16 Jul 2018 | 8:22 AM
 

Global Offshore Services Ltd. Share Price Live (BSE)
0

BSE Code: 501848 | NSE Symbol: GLOBOFFS
19.80
0.00
(0.00 %)
13 Jul 2018 | 03:41 PM
Change company
  • Open (Rs)
    19.36
  • Prev. close (Rs.)
    19.80
  • High (Rs.)
    19.80
  • Low (Rs.)
    19.00
  • 52W H (Rs.)
    49.80
  • 52W L (Rs.)
    18.65
  • Volume
    2750
  • MCap (Rs in Cr.)
    48.97

Global Offshore Services 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.) -70.69 -10.27 22.32 18.76 21.27 9.81 9.33
Adjusted Cash EPS (Rs.) -43.15 18.30 48.94 45.99 39.34 27.60 25.27
Reported EPS (Rs.) -50.69 -4.55 17.95 15.44 21.04 9.81 9.33
Reported Cash EPS (Rs.) -23.14 24.01 44.58 42.67 39.11 27.60 25.27
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) -17.85 43.02 67.91 66.16 54.91 38.36 35.84
Book Value (Excl Rev Res) Per Share (Rs.) -17.85 43.02 67.91 66.16 54.91 38.36 35.84
Book Value (Incl Rev Res) Per Share (Rs.) -17.85 43.02 67.91 66.16 54.91 38.36 35.84
Net Operating Income Per Share (Rs.) 65.41 150.46 161.23 145.88 108.98 91.65 84.17
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) -27.28 28.59 42.11 45.35 50.38 41.85 42.57
Gross Profit Margin (%) -69.39 9.60 25.60 26.68 33.80 22.44 23.63
Net Profit Margin (%) -77.48 -3.02 11.13 10.58 19.30 10.69 11.08
Adjusted Cash Margin (%) -65.71 12.13 29.69 31.19 35.43 29.22 29.67
Adjusted Return On Net Worth (%) -49.66 -5.44 11.99 12.00 14.52 9.08 8.04
Reported Return On Net Worth (%) -35.60 -2.41 9.65 9.87 14.36 9.08 8.04
Return On long Term Funds (%) -8.70 2.60 8.39 7.62 8.86 7.04 6.17
LEVERAGE RATIOS
Long Term Debt / Equity 2.64 2.00 1.88 2.39 2.00 2.07 1.91
Total Debt/Equity 2.88 2.12 1.97 2.53 2.08 2.21 2.00
Owners fund as % of total Source 2.88 2.12 1.97 2.53 2.08 2.21 2.00
Fixed Assets Turnover Ratio 0.11 0.24 0.27 0.27 0.27 0.27 0.25
LIQUIDITY RATIOS
Current Ratio 1.12 0.97 1.38 0.87 0.92 0.86 1.02
Current Ratio (Inc. ST Loans) 0.78 0.64 0.90 0.59 0.68 0.57 0.72
Quick Ratio 0.91 0.75 1.10 0.70 0.73 0.64 0.81
Inventory Turnover Ratio -17.85 43.02 67.91 66.16 54.91 38.36 35.84
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 9.09 13.34 28.54 29.95
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 3.29 7.17 10.14 11.06
Earning Retention Ratio 0.00 0.00 100.00 92.52 86.80 71.46 70.05
Cash Earnings Retention Ratio 0.00 100.00 100.00 96.95 92.87 89.86 88.94
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 21.87 7.50 8.60 7.74 8.65 9.17
Financial Charges Coverage Ratio -0.69 1.74 3.29 3.16 4.01 3.08 3.12
Fin. Charges Cov.Ratio (Post Tax) 0.09 1.96 3.05 2.99 3.76 3.07 3.14
COMPONENT RATIOS
Material Cost Component(% earnings) 3.74 1.43 2.08 2.23 2.40 2.34 4.38
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 0.11 0.24 0.27 0.27 0.27 0.27 0.25
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) -0.44 -1.25 -25.41 -5.95 10.63 15.81 22.56
EV / Net Sales (X) 0.00 0.00 -0.06 -0.02 0.04 0.07 0.11
EV / EBITDA (X) 0.01 -0.01 -0.14 -0.04 0.08 0.16 0.26
MarketCap / Sales (X) 0.30 0.13 0.12 0.13 0.18 0.22 0.24
Retention Ratios (%) 0.00 0.00 0.00 90.91 86.66 71.46 70.05
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.30 0.13 0.12 0.13 0.18 0.21 0.23
Earning Yield (%) -2.59 -0.23 0.92 0.79 1.07 0.50 0.48
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) -3.82 12.14 8.36 9.29 20.28 13.43 15.53
Adjusted Cash EPS (Rs.) 5.32 21.19 13.77 18.48 29.64 25.65 29.95
Reported EPS (Rs.) -3.82 12.14 8.36 9.29 20.28 13.43 16.82
Reported Cash EPS (Rs.) 5.32 21.19 13.77 18.48 29.64 25.65 31.23
Dividend Per Share 0.00 0.00 0.00 1.20 2.40 2.40 2.40
Operating Profit Per Share (Rs.) 13.01 28.49 17.65 23.59 40.37 34.69 40.70
Book Value (Excl Rev Res) Per Share (Rs.) 13.01 28.49 17.65 23.59 40.37 34.69 40.70
Book Value (Incl Rev Res) Per Share (Rs.) 13.01 28.49 17.65 23.59 40.37 34.69 40.70
Net Operating Income Per Share (Rs.) 39.82 64.62 36.36 49.42 67.09 62.54 71.44
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 94.17
PROFITABILITY RATIOS
Operating Margin (%) 32.68 44.08 48.53 47.72 60.17 55.45 56.96
Gross Profit Margin (%) 9.73 30.07 33.67 29.12 46.22 35.91 36.79
Net Profit Margin (%) -9.58 18.78 22.99 18.24 29.66 21.25 23.46
Adjusted Cash Margin (%) 13.24 32.70 37.24 36.31 43.36 40.61 41.78
Adjusted Return On Net Worth (%) -2.27 7.30 5.45 6.69 14.45 11.78 12.58
Reported Return On Net Worth (%) -2.27 7.30 5.45 6.69 14.45 11.78 13.62
Return On long Term Funds (%) 1.55 6.68 5.32 6.71 13.18 9.36 9.43
LEVERAGE RATIOS
Long Term Debt / Equity 0.62 0.76 0.57 0.70 0.74 1.16 1.28
Total Debt/Equity 0.73 0.86 0.66 0.81 0.83 1.30 1.34
Owners fund as % of total Source 0.73 0.86 0.66 0.81 0.83 1.30 1.34
Fixed Assets Turnover Ratio 0.13 0.23 0.14 0.19 0.26 0.23 0.23
LIQUIDITY RATIOS
Current Ratio 0.95 1.18 1.24 1.35 1.33 1.12 6.94
Current Ratio (Inc. ST Loans) 0.52 0.57 0.65 0.72 0.78 0.60 2.59
Quick Ratio 0.52 0.73 0.83 1.06 1.06 0.79 5.86
Inventory Turnover Ratio 13.01 28.49 17.65 23.59 40.37 34.69 40.70
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 12.92 11.83 17.87 14.27
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 6.49 8.09 9.35 7.68
Earning Retention Ratio 100.00 100.00 100.00 87.08 88.17 82.13 84.55
Cash Earnings Retention Ratio 100.00 100.00 100.00 93.51 91.91 90.65 91.99
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 23.12 6.71 7.40 6.10 3.93 5.76 5.51
Financial Charges Coverage Ratio 1.68 3.88 4.88 3.98 4.85 3.72 3.79
Fin. Charges Cov.Ratio (Post Tax) 1.67 3.87 4.68 3.93 4.45 3.71 3.89
COMPONENT RATIOS
Material Cost Component(% earnings) 3.49 1.33 2.07 2.21 2.32 2.44 0.00
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 39.58 111.42 100.71 100.87 75.82 109.44 161.82
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 0.13 0.23 0.14 0.19 0.26 0.23 0.23
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 43.82 39.01 32.58 45.23 38.07 41.60 29.17
EV / Net Sales (X) 0.45 0.24 0.36 0.37 0.23 0.27 0.17
EV / EBITDA (X) 1.33 0.55 0.72 0.73 0.37 0.48 0.30
MarketCap / Sales (X) 0.49 0.30 0.54 0.40 0.29 0.32 0.28
Retention Ratios (%) 0.00 0.00 0.00 87.08 88.17 82.13 85.73
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.49 0.30 0.54 0.40 0.29 0.31 0.27
Earning Yield (%) -0.19 0.62 0.43 0.47 1.03 0.69 0.86
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 24.73 24.73 24.73 24.73 24.73 24.49 23.82
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 4.24 1.50 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 327.29 441.91 435.25 361.79 337.37 239.80 252.50
Loan Funds
Secured Loans 966.70 989.26 907.32 978.10 753.25 584.55 551.81
Unsecured Loans 46.61 0.00 0.00 0.00 0.00 0.00 0.00
Minority Interest 71.72 122.77 129.47 97.51 51.25 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 1,437.04 1,578.67 1,496.76 1,462.13 1,170.83 850.33 828.13
USES OF FUNDS
Fixed Assets
Gross Block 1,702.57 1,858.55 1,664.36 1,711.05 1,332.77 991.36 946.52
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 298.50 274.72 237.30 221.48 151.93 119.86 120.79
Net Block 1,404.07 1,583.82 1,427.05 1,489.57 1,180.84 871.50 825.74
Capital Work in Progress 0.00 0.00 4.66 0.00 2.36 0.00 0.00
Investments 0.38 0.38 0.38 0.38 0.44 0.44 0.44
Net Current Assets
Current Assets, Loans and Advances 308.55 211.16 236.81 194.20 156.49 129.75 118.56
Less : Current Liabilities and Provisions 275.96 216.69 172.15 222.02 169.30 151.35 116.61
Total Net Current Assets 32.59 -5.53 64.67 -27.82 -12.80 -21.60 1.95
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 1,437.04 1,578.67 1,496.76 1,462.13 1,170.83 850.33 828.13
Note :
Book Value of Unquoted Investments 0.00 0.00 0.00 0.00 0.06 0.06 0.06
Market Value of Quoted Investments 0.11 0.19 0.40 0.16 0.10 0.18 0.23
Contingent liabilities 14.23 18.46 19.94 12.28 460.15 20.06 21.27
Number of Equity shares outstanding 2.47 2.47 2.47 2.47 2.47 2.45 2.38
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 24.73 24.73 24.73 24.73 24.73 24.49 23.82
Share Application Money 0.00 0.00 0.00 0.00 0.00 1.50 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 390.35 386.10 354.47 318.51 322.22 254.44 270.13
Loan Funds
Secured Loans 292.79 351.48 252.06 278.98 288.11 361.81 393.26
Unsecured Loans 11.24 0.00 0.00 0.00 0.00 0.00 0.00
Total 719.10 762.30 631.26 622.22 635.06 642.23 687.21
USES OF FUNDS
Fixed Assets
Gross Block 641.53 644.87 517.27 568.62 612.94 640.82 664.96
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 122.66 100.07 113.83 132.75 111.06 102.22 116.81
Net Block 518.86 544.80 403.44 435.87 501.89 538.60 548.15
Capital Work in Progress 0.00 0.00 4.66 0.00 2.36 0.00 0.00
Investments 204.95 204.95 204.95 155.88 102.54 93.12 15.72
Net Current Assets
Current Assets, Loans and Advances 92.67 82.08 95.31 117.26 114.07 97.95 144.12
Less : Current Liabilities and Provisions 97.38 69.52 77.10 86.79 85.79 87.43 20.77
Total Net Current Assets -4.71 12.56 18.21 30.47 28.28 10.52 123.34
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 719.10 762.30 631.26 622.22 635.06 642.23 687.21
Note :
Book Value of Unquoted Investments 204.57 204.57 204.57 155.50 102.16 92.74 15.34
Market Value of Quoted Investments 0.11 0.19 0.40 0.16 0.10 0.18 0.18
Contingent liabilities 14.23 18.46 19.94 12.28 460.15 20.06 0.00
Number of Equity shares outstanding 2.47 2.47 2.47 2.47 2.47 2.45 2.38
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 161.76 372.07 398.69 360.76 269.50 224.43 200.49
Other Income 114.30 162.09 130.11 93.04 61.97 70.43 49.49
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 276.06 534.16 528.81 453.80 331.47 294.86 249.98
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 12.89 11.55 10.36 15.07 3.30 4.26 4.11
Other Manufacturing Expenses 127.19 173.64 140.47 108.11 65.27 74.69 53.60
Employee Cost 51.08 60.08 62.23 57.31 42.61 42.60 44.84
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 191.15 245.28 213.07 180.49 111.19 121.55 102.54
Profit before Interest, Depreciation and Tax 1,765.48 1,920.10 1,718.18 1,763.98 1,367.86 1,024.08 974.63
Interest and Financial Charges 62.91 61.55 53.82 52.93 35.10 32.71 28.11
Profit before Depreciation and Tax 1,702.57 1,858.55 1,664.36 1,711.05 1,332.77 991.36 946.52
Depreciation 68.12 70.63 65.84 67.34 44.70 43.57 37.97
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax -125.09 -11.01 46.36 38.91 60.51 24.50 21.60
Tax 0.25 0.25 1.97 0.74 8.48 0.48 -0.62
Profit After Tax -125.34 -11.26 44.39 38.17 52.03 24.01 22.22
Minority Interest after PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit/Loss of Associate Company 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit after Minority Interest and P/L of Assoc. Co. -125.34 -11.26 44.39 38.17 52.03 24.01 22.22
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations -22.86 143.92 184.70 150.71 127.84 94.10 89.84
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 2.97 5.93 5.88 5.72
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 0.00 0.00 0.00 0.00 0.06 0.06 0.06
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 98.47 159.79 89.92 122.22 165.92 153.15 170.17
Other Income 25.65 38.74 8.21 14.09 14.14 21.98 55.92
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 124.13 198.53 98.13 136.31 180.06 175.13 226.09
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 18.95 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 3.14 4.21 3.46 6.50 1.33 2.43 0.00
Other Manufacturing Expenses 28.79 42.95 11.67 20.59 15.48 24.42 55.92
Employee Cost 21.32 26.13 21.99 28.73 29.40 31.75 10.47
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 53.25 92.24 37.12 55.81 46.21 58.60 66.39
Profit before Interest, Depreciation and Tax 661.18 663.13 526.52 584.20 634.18 664.03 690.67
Interest and Financial Charges 19.65 18.26 9.25 15.58 21.24 23.21 25.71
Profit before Depreciation and Tax 641.53 644.87 517.27 568.62 612.94 640.82 664.96
Depreciation 22.59 22.39 13.36 22.74 23.15 29.93 34.33
Profit Before Tax -9.20 30.23 22.53 23.66 58.55 33.29 40.52
Tax 0.23 0.21 1.85 0.70 8.41 0.41 0.46
Profit After Tax -9.44 30.01 20.68 22.97 50.14 32.88 40.06
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 166.75 182.29 156.87 149.17 149.14 117.86 104.73
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 2.46 4.93 4.90 4.78
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 204.57 204.57 204.57 155.50 102.16 92.74 15.34
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 Dec 2006
Cash and Cash Equivalents at Beginning of the year 25.91 10.95 11.88 8.57 10.86 2.92
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 24.50 21.60 43.80 41.69 43.82 16.44
Adjustments :
Depreciation 0.00 37.97 34.46 22.90 16.03 7.62
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -0.01 -0.01 -0.01 -0.03 -0.38
P/L on Sales of Assets 0.00 -1.96 0.00 -1.02 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 0.00 0.00 0.00 0.00 0.00
Inventories 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
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 28.11 30.98 25.49 21.89 6.76
Direct Taxes Paid 0.00 -2.51 -3.56 -0.09 -2.77 -1.99
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 126.18 98.87 64.82 102.80 70.60 31.51
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -158.70 44.63 -375.78 -177.89 -142.90
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 0.00
Sale of Investments 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
Interest Received 0.00 0.47 0.55 0.68 0.83 0.69
Dividend Received 0.00 -0.01 -0.01 -0.01 -0.03 -0.38
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 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 -88.06 -158.22 45.31 -375.10 -177.03 -141.94
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 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 100.88 -72.70 306.48 80.58 103.64
Proceed from Short Tem Borrowings 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
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 -4.90 -7.23 -5.58 -1.56 -3.38
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -28.00 -31.14 -25.30 -21.22 -9.58
Others -31.38 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -31.38 67.98 -111.07 275.60 104.14 118.36
Net Inc./(Dec.) in Cash and Cash Equivalent 6.74 8.63 -0.93 3.30 -2.28 7.93
Cash and Cash Equivalents at End of the year 32.66 19.58 10.95 11.88 8.57 10.86
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 9.46 15.92 3.24 10.40 6.87 25.64 8.24
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items -9.20 30.23 22.53 23.66 58.55 33.29 39.42
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 34.33
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 -0.01
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 -1.96
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 24.56
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 -2.50
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 56.42 65.84 44.61 52.02 43.50 135.66 42.00
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 119.34
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 -12.83
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 0.59
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 -0.01
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 -12.65 -158.90 -8.57 -4.69 35.70 -107.04 107.11
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 -4.90
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 -23.50
Others -48.59 86.60 -23.39 -54.49 -75.67 -47.39 0.00
Net Cash used in Financing Activities -48.59 86.60 -23.39 -54.49 -75.67 -47.39 -138.04
Net Inc./(Dec.) in Cash and Cash Equivalent -4.82 -6.46 12.65 -7.16 3.54 -18.77 11.06
Cash and Cash Equivalents at End of the year 4.65 9.46 15.89 3.24 10.40 6.87 19.30
Rs in Cr Mar 2017 Dec 2016 Sep 2016 Jun 2016 Mar 2016 Sep 2015 Jun 2015
Sales 40.01 27.56 39.60 54.59 87.78 93.53 106.93
Other Income -3.02 3.29 0.22 0.10 0.16 0.51 0.04
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 15.95 12.09 11.51 11.53 14.57 16.18 15.79
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 63.57 26.25 29.44 35.55 49.77 53.15 49.71
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -39.51 -10.78 -1.35 7.50 23.44 24.20 41.43
Interest 22.46 13.86 15.57 11.02 15.80 15.71 14.61
Gross Profit -64.99 -21.34 -16.70 -3.42 7.81 9.00 26.86
Depreciation 16.16 16.56 17.70 17.70 15.50 18.82 18.11
Taxation 0.05 0.08 0.04 0.07 -0.03 0.05 0.04
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 0.00
Net Profit / Loss -81.20 -37.98 -34.44 -21.18 -7.66 -9.87 8.71
Minority Interest 25.85 9.24 7.10 7.29 3.73 4.72 -1.19
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 -55.35 -28.74 -27.34 -13.90 -3.93 -5.15 7.53
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 24.73 24.73 24.73 24.73 24.73 24.73 24.73
EPS Before Extra Ordinary Items
Basic EPS -22.38 -11.62 -11.06 -5.62 -1.59 -2.08 3.04
Diluted EPS -22.38 -11.62 -11.06 -5.62 -1.59 -2.08 3.04
EPS After Extra Ordinary Items
Basic EPS -22.38 -11.62 -11.06 -5.62 -1.59 -2.08 3.04
Diluted EPS -22.38 -11.62 -11.06 -5.62 -1.59 -2.08 3.04
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 1.65 1.65
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 66.80 66.71
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 19.17 17.58 18.30 21.21 21.99 22.52 22.66
Other Income 0.69 0.33 0.27 0.40 0.44 0.20 0.06
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 5.49 5.02 5.06 4.98 5.45 5.13 5.14
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 19.30 9.36 6.80 8.10 10.66 10.56 10.55
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -5.62 3.20 6.43 8.12 5.88 6.83 6.97
Interest 5.69 5.29 5.16 5.11 5.30 5.04 4.79
Gross Profit -10.62 -1.76 1.55 3.41 1.03 2.00 2.25
Depreciation 6.00 5.92 5.92 5.84 5.61 5.64 5.71
Taxation -0.31 0.12 0.10 0.10 0.05 0.08 0.04
Net Profit / Loss -141.08 -0.96 -7.83 -1.75 -4.63 -3.72 -3.50
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 24.73 24.73 24.73 24.73 24.73 24.73 24.73
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 -57.05 -0.39 -3.17 -0.71 -1.87 -1.50 -1.42
Diluted EPS -57.05 -0.39 -3.17 -0.71 -1.87 -1.50 -1.42
EPS After Extra Ordinary Items
Basic EPS -57.05 -0.39 -3.17 -0.71 -1.87 -1.50 -1.42
Diluted EPS -57.05 -0.39 -3.17 -0.71 -1.87 -1.50 -1.42
Rs in Cr Dec 2018 Dec 2017 Mar 2017 Sep 2016 Dec 2016 Mar 2016 Sep 2015
Sales 135.75 161.76 67.57 94.19 372.07 172.42 199.65
Other Income 2.13 0.59 0.28 0.32 0.67 0.50 0.56
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 46.08 51.08 28.03 23.04 60.08 28.10 31.97
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 148.74 154.81 89.82 64.99 205.61 103.95 102.05
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -59.06 -44.13 -50.29 6.15 106.37 40.36 65.62
Interest 64.62 62.91 36.32 26.59 61.55 31.24 30.32
Gross Profit -121.55 -106.45 -86.33 -20.12 45.49 9.62 35.87
Depreciation 60.83 68.12 32.72 35.40 70.63 33.69 36.94
Taxation -0.04 0.25 0.13 0.10 0.25 0.16 0.08
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 -262.50 -174.82 -119.18 -55.63 -25.39 -24.23 -1.15
Minority Interest 70.23 49.48 35.09 14.39 14.13 10.60 3.53
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 -193.48 -125.34 -84.09 -41.24 -11.26 -13.63 2.38
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 24.73 24.73 24.73 24.73 24.73 24.73 24.73
EPS Before Extra Ordinary Items
Basic EPS -77.89 -50.69 0.00 -16.68 -4.55 0.00 -0.96
Diluted EPS -77.89 -50.69 0.00 -16.68 -4.55 0.00 -0.96
EPS After Extra Ordinary Items
Basic EPS -77.89 -50.69 0.00 -16.68 -4.55 0.00 -0.96
Diluted EPS -77.89 -50.69 0.00 -16.68 -4.55 0.00 -0.96
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 1.65
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 66.80
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 76.26 36.76 39.51 98.47 44.52 53.96 159.79
Other Income 1.69 1.02 0.67 0.86 0.64 0.21 0.42
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 20.56 10.52 10.05 21.32 10.58 10.74 26.13
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 43.57 28.66 14.91 44.97 21.22 23.75 63.22
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 12.14 -2.42 14.55 32.18 12.72 19.47 70.45
Interest 21.25 10.98 10.27 19.65 10.33 9.32 18.26
Gross Profit -7.42 -12.38 4.96 13.39 3.03 10.36 52.61
Depreciation 23.69 11.93 11.76 22.59 11.25 11.34 22.39
Taxation 0.00 -0.20 0.20 0.23 0.13 0.10 0.20
Net Profit / Loss -151.62 -142.03 -9.58 -9.44 -8.36 -1.08 30.01
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 -0.01
Equity Capital 24.73 24.73 24.73 24.73 24.73 24.73 24.73
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 -61.31 0.00 -3.87 -3.82 0.00 -0.44 12.14
Diluted EPS -61.31 0.00 -3.87 -3.82 0.00 -0.44 12.14
EPS After Extra Ordinary Items
Basic EPS -61.31 0.00 -3.87 -3.82 0.00 -0.44 12.14
Diluted EPS -61.31 0.00 -3.87 -3.82 0.00 -0.44 12.14