23 Jul 2018 | 8:04 AM
 

Dynamatic Technologies Ltd. Share Price Live (BSE)
0

BSE Code: 505242 | NSE Symbol: DYNAMATECH
1,569.95
-35.04
(-2.18 %)
20 Jul 2018 | 03:50 PM
Change company
  • Open (Rs)
    1,565.25
  • Prev. close (Rs.)
    1,605.00
  • High (Rs.)
    1,581.95
  • Low (Rs.)
    1,565.25
  • 52W H (Rs.)
    2,801.00
  • 52W L (Rs.)
    1,565.25
  • Volume
    17
  • MCap (Rs in Cr.)
    995.51

Dynamatic Technologies 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.) 14.89 89.82 15.08 27.56 -22.00 48.74 40.04
Adjusted Cash EPS (Rs.) 103.89 173.12 95.36 120.09 63.66 128.89 86.28
Reported EPS (Rs.) 1.14 30.94 45.18 24.86 -22.00 45.51 40.04
Reported Cash EPS (Rs.) 90.14 114.23 125.46 117.38 63.66 125.66 86.28
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 222.52 312.80 238.23 294.09 254.47 261.95 148.50
Book Value (Excl Rev Res) Per Share (Rs.) 222.52 312.80 238.23 294.09 254.47 261.95 148.50
Book Value (Incl Rev Res) Per Share (Rs.) 222.52 312.80 238.23 294.09 254.47 261.95 148.50
Net Operating Income Per Share (Rs.) 2,220.98 2,427.18 2,568.55 2,865.57 2,681.83 2,785.99 925.74
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 10.01 12.88 9.27 10.26 9.48 9.40 16.04
Gross Profit Margin (%) 6.01 9.45 6.14 7.03 6.29 6.52 11.04
Net Profit Margin (%) 0.05 1.27 1.75 0.86 -0.82 1.63 4.30
Adjusted Cash Margin (%) 4.65 7.10 3.68 4.15 2.36 4.59 9.27
Adjusted Return On Net Worth (%) 3.00 19.06 3.87 11.15 -11.79 22.03 16.14
Reported Return On Net Worth (%) 0.22 6.56 11.60 10.05 -11.79 20.56 16.14
Return On long Term Funds (%) 12.18 19.85 21.60 25.47 20.25 17.51 19.40
LEVERAGE RATIOS
Long Term Debt / Equity 1.37 1.55 1.08 2.64 3.73 4.17 1.22
Total Debt/Equity 2.07 2.14 1.64 3.38 5.46 5.63 2.09
Owners fund as % of total Source 2.07 2.14 1.64 3.38 5.46 5.63 2.09
Fixed Assets Turnover Ratio 1.48 1.82 2.55 2.44 1.94 2.41 1.24
LIQUIDITY RATIOS
Current Ratio 1.36 1.40 1.02 0.87 0.90 1.18 1.24
Current Ratio (Inc. ST Loans) 0.70 0.77 0.66 0.65 0.57 0.70 0.60
Quick Ratio 0.73 0.78 0.56 0.44 0.52 0.75 0.85
Inventory Turnover Ratio 222.52 312.80 238.23 294.09 254.47 261.95 148.50
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 20.49 29.10
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 7.42 13.50
Earning Retention Ratio 100.00 100.00 100.00 100.00 0.00 80.87 70.90
Cash Earnings Retention Ratio 100.00 100.00 100.00 100.00 100.00 92.77 86.50
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 9.86 5.83 6.71 6.95 15.04 9.19 6.01
Financial Charges Coverage Ratio 1.97 2.60 2.02 1.79 1.69 2.12 3.02
Fin. Charges Cov.Ratio (Post Tax) 1.77 1.92 2.00 1.65 1.41 1.95 2.70
COMPONENT RATIOS
Material Cost Component(% earnings) 53.51 56.71 60.60 59.65 61.90 63.87 54.27
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 1.48 1.82 2.55 2.44 1.94 2.41 1.24
Bonus Component In Equity Capital (%) 16.53 16.53 16.53 18.92 19.37 19.37 19.37
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 929.72 909.75 916.24 948.27 933.05 973.16 981.90
EV / Net Sales (X) 0.66 0.59 0.56 0.60 0.64 0.65 1.96
EV / EBITDA (X) 6.33 4.46 5.67 5.32 6.51 6.41 11.85
MarketCap / Sales (X) 0.70 0.64 0.61 0.63 0.68 0.66 1.98
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 79.51 70.90
Price / BV (X) 0.00 0.00 0.00 0.00 5.78 5.54 0.00
Price / Sales (X) 0.70 0.64 0.61 0.55 0.58 0.56 1.69
Earning Yield (%) 0.00 0.02 0.03 0.02 -0.01 0.03 0.03
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 24.40 2.03 -25.45 3.27 0.55 6.28 27.41
Adjusted Cash EPS (Rs.) 73.50 47.94 19.49 54.10 49.11 52.65 65.10
Reported EPS (Rs.) 11.97 2.03 33.19 0.56 0.55 3.05 27.41
Reported Cash EPS (Rs.) 61.07 47.94 78.14 51.39 49.11 49.42 65.10
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 8.00 10.00
Operating Profit Per Share (Rs.) 153.91 117.17 105.67 135.03 117.53 109.76 120.02
Book Value (Excl Rev Res) Per Share (Rs.) 153.91 117.17 105.67 135.03 117.53 109.76 120.02
Book Value (Incl Rev Res) Per Share (Rs.) 153.91 117.17 105.67 135.03 117.53 109.76 120.02
Net Operating Income Per Share (Rs.) 796.98 680.24 719.92 774.22 770.53 835.67 663.36
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 19.31 17.22 14.67 17.44 15.25 13.13 18.09
Gross Profit Margin (%) 13.14 10.47 8.43 10.87 8.95 7.58 12.41
Net Profit Margin (%) 1.50 0.29 4.61 0.07 0.07 0.35 4.11
Adjusted Cash Margin (%) 9.00 6.98 2.66 6.75 6.21 6.17 9.78
Adjusted Return On Net Worth (%) 5.46 0.46 -5.97 1.26 0.22 2.52 9.80
Reported Return On Net Worth (%) 2.68 0.46 7.79 0.21 0.22 1.22 9.80
Return On long Term Funds (%) 12.02 10.12 12.01 21.01 16.93 13.06 15.84
LEVERAGE RATIOS
Long Term Debt / Equity 1.30 0.77 0.43 1.04 1.07 1.47 0.91
Total Debt/Equity 1.84 1.10 0.93 1.72 2.04 2.36 1.52
Owners fund as % of total Source 1.84 1.10 0.93 1.72 2.04 2.36 1.52
Fixed Assets Turnover Ratio 0.73 0.78 0.98 1.01 0.91 1.03 0.98
LIQUIDITY RATIOS
Current Ratio 2.44 1.63 1.32 1.08 1.04 1.12 1.22
Current Ratio (Inc. ST Loans) 0.79 0.83 0.61 0.61 0.51 0.58 0.61
Quick Ratio 1.54 1.01 0.96 0.80 0.77 0.85 0.88
Inventory Turnover Ratio 153.91 117.17 105.67 135.03 117.53 109.76 120.02
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 262.42 36.45
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 16.18 15.34
Earning Retention Ratio 100.00 100.00 100.00 100.00 100.00 -27.35 63.55
Cash Earnings Retention Ratio 100.00 100.00 100.00 100.00 100.00 84.82 84.66
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 11.19 9.90 20.30 8.20 10.42 11.17 6.52
Financial Charges Coverage Ratio 1.92 1.52 1.39 1.50 1.60 1.74 2.75
Fin. Charges Cov.Ratio (Post Tax) 1.68 1.59 1.92 1.48 1.57 1.68 2.47
COMPONENT RATIOS
Material Cost Component(% earnings) 50.74 54.05 52.73 52.25 54.47 60.13 58.16
Selling Cost Component 0.70 0.78 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 48.39 38.50 37.08 28.65 26.40 26.53 18.94
Import Comp. in Raw Mat. Consumed 30.74 21.97 8.95 9.78 20.61 30.73 27.30
Long term assets / Total Assets 0.73 0.78 0.98 1.01 0.91 1.03 0.98
Bonus Component In Equity Capital (%) 16.53 16.53 16.53 19.27 19.37 19.37 19.37
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 969.54 986.09 983.54 979.49 986.09 988.24 990.42
EV / Net Sales (X) 1.92 2.29 2.15 2.28 2.36 2.18 2.76
EV / EBITDA (X) 8.85 12.59 13.15 10.94 13.33 14.39 14.96
MarketCap / Sales (X) 1.96 2.30 2.17 2.31 2.38 2.19 2.76
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 -162.42 63.55
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.96 2.30 2.17 1.98 2.03 1.87 2.36
Earning Yield (%) 0.01 0.00 0.02 0.00 0.00 0.00 0.02
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 6.34 6.34 6.34 5.54 5.41 5.41 5.41
Preference Share Capital 0.00 0.00 0.00 0.00 32.95 32.95 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 10.00 12.50 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 307.50 292.45 240.59 131.35 95.60 114.38 128.91
Loan Funds
Secured Loans 637.41 606.65 399.12 436.96 477.98 554.37 260.78
Unsecured Loans 12.18 33.12 6.46 25.66 40.51 86.81 20.24
Minority Interest 0.00 0.00 0.36 2.64 0.00 0.00 0.00
Policy Holders Funds 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 963.43 938.56 652.87 612.15 664.95 793.92 415.34
USES OF FUNDS
Fixed Assets
Gross Block 959.16 841.78 988.48 1,043.48 921.41 836.86 482.73
Less : Revaluation Reserve 0.00 0.00 4.72 6.26 20.13 20.17 20.20
Less: Accum. Depreciation 166.46 82.53 344.94 356.53 260.42 215.09 148.57
Net Block 792.70 759.25 638.82 680.69 640.86 601.60 313.96
Capital Work in Progress 8.17 24.33 4.35 2.78 76.10 108.75 52.48
Investments 0.60 0.69 0.01 0.01 0.01 0.01 0.00
Net Current Assets
Current Assets, Loans and Advances 617.47 544.66 501.90 466.71 477.61 554.87 254.56
Less : Current Liabilities and Provisions 455.51 390.37 492.21 538.04 529.63 471.31 205.66
Total Net Current Assets 161.96 154.29 9.69 -71.33 -52.02 83.56 48.90
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 963.43 938.56 652.87 612.15 664.95 793.92 415.34
Note :
Book Value of Unquoted Investments 0.60 0.69 0.01 0.01 0.01 0.01 0.00
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 26.61 23.09 24.49 41.88 224.70 207.86 90.18
Number of Equity shares outstanding 0.63 0.63 0.63 0.55 0.54 0.54 0.54
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 6.34 6.34 6.34 5.44 5.41 5.41 5.41
Share Application Money 0.00 0.00 0.00 10.00 12.50 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 276.85 268.16 263.80 137.45 130.67 129.32 145.97
Loan Funds
Secured Loans 512.28 300.63 237.20 220.23 241.17 279.95 209.42
Unsecured Loans 9.48 0.19 13.67 25.52 35.99 38.40 20.24
Total 804.95 575.32 521.01 398.64 425.74 453.08 381.04
USES OF FUNDS
Fixed Assets
Gross Block 535.95 499.69 486.07 501.10 456.57 427.26 382.61
Less : Revaluation Reserve 4.69 4.69 4.72 6.26 20.13 20.18 20.20
Less: Accum. Depreciation 249.87 222.73 199.71 184.64 165.01 144.06 121.40
Net Block 286.08 276.96 281.64 310.20 271.43 263.02 241.01
Capital Work in Progress 5.91 0.43 0.08 0.56 74.16 93.85 50.89
Investments 312.87 185.39 165.40 70.40 70.40 70.40 52.44
Net Current Assets
Current Assets, Loans and Advances 346.51 304.04 301.64 240.81 232.60 245.22 203.62
Less : Current Liabilities and Provisions 141.73 186.81 227.75 223.33 222.85 219.41 166.92
Total Net Current Assets 204.78 117.23 73.89 17.48 9.75 25.81 36.70
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 809.64 580.01 521.01 398.64 425.74 453.08 381.04
Note :
Book Value of Unquoted Investments 312.87 185.39 165.40 70.40 70.40 70.40 52.44
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 59.36 133.69 108.44 281.21 223.63 196.79 90.18
Number of Equity shares outstanding 0.63 0.63 0.63 0.55 0.54 0.54 0.54
Rs in Cr Mar 2018 Mar 2017 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 1,408.42 1,539.18 1,628.83 1,587.54 1,452.13 1,508.53 501.26
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -3.45 -7.86 -12.45 -7.07 -16.75 7.31 -8.62
Total Income 1,404.97 1,531.32 1,616.38 1,580.47 1,435.38 1,515.84 492.64
EXPENDITURE :
Raw Materials 723.06 845.90 945.81 898.25 858.10 918.25 254.91
Excise Duty 0.00 0.00 39.42 51.05 55.81 44.58 0.00
Power and Fuel Cost 65.54 64.10 76.51 83.27 74.45 65.81 9.18
Other Manufacturing Expenses 65.54 64.10 76.51 83.27 74.45 65.81 9.18
Employee Cost 248.38 229.58 235.98 221.56 189.14 221.85 96.62
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 1,102.52 1,203.68 1,374.23 1,337.40 1,251.95 1,316.30 369.89
Profit before Interest, Depreciation and Tax 1,033.58 920.14 1,068.43 1,143.21 1,005.97 908.31 510.19
Interest and Financial Charges 74.42 78.36 79.95 99.73 84.56 71.45 27.46
Profit before Depreciation and Tax 959.16 841.78 988.48 1,043.48 921.41 836.86 482.73
Depreciation 56.44 52.82 50.91 51.26 46.38 43.40 25.04
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 7.31 35.60 49.92 25.80 12.30 35.21 30.33
Tax 6.59 15.98 21.27 12.03 24.21 10.57 8.65
Profit After Tax 0.72 19.62 28.65 13.77 -11.91 24.64 21.68
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. 0.72 19.62 28.65 13.77 -11.91 24.64 21.68
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 212.25 237.28 85.54 56.89 43.12 60.25 43.40
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 0.00 0.00 0.00 4.33 5.42
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 0.60 0.69 0.01 0.01 0.01 0.01 0.00
Extraordinary Items -1.39 -4.56 19.09 -1.50 0.00 -1.75 0.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 505.40 431.37 456.53 428.92 417.22 452.49 359.19
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -9.20 -29.57 -7.74 0.80 -3.43 -2.19 -3.68
Total Income 496.20 401.80 448.79 429.72 413.79 450.30 355.51
EXPENDITURE :
Raw Materials 238.57 215.56 224.91 208.61 208.99 249.58 194.19
Excise Duty 26.40 27.46 30.74 43.02 0.00 0.00 0.00
Power and Fuel Cost 10.28 10.92 9.87 11.71 12.79 11.50 5.20
Other Manufacturing Expenses 10.28 10.92 9.87 11.71 12.79 11.50 5.20
Employee Cost 67.48 60.20 65.15 48.38 46.92 68.84 51.91
Selling and Administration Expenses 3.55 3.38 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 356.56 328.44 340.54 323.43 281.49 341.42 256.50
Profit before Interest, Depreciation and Tax 593.04 551.32 539.80 560.67 502.82 466.74 406.66
Interest and Financial Charges 57.09 51.63 53.73 59.57 46.25 39.48 24.05
Profit before Depreciation and Tax 535.95 499.69 486.07 501.10 456.57 427.26 382.61
Depreciation 31.14 29.11 28.50 28.16 26.29 25.11 20.41
Profit Before Tax 13.45 -2.43 29.78 0.31 1.43 2.33 21.74
Tax 5.86 -3.72 8.73 0.00 1.13 0.68 6.90
Profit After Tax 7.59 1.29 21.05 0.31 0.30 1.65 14.84
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 67.28 59.69 58.40 37.35 37.04 41.96 48.09
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 0.00 0.00 0.00 3.61 4.52
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 312.87 185.39 165.40 70.40 70.40 70.40 52.44
Extraordinary Items -7.88 0.00 37.19 -1.50 0.00 -1.75 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007 Mar 2006
Cash and Cash Equivalents at Beginning of the year 11.48 22.77 24.77 25.39 2.66 3.33 2.97
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 35.21 30.33 15.83 3.88 33.02 25.23 22.16
Adjustments :
Depreciation 0.00 25.04 22.54 20.09 13.16 9.96 9.05
Interest (Net) 0.00 0.00 0.00 18.75 10.78 6.73 6.00
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 0.13 -3.84 0.15 0.19 0.05
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 0.88 -0.10 0.00 0.10 0.46 0.84
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 -38.53 2.98 -25.69 -14.24 -12.70 -11.32
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 25.19 7.24 -3.18 8.41 13.19 14.08
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 27.46 24.92 0.00 0.00 0.00 0.00
Direct Taxes Paid 0.00 -4.97 -3.93 -1.66 -7.47 -6.96 -6.89
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 0.63 -3.48 -0.80 -0.35 0.12
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 -3.53 -2.88 -1.93 -0.21
Net Cash from Operating Activities 260.80 50.45 71.32 -13.50 37.25 30.54 30.11
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -104.28 -22.04 -73.02 -45.21 -44.78 -19.35
Sale of Fixed Assets 0.00 0.75 0.36 8.76 0.54 0.47 0.15
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 0.01 500.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.35 0.00 1.43 0.61 0.21 0.32
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 0.02
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 -305.08 -104.96 -19.63 -127.19 -80.37 -44.09 -18.86
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 92.88 17.38 114.28 48.59 17.46 -6.47
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 42.76 0.00 1.15 0.00 -1.00 -1.02
Proceed from Deposits 0.00 1.03 1.23 -0.56 -0.52 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 -4.70 -4.55 -2.40 -4.56 -1.76 -2.57
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -26.77 -24.77 -18.12 -10.63 -6.66 -5.87
Others 52.01 -1.22 -0.78 -0.34 47.90 4.84 5.03
Net Cash used in Financing Activities 52.01 47.28 -53.69 140.07 65.84 12.88 -10.90
Net Inc./(Dec.) in Cash and Cash Equivalent 7.73 -7.24 -2.00 -0.62 22.73 -0.67 0.36
Cash and Cash Equivalents at End of the year 19.21 15.53 22.77 24.77 25.39 2.66 3.33
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 3.90 6.36 8.47 1.48 4.13 1.95 2.49
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 13.45 -2.43 29.78 0.31 1.43 2.33 21.74
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 0.00 0.00 36.96 60.10 86.02 81.37 33.33
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities 0.00 0.00 -70.47 34.21 -35.86 -132.62 -88.20
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 31.40 -87.32 -52.81 53.43 54.33
Net Cash used in Financing Activities 0.00 0.00 31.40 -87.32 -52.81 53.43 54.33
Net Inc./(Dec.) in Cash and Cash Equivalent -1.37 -2.46 -2.11 6.99 -2.65 2.18 -0.54
Cash and Cash Equivalents at End of the year 2.53 3.90 6.36 8.47 1.48 4.13 1.95
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 391.14 351.65 342.07 314.84 378.29 349.63 381.89
Other Income 1.03 1.15 1.27 2.33 1.13 3.48 1.99
Stock Adjustment -16.79 9.15 15.79 -11.60 11.17 -0.15 -16.30
Raw Material 213.51 175.30 161.23 173.02 201.75 199.89 227.35
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 65.56 63.76 59.91 59.15 58.84 57.24 55.86
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 83.67 69.83 73.21 72.61 67.73 61.47 70.87
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 45.19 33.61 31.93 21.66 38.80 31.19 44.11
Interest 19.79 18.40 17.99 18.24 19.48 17.74 18.77
Gross Profit 26.43 16.36 15.21 5.75 20.45 16.94 27.34
Depreciation 13.31 14.42 15.06 13.65 15.14 13.34 13.12
Taxation 4.24 1.83 -1.15 1.56 2.65 2.42 6.17
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 8.88 0.11 1.30 -9.46 -7.46 1.18 8.05
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 8.88 0.11 1.30 -9.46 -7.46 1.18 8.05
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 6.34 6.34 6.34 6.34 6.34 6.34 6.34
EPS Before Extra Ordinary Items
Basic EPS 14.00 0.17 2.05 -14.92 -11.76 1.86 12.69
Diluted EPS 14.00 0.17 2.05 -14.92 -11.76 1.86 12.69
EPS After Extra Ordinary Items
Basic EPS 14.00 0.17 2.05 -14.92 -11.76 1.86 12.69
Diluted EPS 14.00 0.17 2.05 -14.92 -11.76 1.86 12.69
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 161.05 150.48 138.82 112.18 135.99 128.38 123.05
Other Income 2.12 1.48 1.70 1.17 3.80 3.80 3.06
Stock Adjustment -3.96 -0.60 8.88 -7.88 15.27 -10.94 -14.53
Raw Material 81.87 72.98 59.09 58.39 52.96 71.84 65.04
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 21.65 22.06 19.75 18.32 17.35 17.57 16.33
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 30.67 29.56 29.62 31.04 29.19 28.41 27.45
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 30.82 26.48 21.48 12.31 21.22 21.50 28.76
Interest 17.01 15.73 15.22 15.32 16.40 14.38 14.49
Gross Profit 15.93 12.23 7.96 -1.84 8.62 10.92 17.33
Depreciation 7.20 7.26 7.56 6.73 8.70 7.73 7.40
Taxation 2.62 1.50 -2.45 0.00 -0.75 0.60 3.30
Net Profit / Loss 6.11 3.47 2.85 -8.57 -7.21 2.59 6.63
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 6.34 6.34 6.34 6.34 6.34 6.34 6.34
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 9.64 5.47 4.49 -13.51 -11.37 4.09 10.46
Diluted EPS 9.64 5.47 4.49 -13.51 -11.37 4.09 10.46
EPS After Extra Ordinary Items
Basic EPS 9.64 5.47 4.49 -13.51 -11.37 4.09 10.46
Diluted EPS 9.64 5.47 4.49 -13.51 -11.37 4.09 10.46
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,399.70 742.79 656.91 1,507.76 727.92 776.54 1,493.78
Other Income 5.78 2.18 3.60 5.94 4.61 4.62 4.99
Stock Adjustment -3.45 -7.64 4.19 -7.86 11.02 -18.88 -11.11
Raw Material 723.06 388.81 334.25 845.90 401.64 444.26 844.70
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 248.38 129.32 119.06 229.98 116.08 113.90 219.24
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 299.32 153.50 145.82 274.40 129.20 145.21 299.87
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 132.39 78.80 53.59 165.34 69.99 92.04 141.08
Interest 74.42 38.19 36.23 74.11 37.22 36.89 72.75
Gross Profit 63.75 42.79 20.96 97.17 37.39 59.78 73.32
Depreciation 56.44 27.73 28.71 54.39 28.48 25.91 52.43
Taxation 6.59 6.07 0.41 18.06 5.07 12.99 8.61
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 0.72 8.99 -8.16 14.60 -6.28 20.88 12.28
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 0.72 8.99 -8.16 14.60 -6.28 20.88 12.28
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 6.34 6.34 6.34 6.34 6.34 6.34 6.34
EPS Before Extra Ordinary Items
Basic EPS 1.14 0.00 -12.87 23.02 0.00 32.92 19.36
Diluted EPS 1.14 0.00 -12.87 23.02 0.00 32.92 19.36
EPS After Extra Ordinary Items
Basic EPS 1.14 0.00 -12.87 23.02 0.00 32.92 19.36
Diluted EPS 1.14 0.00 -12.87 23.02 0.00 32.92 19.36
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 562.53 311.53 251.00 505.40 264.37 241.03 431.37
Other Income 6.47 3.60 2.87 11.96 7.60 4.35 4.01
Stock Adjustment -3.56 -4.56 1.00 -9.20 4.33 -13.53 -29.57
Raw Material 272.33 154.85 117.48 238.57 124.80 113.77 215.56
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 81.78 43.71 38.07 67.48 34.92 32.56 60.20
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 120.89 60.23 60.66 110.95 57.60 53.36 110.88
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 91.09 57.30 33.79 97.60 42.72 54.88 74.30
Interest 63.28 32.74 30.54 57.09 30.78 26.31 51.63
Gross Profit 34.28 28.16 6.12 52.47 19.54 32.92 26.68
Depreciation 28.75 14.46 14.29 31.14 16.43 14.71 29.11
Taxation 1.74 4.12 -2.45 5.86 -0.15 6.01 -3.72
Net Profit / Loss 3.79 9.58 -5.72 7.59 -4.62 12.20 1.29
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 6.34 6.34 6.34 6.34 6.34 6.34 6.34
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 5.98 0.00 -9.02 11.97 0.00 19.24 2.04
Diluted EPS 5.98 0.00 -9.02 11.97 0.00 19.24 2.04
EPS After Extra Ordinary Items
Basic EPS 5.98 0.00 -9.02 11.97 0.00 19.24 2.04
Diluted EPS 5.98 0.00 -9.02 11.97 0.00 19.24 2.04