24 Sep 2018 | 6:27 AM
 

Gateway Distriparks Ltd. Share Price Live (BSE)
0

BSE Code: 532622 | NSE Symbol: GDL
155.20
-7.75
(-4.75 %)
21 Sep 2018 | 03:54 PM
Change company
  • Open (Rs)
    162.65
  • Prev. close (Rs.)
    162.95
  • High (Rs.)
    163.50
  • Low (Rs.)
    151.45
  • 52W H (Rs.)
    274.90
  • 52W L (Rs.)
    151.45
  • Volume
    5316
  • MCap (Rs in Cr.)
    1,687.46

Gateway Distriparks 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.) 3.95 5.20 5.22 16.79 13.56 12.54 12.53
Adjusted Cash EPS (Rs.) 6.75 7.63 7.75 24.97 20.94 18.97 18.33
Reported EPS (Rs.) 7.61 6.84 11.33 17.27 12.51 11.68 12.19
Reported Cash EPS (Rs.) 10.41 9.28 13.86 25.45 19.89 18.11 17.99
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 7.76 8.38 9.37 30.05 23.68 22.50 22.94
Book Value (Excl Rev Res) Per Share (Rs.) 7.76 8.38 9.37 30.05 23.68 22.50 22.94
Book Value (Incl Rev Res) Per Share (Rs.) 7.76 8.38 9.37 30.05 23.68 22.50 22.94
Net Operating Income Per Share (Rs.) 36.38 36.18 35.68 102.21 93.25 87.93 75.86
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 21.33 23.15 26.26 29.39 25.39 25.58 30.24
Gross Profit Margin (%) 13.64 16.41 19.17 21.39 17.47 18.26 22.59
Net Profit Margin (%) 20.91 18.90 31.76 16.89 13.18 13.06 15.79
Adjusted Cash Margin (%) 17.93 20.46 20.80 24.14 22.07 21.23 23.74
Adjusted Return On Net Worth (%) 4.26 5.55 5.56 19.77 17.60 17.24 18.13
Reported Return On Net Worth (%) 8.19 7.30 12.09 20.33 16.23 16.06 17.65
Return On long Term Funds (%) 6.08 6.84 8.58 23.63 18.33 19.28 23.48
LEVERAGE RATIOS
Long Term Debt / Equity 0.10 0.10 0.04 0.15 0.27 0.25 0.14
Total Debt/Equity 0.11 0.11 0.04 0.16 0.33 0.27 0.14
Owners fund as % of total Source 0.11 0.11 0.04 0.16 0.33 0.27 0.14
Fixed Assets Turnover Ratio 0.35 0.36 0.32 0.76 0.70 0.74 0.69
LIQUIDITY RATIOS
Current Ratio 1.87 2.93 4.00 1.80 1.91 2.07 2.46
Current Ratio (Inc. ST Loans) 1.54 2.51 4.00 1.68 1.20 1.72 2.46
Quick Ratio 1.61 2.57 3.73 1.80 1.91 2.07 2.46
Inventory Turnover Ratio 7.76 8.38 9.37 30.05 23.68 22.50 22.94
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 110.73 101.48 75.74 47.94 65.46 69.65 57.15
Dividend payout Ratio (Cash Profit) 80.96 74.81 61.91 32.53 41.17 44.89 38.73
Earning Retention Ratio -113.03 -33.55 -64.57 50.69 39.62 35.13 44.36
Cash Earnings Retention Ratio -24.77 9.10 -10.81 66.84 60.90 57.14 61.97
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.55 1.31 0.52 0.53 1.21 1.02 0.52
Financial Charges Coverage Ratio 9.12 19.46 24.30 14.14 9.83 15.85 19.43
Fin. Charges Cov.Ratio (Post Tax) 11.51 19.99 31.84 12.53 8.74 13.00 15.41
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.08 0.04
Selling Cost Component 0.02 0.03 0.08 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 0.35 0.36 0.32 0.76 0.70 0.74 0.69
Bonus Component In Equity Capital (%) 35.95 35.95 35.95 35.95 35.99 36.02 36.10
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,675.41 1,676.38 1,661.96 1,610.37 1,569.84 1,592.03 1,518.54
EV / Net Sales (X) 4.24 4.26 4.28 1.45 1.55 1.67 1.85
EV / EBITDA (X) 17.07 16.22 13.99 4.74 5.72 6.13 5.78
MarketCap / Sales (X) 4.26 4.28 4.34 1.52 1.66 1.77 2.05
Retention Ratios (%) -10.73 -1.48 24.26 52.06 34.54 30.35 42.85
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 4.26 4.28 4.34 1.52 1.66 1.76 2.04
Earning Yield (%) 0.05 0.04 0.07 0.11 0.08 0.08 0.08
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 3.50 4.76 3.95 7.42 3.41 5.30 7.57
Adjusted Cash EPS (Rs.) 5.73 6.73 6.29 9.88 5.06 6.71 8.97
Reported EPS (Rs.) 3.50 4.76 9.75 7.42 3.41 5.30 7.57
Reported Cash EPS (Rs.) 5.73 6.73 12.09 9.88 5.06 6.71 8.97
Dividend Per Share 7.00 7.00 7.00 7.00 7.00 7.00 6.00
Operating Profit Per Share (Rs.) 5.76 5.87 7.45 10.00 6.56 8.50 11.63
Book Value (Excl Rev Res) Per Share (Rs.) 5.76 5.87 7.45 10.00 6.56 8.50 11.63
Book Value (Incl Rev Res) Per Share (Rs.) 5.76 5.87 7.45 10.00 6.56 8.50 11.63
Net Operating Income Per Share (Rs.) 30.16 29.54 24.43 25.37 18.05 18.97 20.87
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 19.10 19.88 30.50 39.40 36.35 44.81 55.72
Gross Profit Margin (%) 11.68 13.19 20.94 29.70 27.21 37.39 49.04
Net Profit Margin (%) 11.58 16.09 39.91 29.24 18.90 26.87 34.92
Adjusted Cash Margin (%) 17.80 21.02 23.47 34.91 27.42 34.00 41.35
Adjusted Return On Net Worth (%) 5.31 6.74 6.08 11.72 6.08 8.71 11.90
Reported Return On Net Worth (%) 5.31 6.74 15.02 11.72 6.08 8.71 11.90
Return On long Term Funds (%) 7.60 8.20 11.21 15.96 9.02 12.69 17.15
LEVERAGE RATIOS
Long Term Debt / Equity 0.11 0.10 0.03 0.04 0.05 0.02 0.01
Total Debt/Equity 0.12 0.10 0.03 0.04 0.05 0.02 0.01
Owners fund as % of total Source 0.12 0.10 0.03 0.04 0.05 0.02 0.01
Fixed Assets Turnover Ratio 0.40 0.41 0.37 0.41 0.30 0.30 0.33
LIQUIDITY RATIOS
Current Ratio 1.17 1.96 1.13 1.37 1.06 2.63 2.91
Current Ratio (Inc. ST Loans) 1.01 1.96 1.13 1.37 1.06 2.63 2.91
Quick Ratio 1.17 1.96 1.13 1.37 1.06 2.63 2.91
Inventory Turnover Ratio 5.76 5.87 7.45 10.00 6.56 8.50 11.63
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 200.25 126.17 71.77 94.32 205.01 131.91 79.17
Dividend payout Ratio (Cash Profit) 122.09 89.12 57.90 70.82 138.17 104.25 66.86
Earning Retention Ratio -100.25 -26.17 -77.10 5.68 -105.01 -31.91 20.83
Cash Earnings Retention Ratio -22.09 10.88 -11.32 29.18 -38.17 -4.25 33.14
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.39 1.06 0.26 0.23 0.57 0.15 0.09
Financial Charges Coverage Ratio 10.75 35.58 34.80 31.47 35.84 103.15 145.37
Fin. Charges Cov.Ratio (Post Tax) 8.89 29.69 43.92 25.05 27.02 75.73 105.76
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.02 0.04 0.11 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 0.40 0.41 0.37 0.41 0.30 0.30 0.33
Bonus Component In Equity Capital (%) 35.95 35.95 35.95 35.95 35.99 36.02 36.10
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,676.38 1,677.36 1,665.88 1,628.94 1,645.53 1,641.29 1,573.78
EV / Net Sales (X) 5.11 5.22 6.27 5.90 8.39 7.97 6.96
EV / EBITDA (X) 19.76 18.48 15.63 11.58 21.72 16.33 11.68
MarketCap / Sales (X) 5.14 5.24 6.34 6.11 8.59 8.18 7.45
Retention Ratios (%) -100.25 -26.17 28.23 5.68 -105.01 -31.91 20.83
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 5.14 5.24 6.34 6.11 8.58 8.17 7.42
Earning Yield (%) 0.02 0.03 0.06 0.05 0.02 0.03 0.05
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 108.73 108.73 108.73 108.73 108.61 108.50 108.28
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 0.00 295.80 295.80 295.80 295.80
Employee Stock Opiton 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 900.51 909.14 910.22 814.56 728.02 680.18 639.50
Loan Funds
Secured Loans 113.48 109.13 44.11 143.48 276.15 209.29 103.66
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Minority Interest 8.85 8.42 8.65 25.94 125.73 80.64 66.31
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 1,131.58 1,135.41 1,071.71 1,388.51 1,534.31 1,374.41 1,213.55
USES OF FUNDS
Fixed Assets
Gross Block 402.50 331.69 268.28 1,358.39 1,615.03 1,471.14 1,196.81
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 79.70 52.90 27.14 362.00 356.94 300.63 236.79
Net Block 322.80 278.79 241.14 996.39 1,258.09 1,170.50 960.03
Capital Work in Progress 0.47 37.45 18.84 29.86 75.99 56.48 57.05
Investments 729.51 707.45 674.45 225.29 34.03 0.06 0.00
Net Current Assets
Current Assets, Loans and Advances 169.38 169.74 183.05 307.75 348.09 285.13 331.42
Less : Current Liabilities and Provisions 90.59 58.02 45.76 170.77 181.89 137.77 134.95
Total Net Current Assets 78.79 111.72 137.29 136.98 166.20 147.36 196.47
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 1,131.58 1,135.41 1,071.71 1,388.51 1,534.31 1,374.41 1,213.55
Note :
Book Value of Unquoted Investments 586.23 562.78 163.11 81.00 34.03 0.06 0.00
Market Value of Quoted Investments 300.96 426.39 0.00 0.57 0.00 0.00 0.00
Contingent liabilities 1,733.78 1,491.89 2,629.30 4,779.17 3,942.36 3,473.59 2,549.84
Number of Equity shares outstanding 10.87 10.87 10.87 10.87 10.86 10.85 10.83
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 108.73 108.73 108.73 108.73 108.61 108.50 108.28
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 606.61 658.34 597.09 579.60 501.13 552.05 580.50
Loan Funds
Secured Loans 86.61 77.33 17.81 24.96 31.13 10.84 8.65
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 801.95 844.40 723.62 713.28 640.87 671.39 697.43
USES OF FUNDS
Fixed Assets
Gross Block 284.58 221.66 324.64 305.16 263.45 283.55 244.23
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 64.32 43.01 148.01 125.38 93.61 93.58 80.77
Net Block 220.26 178.65 176.63 179.78 169.84 189.97 163.46
Capital Work in Progress 0.00 33.82 17.68 0.13 7.89 1.74 1.16
Investments 567.18 583.03 519.26 501.96 458.53 414.56 411.77
Net Current Assets
Current Assets, Loans and Advances 98.07 99.76 89.79 115.28 80.45 105.13 184.42
Less : Current Liabilities and Provisions 83.56 50.86 79.73 83.87 75.83 40.01 63.39
Total Net Current Assets 14.51 48.90 10.06 31.42 4.61 65.12 121.04
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 801.95 844.40 723.62 713.28 640.87 671.39 697.43
Note :
Book Value of Unquoted Investments 463.01 478.86 415.09 397.79 458.53 414.56 411.77
Market Value of Quoted Investments 300.96 426.39 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 1,459.24 2,798.41 1,307.64 1,320.16 966.11 1,169.04 1,026.87
Number of Equity shares outstanding 10.87 10.87 10.87 10.87 10.86 10.85 10.83
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 395.50 393.40 387.91 1,111.32 1,012.79 954.07 821.45
Other Income 245.15 237.19 224.68 657.47 602.90 577.42 458.04
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.05 -0.05
Total Income 640.66 630.59 612.59 1,768.79 1,615.69 1,531.55 1,279.44
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 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 9.01 10.90 9.91 19.34 29.61 23.44 16.89
Other Manufacturing Expenses 254.16 248.09 234.59 676.80 632.51 600.87 474.93
Employee Cost 20.30 19.80 17.48 42.06 48.37 46.42 38.51
Selling and Administration Expenses 0.08 0.13 0.31 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 283.55 278.93 262.29 738.20 710.50 670.74 530.33
Profit before Interest, Depreciation and Tax 413.26 337.00 273.16 1,382.40 1,642.93 1,487.52 1,210.34
Interest and Financial Charges 10.76 5.31 4.89 24.01 27.90 16.38 13.52
Profit before Depreciation and Tax 402.50 331.69 268.28 1,358.39 1,615.03 1,471.14 1,196.81
Depreciation 30.42 26.51 27.52 88.93 80.14 69.85 62.81
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 96.67 89.40 152.89 231.82 154.81 164.02 182.86
Tax 13.94 15.04 29.66 44.05 18.97 37.33 50.82
Profit After Tax 82.72 74.36 123.23 187.77 135.83 126.69 132.03
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. 82.72 74.36 123.23 187.77 135.83 126.69 132.03
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 549.56 563.92 566.22 494.52 415.96 372.04 323.29
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 76.11 65.24 93.34 76.11 76.00 75.92 64.93
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 586.23 562.78 163.11 81.00 34.03 0.06 0.00
Extraordinary Items 0.26 0.03 32.06 0.00 0.00 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 327.96 321.23 265.67 275.89 196.08 205.87 225.99
Other Income 214.05 205.99 135.36 120.82 87.67 77.06 66.30
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 542.02 527.23 401.03 396.71 283.75 282.92 292.29
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 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 6.35 7.66 7.78 7.85 7.10 6.47 5.10
Other Manufacturing Expenses 220.41 213.65 143.14 128.67 94.77 83.52 71.39
Employee Cost 17.61 17.22 15.06 13.65 10.78 10.78 10.20
Selling and Administration Expenses 0.08 0.13 0.31 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 244.45 238.66 166.29 150.17 112.65 100.77 86.69
Profit before Interest, Depreciation and Tax 292.47 224.21 327.70 309.63 265.57 284.52 245.15
Interest and Financial Charges 7.90 2.55 3.06 4.47 2.11 0.97 0.93
Profit before Depreciation and Tax 284.58 221.66 324.64 305.16 263.45 283.55 244.23
Depreciation 24.33 21.50 25.39 26.77 17.93 15.27 15.10
Profit Before Tax 52.63 66.72 141.18 109.38 55.72 84.28 118.73
Tax 14.62 15.02 35.14 28.69 18.64 26.72 36.72
Profit After Tax 38.01 51.70 106.04 80.69 37.07 57.56 82.01
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 297.21 331.66 286.26 265.44 181.10 238.03 264.15
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 62.24 57.78 63.67 67.00 63.09 63.61 54.40
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 463.01 478.86 415.09 397.79 458.53 414.56 411.77
Extraordinary Items 0.24 0.04 63.07 0.00 0.00 0.00 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 56.86 79.47 59.30 95.69 206.81 352.62 92.67
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 186.45 104.12 72.38 93.36 85.65 90.95 81.51
Adjustments :
Depreciation 0.00 50.24 45.49 44.47 29.20 13.86 10.60
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 1.35 0.44 0.39 0.04 0.00 0.01
P/L on Sales of Invest 0.00 -0.34 -0.46 -1.11 -0.78 -4.12 -1.98
Prov. and W/O (Net) 0.00 0.69 -2.56 2.83 0.24 -1.30 -0.76
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 0.77 -23.36 -25.49 -16.12 -12.24 0.78
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 -33.73 66.11 1.31 15.30 12.26 -0.98
Loans and Advances 0.00 -7.92 -3.13 -4.39 -7.65 44.59 -49.00
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 18.20 19.53 20.16 2.00 1.37 2.54
Direct Taxes Paid 0.00 -22.97 -16.43 -19.37 -11.25 -7.52 -6.39
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 0.19 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 208.69 109.12 162.80 111.16 88.21 121.53 30.43
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -163.42 -101.78 -193.95 -222.98 -259.99 -39.49
Sale of Fixed Assets 0.00 0.96 3.11 0.98 0.17 4.02 0.01
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 -20.70 -70.00 -124.00 -81.00 -356.00 -224.69
Sale of Investments 0.00 23.04 78.46 102.11 81.78 374.57 212.22
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 6.46 3.47 6.52 9.09 15.73 2.76
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 -1.43 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 34.74 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 -88.40 -160.22 -88.34 -203.73 -192.28 -191.22 -49.18
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 16.62 40.00 185.97 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 -53.85 -37.53 -39.60 -20.71 -52.12 -32.82
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -18.20 -20.03 -19.42 -1.90 -1.55 -2.80
Others -94.02 286.74 -6.41 -6.76 0.00 0.00 0.00
Net Cash used in Financing Activities -94.02 122.21 -54.31 56.19 -7.05 -76.11 278.70
Net Inc./(Dec.) in Cash and Cash Equivalent 26.27 71.12 20.16 -36.39 -111.12 -145.81 259.94
Cash and Cash Equivalents at End of the year 83.13 150.59 79.47 59.30 95.69 206.81 352.62
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 6.69 30.65 41.98 42.49 50.26 9.67 20.10
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 66.72 141.18 109.38 55.72 84.28 118.73 85.71
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 14.22
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 -0.03
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 -0.34
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 1.11
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 0.67
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 6.33
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 -0.58
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 1.44
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 -19.22
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 0.19
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 73.20 60.36 83.19 108.45 85.19
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -12.21
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 71.92
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 -19.70
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 22.04
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 2.84
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 -6.00
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 6.54 -28.13 23.24 9.12 52.95
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 15.62
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 -53.85
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 -1.46
Others 0.00 0.00 -91.07 -36.33 -114.20 -76.98 -9.05
Net Cash used in Financing Activities 0.00 0.00 -91.07 -36.33 -114.20 -76.98 -70.06
Net Inc./(Dec.) in Cash and Cash Equivalent 0.12 -23.96 -11.33 -4.09 -7.77 40.59 68.08
Cash and Cash Equivalents at End of the year 6.80 6.69 30.65 38.39 42.49 50.26 88.18
Rs in Cr Jun 2018 Mar 2016 Dec 2015 Sep 2015 Jun 2015 Mar 2015 Dec 2014
Sales 103.11 257.67 268.05 260.94 264.19 265.12 273.67
Other Income 4.19 8.25 3.75 3.41 4.27 3.89 3.16
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 5.33 8.77 10.33 11.16 8.93 8.50 9.19
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 75.81 198.96 194.92 184.28 184.86 177.34 178.12
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 21.97 49.95 62.79 65.50 70.41 79.28 86.36
Interest 3.10 3.77 4.62 4.95 5.07 4.51 4.32
Gross Profit 23.05 54.43 61.92 63.96 69.60 78.66 85.20
Depreciation 8.48 19.97 20.15 20.23 20.13 20.00 19.96
Taxation 3.32 10.80 12.59 14.08 29.60 14.83 12.63
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
Net Profit / Loss 11.26 23.65 29.18 29.65 19.87 43.83 52.61
Minority Interest -0.08 -0.24 -0.08 -0.23 -0.47 -0.81 -0.62
Share Of P/L Of Associates 19.53 3.06 1.83 1.18 2.23 5.75 2.36
Net P/L After Minority Interest and Share Of Associates 30.70 26.47 30.93 30.60 21.63 48.77 54.35
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 108.73 108.73 108.73 108.73 108.73 108.73 108.73
EPS Before Extra Ordinary Items
Basic EPS 2.82 2.43 2.85 2.81 1.99 4.48 5.00
Diluted EPS 2.82 2.43 2.85 2.81 1.99 4.48 5.00
EPS After Extra Ordinary Items
Basic EPS 2.82 2.43 2.85 2.81 1.99 4.48 5.00
Diluted EPS 2.82 2.43 2.85 2.81 1.99 4.48 5.00
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 7.30 7.30 7.30 7.30
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 67.14 67.14 67.14 67.14
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 87.68 86.50 80.37 80.19 80.91 74.37 83.19
Other Income 13.17 4.19 5.97 3.98 8.05 11.34 7.83
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 4.61 5.06 4.03 4.00 4.52 5.71 3.77
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 65.12 58.05 54.78 60.58 62.32 56.71 60.09
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 17.95 23.39 21.55 15.61 14.07 11.94 19.33
Interest 2.43 8.94 7.43 1.92 1.56 0.58 0.59
Gross Profit 28.69 18.64 20.10 17.67 20.55 22.70 26.57
Depreciation 6.94 6.66 6.03 5.81 5.83 5.33 5.15
Taxation 3.04 3.94 3.82 4.18 2.68 1.80 5.06
Net Profit / Loss 18.72 8.04 10.24 7.68 12.04 15.57 16.37
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 108.73 108.73 108.73 108.73 108.73 108.73 108.73
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 1.72 0.74 0.95 0.71 1.10 1.44 1.51
Diluted EPS 1.72 0.74 0.95 0.71 1.10 1.44 1.51
EPS After Extra Ordinary Items
Basic EPS 1.72 0.74 0.95 0.71 1.10 1.44 1.51
Diluted EPS 1.72 0.74 0.95 0.71 1.10 1.44 1.51
Rs in Cr Dec 2018 Dec 2017 Dec 2016 Mar 2016 Sep 2015 Dec 2015 Mar 2015
Sales 395.50 393.40 1,050.85 525.72 525.13 1,111.32 538.79
Other Income 13.76 12.28 19.68 12.00 7.68 12.81 7.05
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 20.30 19.80 39.18 19.10 20.08 42.06 17.69
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 290.83 282.51 763.02 393.88 369.14 742.55 355.46
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 84.37 91.09 248.65 112.74 135.91 326.71 165.64
Interest 10.76 5.31 18.42 8.40 10.03 24.01 8.83
Gross Profit 87.36 98.05 249.91 116.35 133.56 315.52 163.86
Depreciation 30.42 26.51 80.49 40.13 40.36 88.93 39.97
Taxation 13.94 15.04 67.06 23.39 43.67 44.05 27.46
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 43.00 56.51 102.36 52.84 49.52 182.54 96.44
Minority Interest -0.44 0.24 -1.02 -0.32 -0.70 -3.68 -1.43
Share Of P/L Of Associates 40.16 17.61 8.30 4.89 3.41 8.91 8.11
Net P/L After Minority Interest and Share Of Associates 82.72 74.36 109.63 57.40 52.23 187.77 103.11
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 108.73 108.73 108.73 108.73 108.73 108.73 108.73
EPS Before Extra Ordinary Items
Basic EPS 7.61 6.84 10.08 0.00 4.80 17.27 0.00
Diluted EPS 7.61 6.84 10.08 0.00 4.80 17.27 0.00
EPS After Extra Ordinary Items
Basic EPS 7.61 6.84 10.08 0.00 4.80 17.27 0.00
Diluted EPS 7.61 6.84 10.08 0.00 4.80 17.27 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 7.30 7.30 7.30
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 67.14 67.14 67.14
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 327.96 166.87 161.10 321.23 157.56 163.68 265.67
Other Income 22.19 10.16 12.03 26.90 19.17 7.73 25.54
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 17.61 9.09 8.52 17.22 9.48 7.74 15.06
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 247.69 112.83 122.90 240.15 116.81 123.34 169.58
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 62.66 44.94 29.67 63.87 31.27 32.60 81.04
Interest 7.90 16.37 3.48 2.55 1.17 1.38 3.06
Gross Profit 76.96 38.73 38.22 88.22 49.27 38.95 103.51
Depreciation 24.33 12.69 11.64 21.50 10.48 11.02 25.39
Taxation 14.62 7.76 6.86 15.02 6.85 8.17 21.13
Net Profit / Loss 38.01 18.29 19.72 51.70 31.94 19.76 106.04
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 -14.02
Equity Capital 108.73 108.73 108.73 108.73 108.73 108.73 108.73
Equity Dividend Rate 70.00 0.00 0.00 70.00 0.00 0.00 70.00
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 3.50 0.00 1.81 4.76 0.00 1.82 9.75
Diluted EPS 3.50 0.00 1.81 4.76 0.00 1.82 9.75
EPS After Extra Ordinary Items
Basic EPS 3.50 0.00 1.81 4.76 0.00 1.82 9.75
Diluted EPS 3.50 0.00 1.81 4.76 0.00 1.82 9.75