17 Jul 2018 | 9:03 PM
 

Ess Dee Aluminium Ltd. Share Price Live (BSE)
0

BSE Code: 532787 | NSE Symbol: ESSDEE
22.90
-1.20
(-4.97 %)
17 Jul 2018 | 03:41 PM
Change company
  • Open (Rs)
    23.75
  • Prev. close (Rs.)
    24.10
  • High (Rs.)
    23.75
  • Low (Rs.)
    22.90
  • 52W H (Rs.)
    93.00
  • 52W L (Rs.)
    24.10
  • Volume
    9543
  • MCap (Rs in Cr.)
    73.39

Ess Dee Aluminium Ltd. Financial Information

Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) -177.04 -48.16 11.67 15.87 22.91 21.23 33.60
Adjusted Cash EPS (Rs.) -162.36 -32.25 26.46 29.41 34.19 32.35 39.93
Reported EPS (Rs.) -177.04 -48.16 11.67 15.87 22.91 21.23 36.82
Reported Cash EPS (Rs.) -162.36 -32.25 26.46 29.41 34.19 32.35 43.15
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) -126.38 -32.02 55.17 51.31 45.02 45.89 53.22
Book Value (Excl Rev Res) Per Share (Rs.) -126.38 -32.02 55.17 51.31 45.02 45.89 53.22
Book Value (Incl Rev Res) Per Share (Rs.) -126.38 -32.02 55.17 51.31 45.02 45.89 53.22
Net Operating Income Per Share (Rs.) 0.26 142.54 267.08 224.47 224.33 205.67 212.39
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) -49,073.70 -22.46 20.65 22.85 20.07 22.31 25.05
Gross Profit Margin (%) -54,772.26 -33.61 15.11 16.82 15.04 16.90 22.07
Net Profit Margin (%) -68,747.03 -33.78 4.37 7.07 10.21 10.32 17.33
Adjusted Cash Margin (%) -6,323.00 -20.60 9.81 13.04 14.42 15.17 18.37
Adjusted Return On Net Worth (%) -331.58 -20.87 4.14 5.86 8.99 9.07 15.62
Reported Return On Net Worth (%) -331.58 -20.87 4.14 5.86 8.99 9.07 17.12
Return On long Term Funds (%) -259.25 -11.63 13.15 11.68 15.27 16.21 21.54
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.26 0.16 0.23 0.19 0.11 0.12
Total Debt/Equity 5.03 0.77 0.51 0.49 0.41 0.47 0.31
Owners fund as % of total Source 5.03 0.77 0.51 0.49 0.41 0.47 0.31
Fixed Assets Turnover Ratio 0.00 0.34 0.64 0.59 0.63 0.65 0.85
LIQUIDITY RATIOS
Current Ratio 1.66 1.78 1.73 2.13 2.63 2.56 2.13
Current Ratio (Inc. ST Loans) 0.22 0.67 0.74 0.95 1.20 0.88 1.11
Quick Ratio 1.62 1.57 1.52 1.80 2.21 2.05 1.68
Inventory Turnover Ratio -126.38 -32.02 55.17 51.31 45.02 45.89 53.22
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 10.21 10.94 6.33
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 6.84 7.18 5.40
Earning Retention Ratio 0.00 0.00 100.00 100.00 89.79 89.06 93.06
Cash Earnings Retention Ratio 0.00 0.00 100.00 100.00 93.16 92.82 94.16
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 5.43 4.48 3.04 3.39 1.66
Financial Charges Coverage Ratio -3.53 -0.59 2.28 2.79 4.15 4.78 8.44
Fin. Charges Cov.Ratio (Post Tax) -3.62 -0.06 2.04 2.57 3.46 3.90 7.27
COMPONENT RATIOS
Material Cost Component(% earnings) 9,757.90 65.04 63.50 58.36 60.10 61.68 62.99
Selling Cost Component 0.61 0.01 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 0.00 0.34 0.64 0.59 0.63 0.65 0.85
Bonus Component In Equity Capital (%) 29.82 29.82 29.82 29.82 29.82 29.82 29.82
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 73.46 67.10 67.05 60.05 60.24 44.48 55.38
EV / Net Sales (X) 89.01 0.15 0.08 0.08 0.08 0.07 0.08
EV / EBITDA (X) -0.18 -1.16 0.36 0.36 0.33 0.26 0.30
MarketCap / Sales (X) 90.09 0.16 0.09 0.10 0.10 0.11 0.11
Retention Ratios (%) 0.00 0.00 0.00 0.00 89.79 89.06 93.67
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 90.09 0.16 0.09 0.10 0.10 0.11 0.11
Earning Yield (%) -7.63 -2.08 0.50 0.68 0.99 0.92 1.59
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) -159.44 -21.84 9.48 15.67 23.84 18.80 33.56
Adjusted Cash EPS (Rs.) -145.89 -7.15 23.32 28.45 34.46 29.37 39.63
Reported EPS (Rs.) -159.44 -21.84 9.48 15.67 23.84 18.80 33.56
Reported Cash EPS (Rs.) -145.89 -7.15 23.32 28.45 34.46 29.37 39.63
Dividend Per Share 0.00 0.00 0.00 0.00 2.00 2.00 2.00
Operating Profit Per Share (Rs.) -111.49 8.43 50.57 47.78 43.07 41.70 47.68
Book Value (Excl Rev Res) Per Share (Rs.) -111.49 8.43 50.57 47.78 43.07 41.70 47.68
Book Value (Incl Rev Res) Per Share (Rs.) -111.49 8.43 50.57 47.78 43.07 41.70 47.68
Net Operating Income Per Share (Rs.) 0.12 133.10 241.14 209.88 214.64 197.75 201.75
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) -90,390.00 6.33 20.97 22.76 20.06 21.08 23.63
Gross Profit Margin (%) -1,01,373.56 -4.70 15.23 16.67 15.12 15.73 20.62
Net Profit Margin (%) -1,29,262.25 -16.40 3.93 7.46 11.10 9.16 15.99
Adjusted Cash Margin (%) -5,732.94 -4.88 9.61 13.50 15.17 14.32 18.88
Adjusted Return On Net Worth (%) -295.50 -9.27 3.68 6.30 10.24 8.89 17.22
Reported Return On Net Worth (%) -295.50 -9.27 3.68 6.30 10.24 8.89 17.22
Return On long Term Funds (%) -227.25 2.34 12.66 11.68 16.13 16.25 22.57
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.25 0.17 0.23 0.19 0.12 0.13
Total Debt/Equity 4.76 0.72 0.52 0.48 0.39 0.48 0.30
Owners fund as % of total Source 4.76 0.72 0.52 0.48 0.39 0.48 0.30
Fixed Assets Turnover Ratio 0.00 0.33 0.63 0.60 0.67 0.69 0.91
LIQUIDITY RATIOS
Current Ratio 1.82 1.80 1.62 1.89 2.21 2.15 1.86
Current Ratio (Inc. ST Loans) 0.21 0.73 0.70 0.91 1.18 0.86 1.10
Quick Ratio 1.77 1.64 1.45 1.65 1.93 1.79 1.52
Inventory Turnover Ratio -111.49 8.43 50.57 47.78 43.07 41.70 47.68
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 8.38 10.64 5.95
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 5.80 6.80 5.04
Earning Retention Ratio 100.00 100.00 100.00 100.00 91.62 89.36 94.05
Cash Earnings Retention Ratio 0.00 0.00 100.00 100.00 94.20 93.20 94.96
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 5.72 4.23 2.64 3.45 1.49
Financial Charges Coverage Ratio -3.24 0.75 2.19 2.87 4.50 4.65 9.63
Fin. Charges Cov.Ratio (Post Tax) -3.33 0.75 1.99 2.68 3.80 3.78 7.85
COMPONENT RATIOS
Material Cost Component(% earnings) 19,634.85 64.92 64.14 60.30 62.88 64.03 65.04
Selling Cost Component 1.29 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 1.47 5.85 7.80 7.69 6.62 6.20
Import Comp. in Raw Mat. Consumed 0.00 0.33 4.90 23.47 0.00 0.00 99.28
Long term assets / Total Assets 0.00 0.33 0.63 0.60 0.67 0.69 0.91
Bonus Component In Equity Capital (%) 29.82 29.82 29.82 29.82 29.82 29.82 29.82
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 73.58 67.33 67.43 63.14 63.13 48.88 55.58
EV / Net Sales (X) 186.14 0.16 0.09 0.09 0.09 0.08 0.09
EV / EBITDA (X) -0.21 0.97 0.41 0.41 0.36 0.31 0.31
MarketCap / Sales (X) 188.09 0.17 0.10 0.11 0.11 0.12 0.11
Retention Ratios (%) 0.00 0.00 0.00 0.00 91.62 89.36 94.05
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 188.09 0.17 0.10 0.11 0.11 0.12 0.11
Earning Yield (%) -6.87 -0.94 0.41 0.68 1.03 0.81 1.45
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 32.05 32.05 32.05 32.05 32.05 32.05 32.05
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 139.06 707.13 870.33 835.59 784.03 717.57 657.07
Loan Funds
Secured Loans 844.01 500.10 441.49 415.36 326.85 351.21 212.88
Unsecured Loans 17.19 72.19 19.28 7.00 6.00 0.00 0.00
Minority Interest 0.00 0.00 0.00 0.00 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 1,032.31 1,311.46 1,363.15 1,290.01 1,148.93 1,100.82 902.00
USES OF FUNDS
Fixed Assets
Gross Block 1,277.10 1,259.83 1,270.76 1,008.70 826.48 730.13 465.47
Less : Revaluation Reserve 8.98 8.98 8.98 8.98 8.98 8.98 8.98
Less: Accum. Depreciation 435.88 389.82 350.14 299.71 256.65 220.78 185.31
Net Block 832.25 870.01 911.65 700.01 560.85 500.38 271.18
Capital Work in Progress 29.86 126.05 113.90 187.82 117.28 92.86 246.08
Investments 0.15 0.02 0.02 0.02 0.02 74.31 58.63
Net Current Assets
Current Assets, Loans and Advances 426.78 742.19 801.23 757.72 760.45 710.98 615.56
Less : Current Liabilities and Provisions 256.74 417.84 463.66 355.56 289.67 277.71 289.45
Total Net Current Assets 170.05 324.35 337.57 402.15 470.77 433.27 326.12
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 1,032.31 1,320.43 1,363.15 1,290.01 1,148.93 1,100.82 902.00
Note :
Book Value of Unquoted Investments 0.13 0.02 0.02 0.02 0.02 0.02 0.02
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 43.18 219.58 126.97 151.52 42.19 31.78 31.64
Number of Equity shares outstanding 3.20 3.20 3.20 3.20 3.20 3.20 3.20
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 32.05 32.05 32.05 32.05 32.05 32.05 32.05
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 140.87 722.34 792.32 764.38 714.16 645.25 592.46
Loan Funds
Secured Loans 806.00 471.81 408.27 379.03 285.78 324.83 189.10
Unsecured Loans 16.56 71.56 19.28 7.00 6.00 0.00 0.00
Total 995.47 1,297.75 1,251.92 1,182.46 1,037.98 1,002.13 813.61
USES OF FUNDS
Fixed Assets
Gross Block 1,206.92 1,215.40 1,215.28 952.59 770.38 680.50 428.41
Less : Revaluation Reserve 8.98 8.98 8.98 8.98 8.98 8.98 8.98
Less: Accum. Depreciation 418.39 385.08 338.25 290.73 250.05 216.23 182.41
Net Block 779.55 821.35 868.05 652.88 511.35 455.29 237.02
Capital Work in Progress 28.61 118.60 106.45 187.82 117.28 88.88 246.08
Investments 13.46 13.06 13.06 13.06 13.06 87.35 62.62
Net Current Assets
Current Assets, Loans and Advances 385.20 774.94 689.77 696.81 723.73 691.75 581.08
Less : Current Liabilities and Provisions 211.35 430.20 425.41 368.10 327.43 321.14 313.18
Total Net Current Assets 173.85 344.74 264.36 328.71 396.29 370.61 267.89
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 995.47 1,297.75 1,251.92 1,182.46 1,037.98 1,002.13 813.61
Note :
Book Value of Unquoted Investments 13.44 13.06 13.06 13.06 13.06 87.35 62.62
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 42.56 106.45 120.32 150.72 42.02 30.96 30.70
Number of Equity shares outstanding 3.20 3.20 3.20 3.20 3.20 3.20 3.20
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 0.83 456.80 855.92 719.36 718.92 659.13 680.68
Other Income 0.24 5.19 14.47 14.85 14.17 11.94 10.02
Stock Adjustments 0.47 1.11 5.65 -3.38 2.92 -3.06 -2.07
Total Income 1.54 463.10 876.05 730.84 736.01 668.02 688.63
EXPENDITURE :
Raw Materials 80.53 297.13 543.54 419.87 432.12 406.57 428.80
Excise Duty 0.10 9.07 38.26 62.14 59.65 43.70 40.01
Power and Fuel Cost 1.03 15.15 32.10 33.56 29.36 23.25 18.32
Other Manufacturing Expenses 1.27 20.34 46.57 48.41 43.53 35.20 28.34
Employee Cost 18.76 39.88 43.14 45.15 47.38 31.99 27.00
Selling and Administration Expenses 0.01 0.05 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 101.71 381.63 703.61 609.13 612.03 540.71 542.47
Profit before Interest, Depreciation and Tax 1,389.74 1,357.50 1,351.98 1,068.82 871.00 765.89 487.54
Interest and Financial Charges 112.64 97.67 81.22 60.11 44.52 35.76 22.07
Profit before Depreciation and Tax 1,277.10 1,259.83 1,270.76 1,008.70 826.48 730.13 465.47
Depreciation 47.03 50.97 47.41 43.37 36.13 35.62 20.28
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax -557.27 -206.32 56.41 64.29 104.22 99.65 154.20
Tax 10.10 -51.99 19.00 13.42 30.79 31.61 36.18
Profit After Tax -567.37 -154.33 37.41 50.87 73.43 68.04 118.01
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. -567.37 -154.33 37.41 50.87 73.43 68.04 118.01
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 -456.57 110.80 279.91 257.35 238.92 200.94 156.37
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 6.41 6.41 6.41
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 0.13 0.02 0.02 0.02 0.02 0.02 0.02
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 10.32
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 0.40 426.57 772.80 672.63 687.88 633.74 646.56
Other Income 0.23 4.64 12.93 13.05 12.44 10.56 9.01
Stock Adjustments 0.45 0.78 5.68 -2.85 2.80 -3.07 -1.06
Total Income 1.08 432.00 791.41 682.82 703.12 641.23 654.52
EXPENDITURE :
Raw Materials 77.62 276.95 495.69 405.66 432.60 405.82 420.53
Excise Duty 0.05 8.94 36.56 61.67 59.47 0.00 0.00
Power and Fuel Cost 0.95 14.17 29.91 31.90 28.18 22.22 17.60
Other Manufacturing Expenses 1.18 18.81 42.84 44.95 40.62 32.78 26.62
Employee Cost 11.20 29.94 31.38 31.60 30.20 26.59 22.83
Selling and Administration Expenses 0.01 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 91.00 348.82 636.38 575.77 591.06 487.40 487.58
Profit before Interest, Depreciation and Tax 1,314.82 1,307.49 1,290.96 1,006.90 809.87 714.33 446.96
Interest and Financial Charges 107.91 92.09 75.68 54.31 39.50 33.82 18.55
Profit before Depreciation and Tax 1,206.92 1,215.40 1,215.28 952.59 770.38 680.50 428.41
Depreciation 43.42 47.08 44.35 40.97 34.01 33.90 19.44
Profit Before Tax -500.88 -69.94 46.04 60.46 104.26 89.44 140.69
Tax 10.10 0.05 15.66 10.24 27.84 29.20 33.13
Profit After Tax -510.97 -69.99 30.38 50.22 76.41 60.23 107.56
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 -436.93 144.54 220.45 204.82 187.04 146.07 109.31
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 5.32 5.37 5.35
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 13.44 13.06 13.06 13.06 13.06 87.35 62.62
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 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 18.97 15.84 12.38 19.44 56.97 4.16
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 99.65 154.20 135.84 -14.12 85.26 42.50
Adjustments :
Depreciation 0.00 20.28 17.41 10.38 3.54 1.23
Interest (Net) 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
P/L on Sales of Assets 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
Prov. and W/O (Net) 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
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 -15.92 -75.73 -126.79 -71.75 -48.29
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 35.74 78.49 132.90 13.47 10.09
Loans and Advances 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
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 22.07 19.97 15.32 7.63 6.45
Direct Taxes Paid 0.00 -31.82 -25.67 -16.92 -9.29 -4.72
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 0.00 0.00 0.00 0.00 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 43.16 132.91 40.52 243.61 -93.40 -15.71
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -157.79 -132.38 -439.14 -87.88 -47.91
Sale of Fixed Assets 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
Capital Subsidy Received 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 -51.54
Sale of Investments 0.00 0.00 0.00 0.00 19.74 0.00
Investment Income 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
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 31.84 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 0.00 0.00 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 -127.38 -216.39 -212.74 -283.24 -68.14 -99.45
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 35.31 51.90 47.90 48.78 0.00
Proceed from Bank Borrowings 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 0.55 14.65
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 0.00 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 -7.47 -7.47 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -22.07 -19.97 -15.32 -7.63 -6.45
Others 95.12 0.00 151.31 0.00 0.00 0.00
Net Cash used in Financing Activities 95.12 86.61 175.68 32.58 124.02 167.97
Net Inc./(Dec.) in Cash and Cash Equivalent 10.90 3.13 3.46 -7.06 -37.53 52.81
Cash and Cash Equivalents at End of the year 29.87 18.97 15.84 12.38 19.44 56.97
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 6.99 6.89 2.45 11.22 25.47 18.78 14.91
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items -500.88 -69.94 46.05 60.46 104.26 89.44 140.69
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 -33.96 -49.10 220.19 213.10 109.37 31.94 110.94
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 -1.66 -21.93 -181.98 -253.05 -44.19 -119.70 -199.04
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 29.37 71.13 -33.77 39.94 -79.43 94.46 91.97
Net Cash used in Financing Activities 29.37 71.13 -33.77 39.94 -79.43 94.46 91.97
Net Inc./(Dec.) in Cash and Cash Equivalent -6.25 0.10 4.44 -0.01 -14.25 6.70 3.86
Cash and Cash Equivalents at End of the year 0.75 6.99 6.89 11.21 11.22 25.47 18.78
Rs in Cr Mar 2016 Sep 2015 Jun 2015 Mar 2015 Dec 2014 Sep 2014 Jun 2014
Sales 32.73 132.84 184.61 206.21 243.04 225.12 181.55
Other Income 39.23 0.29 3.01 2.60 4.42 -0.53 1.74
Stock Adjustment 0.24 -0.05 -0.24 0.70 1.98 -0.25 3.22
Raw Material 36.43 82.15 124.22 147.34 176.35 148.84 117.58
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 9.37 11.43 10.48 11.07 10.28 10.96 10.84
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 46.87 12.53 13.51 12.65 5.03 12.12 13.49
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -60.18 26.78 36.65 34.45 49.41 53.46 36.41
Interest 27.97 27.36 18.29 20.35 23.44 17.90 16.47
Gross Profit -48.93 -0.28 21.37 16.71 30.39 35.03 21.69
Depreciation 13.91 13.28 11.63 6.80 14.62 13.37 12.61
Taxation 0.01 1.88 2.70 3.19 4.73 7.55 3.53
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments -0.10 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss -62.94 -15.44 7.04 6.72 11.04 14.10 5.55
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 -62.94 -15.44 7.04 6.72 11.04 14.10 5.55
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 32.05 32.05 32.05 32.05 32.05 32.05 32.05
EPS Before Extra Ordinary Items
Basic EPS -19.64 -4.82 2.20 2.10 3.44 4.40 1.75
Diluted EPS -19.64 -4.82 2.20 2.10 3.44 4.40 1.75
EPS After Extra Ordinary Items
Basic EPS -19.64 -4.82 2.20 2.10 3.44 4.40 1.75
Diluted EPS -19.64 -4.82 2.20 2.10 3.44 4.40 1.75
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 1.35 1.35 1.35 1.30 1.30 1.30
Agg.Of Non PromotoHolding(%) 0.00 42.02 42.02 42.02 40.50 40.50 40.50
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.14
Other Income -0.25 0.55 0.22 0.47 7.34 0.02 0.27
Stock Adjustment 0.16 0.00 0.00 0.00 0.25 0.00 0.05
Raw Material 5.44 0.00 0.00 0.00 75.33 0.12 0.72
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 0.33 1.10 1.10 1.23 0.81 2.74 2.96
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 79.79 0.40 0.88 232.37 212.46 19.51 20.92
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -85.72 -1.50 -1.98 -233.60 -288.85 -22.37 -24.51
Interest 39.37 34.33 32.03 33.56 26.85 27.93 26.96
Gross Profit -125.35 -35.28 -33.79 -266.70 -308.36 -50.29 -51.19
Depreciation 8.63 10.43 10.43 10.43 10.61 10.70 10.97
Taxation 0.00 0.00 0.00 0.00 10.10 0.00 0.00
Net Profit / Loss -133.97 -45.71 -44.22 -277.13 -329.06 -60.98 -62.17
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
Equity Capital 32.05 32.05 32.05 32.05 32.05 32.05 32.05
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 -41.80 -14.26 -13.80 -86.47 -102.68 -19.03 -19.40
Diluted EPS -41.80 -14.26 -13.80 -86.47 -102.68 -19.03 -19.40
EPS After Extra Ordinary Items
Basic EPS -41.80 -14.26 -13.80 -86.47 -102.68 -19.03 -19.40
Diluted EPS -41.80 -14.26 -13.80 -86.47 -102.68 -19.03 -19.40
Rs in Cr Dec 2018 Dec 2017 Dec 2016 Mar 2016 Sep 2015 Dec 2015 Mar 2015
Sales 0.50 0.83 456.80 139.35 317.45 855.92 449.25
Other Income 0.18 7.40 44.92 41.62 3.30 8.23 7.03
Stock Adjustment 0.17 0.47 1.11 1.40 -0.29 5.65 2.68
Raw Material 6.02 80.53 317.46 111.10 206.37 590.11 323.68
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 5.99 18.76 39.83 17.92 21.91 43.14 21.35
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 369.92 306.07 81.00 54.96 26.04 40.22 17.68
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -381.60 -405.01 17.40 -46.03 63.43 176.80 83.86
Interest 144.47 112.64 97.67 52.02 45.65 81.22 43.79
Gross Profit -525.89 -510.24 -35.35 -56.43 21.09 103.81 47.10
Depreciation 42.97 47.03 50.97 26.06 24.91 47.41 21.42
Taxation 0.00 10.10 0.14 -4.44 4.58 19.00 7.92
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 -0.10 -0.10 0.00 0.00 0.00
Net Profit / Loss -568.86 -567.37 -86.55 -78.14 -8.41 37.41 17.76
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 -568.86 -567.37 -86.55 -78.14 -8.41 37.41 17.76
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 32.05 32.05 32.05 32.05 32.05 32.05 32.05
EPS Before Extra Ordinary Items
Basic EPS -177.50 -177.04 -27.01 0.00 -2.62 11.67 0.00
Diluted EPS -177.50 -177.04 -27.01 0.00 -2.62 11.67 0.00
EPS After Extra Ordinary Items
Basic EPS -177.50 -177.04 -27.01 0.00 -2.62 11.67 0.00
Diluted EPS -177.50 -177.04 -27.01 0.00 -2.62 11.67 0.00
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 1.35 1.35 1.35
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 42.02 42.02 42.02
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 0.00 0.00 0.00 0.40 0.00 0.40 426.57
Other Income 0.57 0.30 0.27 7.76 7.35 0.41 42.23
Stock Adjustment 0.16 0.16 0.00 0.45 0.25 0.21 0.78
Raw Material 5.44 5.44 0.00 77.62 75.45 2.16 295.76
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 3.76 1.43 2.33 11.20 3.55 7.65 29.94
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 313.02 80.20 232.82 268.44 231.97 36.47 73.08
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -322.38 -87.23 -235.15 -357.31 -311.22 -46.09 27.00
Interest 139.29 73.70 65.60 107.91 54.78 53.13 92.09
Gross Profit -461.11 -160.62 -300.48 -457.46 -358.64 -98.81 -22.86
Depreciation 39.92 19.06 20.86 43.42 21.31 22.11 47.08
Taxation 0.00 0.00 0.00 10.10 10.10 0.00 0.00
Net Profit / Loss -501.02 -179.68 -321.34 -510.97 -390.05 -120.92 -69.99
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 -0.05
Equity Capital 32.05 32.05 32.05 32.05 32.05 32.05 32.05
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 -156.34 0.00 -100.27 -159.44 0.00 -37.73 -21.84
Diluted EPS -156.34 0.00 -100.27 -159.44 0.00 -37.73 -21.84
EPS After Extra Ordinary Items
Basic EPS -156.34 0.00 -100.27 -159.44 0.00 -37.73 -21.84
Diluted EPS -156.34 0.00 -100.27 -159.44 0.00 -37.73 -21.84