 44.74 43.26 22.30 11.36 10.06
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 26.76 26.76 26.76 26.71 26.71 23.16 23.11
EPS Before Extra Ordinary Items
Basic EPS 1.55 1.72 1.71 1.68 0.90 0.49 0.44
Diluted EPS 1.54 1.72 1.71 1.68 0.90 0.49 0.44
EPS After Extra Ordinary Items
Basic EPS 1.55 1.72 1.71 1.68 0.90 0.49 0.44
Diluted EPS 1.54 1.72 1.71 1.68 0.90 0.49 0.44
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
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 109.91 109.90 101.59 83.96 80.36 69.46 49.70
Other Income 5.90 4.33 7.82 8.22 3.73 1.62 1.08
Stock Adjustment 0.11 0.13 -0.41 -0.07 -0.10 0.15 -0.12
Raw Material 7.72 6.98 7.52 5.10 4.97 4.67 3.49
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 20.32 18.62 19.18 14.04 11.05 9.79 10.02
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 39.51 36.04 37.90 24.37 34.07 33.62 28.94
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 42.25 48.13 37.40 40.51 30.37 21.24 7.37
Interest 0.14 0.61 0.23 1.34 2.45 4.44 2.74
Gross Profit 48.01 51.85 44.99 47.39 31.65 18.41 5.71
Depreciation 3.84 4.33 3.67 3.56 3.07 3.02 3.08
Taxation 15.56 16.55 14.57 13.88 10.67 7.85 0.86
Net Profit / Loss 28.61 29.04 26.75 29.95 18.81 7.55 1.77
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 26.76 26.76 26.76 26.71 26.71 23.16 23.11
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 1.07 1.11 1.02 1.16 0.76 0.33 0.08
Diluted EPS 1.07 1.10 1.02 1.16 0.76 0.33 0.08
EPS After Extra Ordinary Items
Basic EPS 1.07 1.11 1.02 1.16 0.76 0.33 0.08
Diluted EPS 1.07 1.10 1.02 1.16 0.76 0.33 0.08
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 607.66 333.75 273.91 454.65 211.70 242.95 377.86
Other Income 28.62 16.31 12.31 4.95 2.97 1.98 5.80
Stock Adjustment -0.75 -0.65 -0.10 0.02 -0.08 0.11 -1.99
Raw Material 35.85 19.16 16.69 31.44 14.96 16.47 31.42
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 94.60 53.39 41.21 64.05 32.18 31.88 57.85
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 230.95 125.65 105.30 195.18 98.92 96.26 167.74
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 247.01 136.20 110.82 163.96 65.72 98.23 122.84
Interest 10.38 1.18 9.20 34.97 17.64 17.34 41.44
Gross Profit 265.26 151.33 113.93 133.93 51.06 82.87 87.20
Depreciation 37.14 18.79 18.35 36.12 17.70 18.42 38.21
Taxation 73.69 41.65 32.04 28.03 10.41 17.62 21.47
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 1.43
Net Profit / Loss 155.48 90.09 65.39 73.98 22.37 51.62 39.44
Minority Interest 0.79 -0.11 0.89 2.87 0.82 2.05 3.15
Share Of P/L Of Associates -0.72 0.00 -0.72 -3.11 -1.76 -1.34 0.00
Net P/L After Minority Interest and Share Of Associates 155.55 89.98 65.56 73.75 21.42 52.32 42.58
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 26.76 26.76 26.71 23.16 23.16 23.11 23.07
EPS Before Extra Ordinary Items
Basic EPS 5.92 0.00 2.54 3.19 0.00 2.27 1.85
Diluted EPS 5.92 0.00 2.54 3.19 0.00 2.26 1.85
EPS After Extra Ordinary Items
Basic EPS 5.92 0.00 2.54 3.19 0.00 2.27 1.85
Diluted EPS 5.92 0.00 2.54 3.19 0.00 2.26 1.85
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 375.80 211.48 164.32 277.93 119.16 158.77 239.95
Other Income 24.10 12.15 11.95 4.86 2.70 2.15 2.75
Stock Adjustment -0.45 -0.28 -0.17 0.20 0.03 0.17 -0.63
Raw Material 24.57 14.50 10.07 17.13 8.16 8.98 16.89
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 62.89 37.80 25.09 39.52 19.80 19.72 32.88
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 132.38 73.94 58.44 123.94 62.56 61.38 104.16
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 156.41 85.53 70.88 97.14 28.61 68.53 86.64
Interest 4.63 0.84 3.79 13.55 7.18 6.37 15.09
Gross Profit 175.88 96.84 79.04 88.44 24.13 64.31 74.30
Depreciation 14.64 8.00 6.63 12.05 6.11 5.95 12.37
Taxation 55.67 31.12 24.55 23.79 8.71 15.08 19.42
Net Profit / Loss 104.56 55.80 48.76 52.62 9.31 43.31 38.95
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 1.43
Equity Capital 26.76 26.76 26.71 23.16 23.16 23.11 23.07
Equity Dividend Rate 100.00 0.00 0.00 35.00 0.00 0.00 20.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 3.98 0.00 1.89 2.28 0.00 1.88 1.69
Diluted EPS 3.98 0.00 1.89 2.28 0.00 1.87 1.69
EPS After Extra Ordinary Items
Basic EPS 3.98 0.00 1.89 2.28 0.00 1.88 1.69
Diluted EPS 3.98 0.00 1.89 2.28 0.00 1.87 1.69