21 Sep 2018 | 6:08 PM
 

Goldiam International Ltd. Share Price Live (BSE)
0

BSE Code: 526729 | NSE Symbol: GOLDIAM
70.20
-0.40
(-0.56 %)
21 Sep 2018 | 03:41 PM
Change company
  • Open (Rs)
    72.60
  • Prev. close (Rs.)
    70.60
  • High (Rs.)
    72.60
  • Low (Rs.)
    70.00
  • 52W H (Rs.)
    94.40
  • 52W L (Rs.)
    50.60
  • Volume
    2500
  • MCap (Rs in Cr.)
    175.13

Goldiam International 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.) 8.10 8.08 13.23 8.45 7.02 5.93 6.62
Adjusted Cash EPS (Rs.) 9.12 9.10 14.30 9.81 7.99 6.75 7.46
Reported EPS (Rs.) 8.08 8.30 13.03 8.52 6.84 7.48 6.11
Reported Cash EPS (Rs.) 9.10 9.33 14.10 9.88 7.82 8.30 6.94
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 10.08 10.79 12.43 8.42 9.59 8.73 7.48
Book Value (Excl Rev Res) Per Share (Rs.) 10.08 10.79 12.43 8.42 9.59 8.73 7.48
Book Value (Incl Rev Res) Per Share (Rs.) 10.08 10.79 12.43 8.42 9.59 8.73 7.48
Net Operating Income Per Share (Rs.) 127.72 126.26 132.30 128.90 125.81 106.50 98.32
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 7.89 8.54 9.39 6.53 7.62 8.20 7.61
Gross Profit Margin (%) 7.09 7.73 8.59 5.47 6.84 7.42 6.75
Net Profit Margin (%) 6.32 6.57 9.84 6.60 5.43 7.02 6.01
Adjusted Cash Margin (%) 6.88 7.02 10.33 7.33 6.23 6.21 7.34
Adjusted Return On Net Worth (%) 5.67 6.10 11.76 8.23 7.25 6.60 7.88
Reported Return On Net Worth (%) 5.66 6.27 11.57 8.29 7.07 8.34 7.28
Return On long Term Funds (%) 9.65 9.89 15.53 11.72 11.35 11.14 11.73
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.10 0.09 0.17 0.32 0.32 0.45 0.33
Owners fund as % of total Source 0.10 0.09 0.17 0.32 0.32 0.45 0.33
Fixed Assets Turnover Ratio 0.82 0.88 0.95 0.94 0.94 0.84 0.89
LIQUIDITY RATIOS
Current Ratio 3.99 3.52 3.54 3.62 3.34 3.62 4.02
Current Ratio (Inc. ST Loans) 2.07 1.92 1.61 1.19 1.18 0.97 1.24
Quick Ratio 2.21 1.70 2.25 2.21 1.72 2.10 2.36
Inventory Turnover Ratio 10.08 10.79 12.43 8.42 9.59 8.73 7.48
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 1.02 37.52 23.28 21.44 0.00 23.88 28.76
Dividend payout Ratio (Cash Profit) 0.91 33.39 21.51 18.49 0.00 21.52 25.28
Earning Retention Ratio 98.98 61.44 77.08 78.40 100.00 69.86 73.46
Cash Earnings Retention Ratio 99.09 65.79 78.79 81.39 100.00 73.53 76.45
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.62 1.36 1.34 3.37 3.89 5.92 3.73
Financial Charges Coverage Ratio 22.33 17.47 25.85 14.60 8.80 8.31 7.99
Fin. Charges Cov.Ratio (Post Tax) 14.73 12.53 20.65 11.77 6.75 7.38 6.19
COMPONENT RATIOS
Material Cost Component(% earnings) 78.57 87.74 76.18 79.16 87.84 84.20 81.55
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 32.82 43.58 67.83 90.94 94.27 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 0.82 0.88 0.95 0.94 0.94 0.84 0.89
Bonus Component In Equity Capital (%) 83.17 83.17 83.17 83.17 83.17 83.17 83.17
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 142.44 158.28 128.53 150.89 164.54 152.83 146.92
EV / Net Sales (X) 0.45 0.50 0.39 0.47 0.52 0.58 0.60
EV / EBITDA (X) 3.86 4.49 2.78 4.51 5.52 5.66 5.51
MarketCap / Sales (X) 0.54 0.55 0.52 0.53 0.55 0.65 0.70
Retention Ratios (%) 98.98 62.48 76.72 78.56 0.00 76.12 71.24
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.54 0.55 0.52 0.53 0.55 0.65 0.70
Earning Yield (%) 0.12 0.12 0.19 0.12 0.10 0.11 0.09
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 3.60 3.52 6.14 4.17 4.01 2.68 3.42
Adjusted Cash EPS (Rs.) 4.31 4.27 6.92 5.11 4.69 3.23 3.96
Reported EPS (Rs.) 3.60 3.52 6.14 4.47 4.01 3.40 3.42
Reported Cash EPS (Rs.) 4.31 4.27 6.92 5.42 4.69 3.96 3.96
Dividend Per Share 0.00 2.00 2.50 1.50 1.20 1.50 1.50
Operating Profit Per Share (Rs.) 3.82 3.34 3.52 3.47 3.74 3.43 2.45
Book Value (Excl Rev Res) Per Share (Rs.) 3.82 3.34 3.52 3.47 3.74 3.43 2.45
Book Value (Incl Rev Res) Per Share (Rs.) 3.82 3.34 3.52 3.47 3.74 3.43 2.45
Net Operating Income Per Share (Rs.) 48.91 55.49 52.86 47.68 50.22 39.07 36.72
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 7.80 6.02 6.66 7.27 7.45 8.77 6.68
Gross Profit Margin (%) 6.36 4.69 5.18 5.29 6.08 7.35 5.21
Net Profit Margin (%) 7.36 6.35 11.62 9.37 7.97 8.71 8.67
Adjusted Cash Margin (%) 8.36 7.30 11.95 10.05 8.89 7.91 10.04
Adjusted Return On Net Worth (%) 3.83 3.99 8.16 5.78 5.77 4.01 5.24
Reported Return On Net Worth (%) 3.83 3.99 8.16 6.20 5.77 5.09 5.24
Return On long Term Funds (%) 6.07 6.28 10.37 7.87 8.09 7.01 7.05
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.04 0.06 0.12 0.25 0.17 0.32 0.13
Owners fund as % of total Source 0.04 0.06 0.12 0.25 0.17 0.32 0.13
Fixed Assets Turnover Ratio 0.51 0.62 0.61 0.56 0.59 0.48 0.52
LIQUIDITY RATIOS
Current Ratio 5.66 4.67 3.49 3.77 3.05 4.06 4.16
Current Ratio (Inc. ST Loans) 2.91 1.96 1.51 1.09 1.26 0.90 1.57
Quick Ratio 4.76 3.49 2.63 2.74 2.18 2.94 3.02
Inventory Turnover Ratio 3.82 3.34 3.52 3.47 3.74 3.43 2.45
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 70.92 40.69 33.54 29.94 44.06 43.90
Dividend payout Ratio (Cash Profit) 0.00 58.60 36.10 27.70 25.56 37.90 37.91
Earning Retention Ratio 100.00 29.08 59.31 64.02 70.06 44.06 56.10
Cash Earnings Retention Ratio 100.00 41.40 63.90 70.66 74.44 53.63 62.09
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.98 1.31 1.27 3.46 2.47 6.56 2.10
Financial Charges Coverage Ratio 55.73 31.96 41.04 26.58 19.15 18.40 20.11
Fin. Charges Cov.Ratio (Post Tax) 38.42 22.71 34.08 22.73 15.27 14.91 16.50
COMPONENT RATIOS
Material Cost Component(% earnings) 77.16 79.29 84.51 80.95 81.43 80.09 85.10
Selling Cost Component 0.00 0.00 0.01 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 85.71 99.16 99.19 99.68 93.92 94.68 93.58
Import Comp. in Raw Mat. Consumed 45.21 45.21 47.85 39.09 38.62 42.35 43.75
Long term assets / Total Assets 0.51 0.62 0.61 0.56 0.59 0.48 0.52
Bonus Component In Equity Capital (%) 83.17 83.17 83.17 83.17 83.17 83.17 83.17
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 157.48 166.52 147.94 166.75 169.43 159.05 157.43
EV / Net Sales (X) 1.29 1.20 1.12 1.40 1.35 1.63 1.72
EV / EBITDA (X) 9.84 10.63 6.90 10.10 10.78 12.18 12.29
MarketCap / Sales (X) 1.41 1.24 1.30 1.44 1.37 1.76 1.88
Retention Ratios (%) 0.00 29.08 59.31 66.46 70.06 55.94 56.10
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.41 1.24 1.30 1.44 1.37 1.76 1.88
Earning Yield (%) 0.05 0.05 0.09 0.06 0.06 0.05 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 24.95 24.95 24.95 24.95 24.95 24.95 24.95
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 331.26 305.25 255.74 231.10 216.31 198.79 184.22
Loan Funds
Secured Loans 36.74 30.91 47.71 82.49 77.32 99.43 62.92
Unsecured Loans 0.00 0.00 0.00 0.00 0.20 0.20 6.51
Minority Interest 11.63 12.96 13.62 13.44 13.94 13.77 13.76
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 404.57 374.06 342.01 351.98 332.72 337.13 292.36
USES OF FUNDS
Fixed Assets
Gross Block 46.86 44.74 43.43 42.33 50.83 49.03 39.53
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 24.01 22.74 20.81 19.68 24.50 22.55 22.74
Net Block 22.85 22.00 22.62 22.65 26.33 26.48 16.79
Capital Work in Progress 0.01 1.84 1.65 1.50 0.33 0.15 0.00
Investments 145.65 163.45 114.89 115.15 108.89 119.59 96.85
Net Current Assets
Current Assets, Loans and Advances 314.96 260.91 282.76 293.86 281.25 263.92 237.88
Less : Current Liabilities and Provisions 78.90 74.13 79.92 81.18 84.08 73.00 59.16
Total Net Current Assets 236.06 186.78 202.84 212.68 197.17 190.91 178.72
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 404.57 374.06 342.01 351.98 332.72 337.13 292.36
Note :
Book Value of Unquoted Investments 121.27 128.75 82.73 80.62 69.10 12.18 9.75
Market Value of Quoted Investments 24.38 34.70 38.93 42.60 41.45 116.39 89.29
Contingent liabilities 60.10 62.16 60.26 59.66 56.66 56.66 31.80
Number of Equity shares outstanding 2.49 2.49 2.49 2.49 2.49 2.49 2.49
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 24.95 24.95 24.95 24.95 24.95 24.95 24.95
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 209.49 194.98 162.75 154.89 148.14 141.65 137.52
Loan Funds
Secured Loans 10.56 13.96 21.99 44.18 28.93 52.95 20.75
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 244.99 233.88 209.69 224.01 202.02 219.54 183.21
USES OF FUNDS
Fixed Assets
Gross Block 28.12 28.80 27.60 27.22 35.71 34.19 24.85
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 13.57 12.95 11.31 10.69 16.35 14.64 15.42
Net Block 14.54 15.85 16.29 16.53 19.36 19.55 9.43
Capital Work in Progress 1.94 1.83 1.64 1.50 0.33 0.15 0.00
Investments 124.54 142.40 108.41 106.59 98.38 107.86 94.40
Net Current Assets
Current Assets, Loans and Advances 126.27 93.89 116.86 135.28 124.91 122.06 104.50
Less : Current Liabilities and Provisions 22.30 20.09 33.52 35.89 40.96 30.07 25.12
Total Net Current Assets 103.97 73.80 83.34 99.39 83.95 91.99 79.38
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 244.99 233.88 209.69 224.01 202.02 219.54 183.21
Note :
Book Value of Unquoted Investments 101.68 120.24 80.23 79.63 69.58 87.08 23.81
Market Value of Quoted Investments 22.86 22.16 34.50 34.33 29.98 95.25 72.65
Contingent liabilities 56.32 55.98 52.78 53.09 49.78 52.46 27.37
Number of Equity shares outstanding 2.49 2.49 2.49 2.49 2.49 2.49 2.49
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 318.61 314.96 330.03 321.56 313.84 265.67 245.27
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -5.79 -36.83 1.34 6.00 -20.23 -10.09 2.23
Total Income 312.82 278.13 331.37 327.55 293.61 255.58 247.50
EXPENDITURE :
Raw Materials 220.48 252.86 223.27 238.16 246.67 206.49 180.39
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 1.47 1.40 1.52 1.36 1.35 1.14 1.04
Other Manufacturing Expenses 1.47 1.40 1.52 1.36 1.35 1.14 1.04
Employee Cost 12.20 11.56 9.72 7.61 6.59 5.14 5.21
Selling and Administration Expenses 0.02 0.01 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 235.63 267.22 236.02 248.50 255.97 213.91 187.67
Profit before Interest, Depreciation and Tax 48.52 46.76 45.22 44.62 54.22 52.27 42.87
Interest and Financial Charges 1.65 2.02 1.79 2.29 3.39 3.25 3.34
Profit before Depreciation and Tax 46.86 44.74 43.43 42.33 50.83 49.03 39.53
Depreciation 2.54 2.56 2.67 3.39 2.43 2.05 2.10
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 32.69 31.22 41.30 27.90 23.57 25.56 19.94
Tax 12.52 10.51 8.81 6.65 6.50 6.90 4.71
Profit After Tax 20.16 20.71 32.50 21.25 17.07 18.66 15.23
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. 20.16 20.71 32.50 21.25 17.07 18.66 15.23
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 271.65 250.82 202.69 174.83 157.24 145.16 131.51
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 6.24 6.24 3.74 0.00 3.74 3.74
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 121.27 128.75 82.73 80.62 69.10 12.18 9.75
Extraordinary Items 7.72 14.93 0.00 0.76 0.00 4.34 -0.73
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 122.02 138.42 131.85 118.94 125.27 97.46 91.60
Other Income 4.29 3.92 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 0.42 1.02 -2.50 -0.10 1.90 0.06 -0.17
Total Income 126.72 143.36 129.36 118.84 127.17 97.51 91.43
EXPENDITURE :
Raw Materials 79.04 95.31 94.43 91.41 94.81 71.92 67.86
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.70 0.68 0.76 0.68 0.67 0.55 0.44
Other Manufacturing Expenses 4.99 4.60 0.76 0.68 0.67 0.55 0.44
Employee Cost 3.01 2.95 2.87 1.82 1.93 1.56 1.44
Selling and Administration Expenses 0.00 0.00 0.01 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 87.74 103.54 98.83 94.58 98.09 74.58 70.18
Profit before Interest, Depreciation and Tax 28.40 29.29 28.13 27.84 36.53 34.90 25.48
Interest and Financial Charges 0.29 0.49 0.52 0.62 0.82 0.71 0.64
Profit before Depreciation and Tax 28.12 28.80 27.60 27.22 35.71 34.19 24.85
Depreciation 1.76 1.85 1.95 2.35 1.71 1.38 1.35
Profit Before Tax 13.95 13.33 18.96 14.30 13.18 12.78 10.82
Tax 4.97 4.54 3.63 3.14 3.19 4.28 2.30
Profit After Tax 8.98 8.79 15.32 11.15 10.00 8.49 8.52
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 152.05 144.88 112.78 101.86 94.46 89.32 85.73
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 5.13 5.01 3.08 2.48 3.13 3.13
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 101.68 120.24 80.23 79.63 69.58 87.08 23.81
Extraordinary Items 5.53 12.79 0.00 0.76 0.00 1.80 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 6.33 9.29 16.01 17.78 21.22 0.00 31.32
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 20.48 20.22 5.61 -6.00 9.13 26.26 32.22
Adjustments :
Depreciation 0.00 2.30 2.45 3.27 3.43 3.25 2.05
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -1.72 -1.56 -1.92 -0.36 -0.68 -0.92
P/L on Sales of Assets 0.00 0.05 -1.19 0.18 0.02 0.00 -548.00
P/L on Sales of Invest 0.00 -0.67 0.00 1.37 -1.15 -0.72 -5.27
Prov. and W/O (Net) 0.00 -0.21 -0.13 0.27 0.07 0.07 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 -23.28 40.72 52.18 -12.78 -24.76 -39.61
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 -3.27 -6.98 -34.02 23.43 9.50 13.33
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 1.91 2.62 -3.12 -2.78 -3.33 -2.19
Direct Taxes Paid 0.00 -2.57 -0.55 -0.87 -2.23 -7.76 -0.73
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 3.93 0.92 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 18.34 -21.76 27.39 13.58 4.37 -16.00 -18.75
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -2.13 -2.01 -0.79 0.00 0.00 -9.14
Sale of Fixed Assets 0.00 0.32 3.39 0.66 0.00 0.00 0.02
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 -396.18 -230.47 -130.03 0.00 0.00 -243.90
Sale of Investments 0.00 399.97 205.62 111.30 0.00 0.00 242.06
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 1.82 0.79 1.69 0.00 0.00 0.47
Dividend Received 0.00 -1.72 -1.56 -1.92 -0.36 -0.68 -0.92
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 -17.15 5.53 -21.12 -15.24 -11.68 0.00 -9.57
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 18.26 0.00 10.44 0.00 0.00 14.03
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 -4.99 0.00 0.00 0.00 0.00 -3.75
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 17.02 0.00 0.00 0.00 3.87 0.00 0.00
Net Cash used in Financing Activities 17.02 13.27 -13.00 -0.10 3.87 0.00 19.36
Net Inc./(Dec.) in Cash and Cash Equivalent 18.22 -2.96 -6.73 -1.77 -3.44 0.00 -8.97
Cash and Cash Equivalents at End of the year 24.55 6.33 9.29 16.01 17.78 0.00 22.35
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Cash and Cash Equivalents at Beginning of the year 5.23 23.81 5.00 2.23 12.63 14.32 2.92
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 13.95 13.33 18.96 14.30 13.18 12.78 10.82
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 -13.91 0.05 0.00 -4.95 4.58 -8.65 5.75
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 26.67 -3.63 0.00 -4.10 12.39 -20.05 -3.43
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 -3.73 -15.00 0.00 11.83 -27.37 27.00 9.08
Net Cash used in Financing Activities -3.73 -15.00 0.00 11.83 -27.37 27.00 9.08
Net Inc./(Dec.) in Cash and Cash Equivalent 9.04 -18.58 18.82 2.77 -10.40 -1.69 11.41
Cash and Cash Equivalents at End of the year 14.27 5.23 23.81 5.00 2.23 12.63 14.32
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 96.31 88.20 102.45 55.55 72.41 68.26 100.71
Other Income 9.53 7.56 0.30 2.15 1.76 3.22 3.09
Stock Adjustment 1.52 1.26 3.48 -9.88 -0.65 -3.16 -4.60
Raw Material 65.04 66.85 64.84 41.41 47.38 55.26 74.52
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 2.85 3.29 3.31 2.86 2.74 2.90 3.20
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 13.66 10.48 10.34 6.36 10.45 7.04 13.92
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 5.08 5.49 9.40 5.02 5.24 4.54 7.28
Interest 1.24 0.56 0.39 0.31 0.39 0.45 0.47
Gross Profit 13.36 12.49 9.30 6.86 6.62 7.31 9.90
Depreciation 0.60 0.67 0.67 0.55 0.64 0.66 0.70
Taxation 4.03 4.47 1.77 1.22 3.18 2.15 2.89
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 8.72 7.35 6.86 5.08 2.80 4.50 6.31
Minority Interest 0.47 0.24 0.03 -0.18 0.06 0.02 -0.24
Share Of P/L Of Associates 0.19 -0.05 0.04 0.00 0.15 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 9.39 7.53 6.93 4.90 3.00 4.53 6.07
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 24.95 24.95 24.95 24.95 24.95 24.95 24.95
EPS Before Extra Ordinary Items
Basic EPS 3.50 1.75 4.03 2.10 3.43 1.81 2.43
Diluted EPS 3.50 1.75 4.03 2.10 3.43 1.81 2.43
EPS After Extra Ordinary Items
Basic EPS 3.50 1.75 4.03 2.10 3.43 1.81 2.43
Diluted EPS 3.50 1.75 4.03 2.10 3.43 1.81 2.43
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 29.50 31.04 34.81 25.85 30.32 26.35 37.98
Other Income 4.79 3.33 0.26 2.41 0.48 4.92 1.79
Stock Adjustment 0.96 -0.54 -1.41 -0.34 2.70 -1.52 1.19
Raw Material 23.87 30.89 19.21 11.63 17.31 19.67 26.65
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 0.82 0.79 0.77 0.70 0.76 0.45 0.77
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 3.82 3.79 3.02 4.35 4.12 3.80 4.18
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -0.43 3.33 4.95 0.04 1.20 2.11 1.77
Interest 0.56 0.10 0.05 0.04 0.10 0.17 0.16
Gross Profit 3.81 6.57 5.16 2.41 1.57 6.86 3.41
Depreciation 0.40 0.44 0.46 0.43 0.43 0.49 0.51
Taxation 0.92 2.14 0.82 1.23 0.77 1.14 0.58
Net Profit / Loss 2.49 3.99 3.89 0.74 0.37 5.23 2.32
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 24.95 24.95 24.95 24.95 24.95 24.95 24.95
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 1.00 0.55 2.19 1.20 1.88 2.10 0.93
Diluted EPS 1.00 0.55 2.19 1.20 1.88 2.10 0.93
EPS After Extra Ordinary Items
Basic EPS 1.00 0.55 2.19 1.20 1.88 2.10 0.93
Diluted EPS 1.00 0.55 2.19 1.20 1.88 2.10 0.93
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 318.61 190.65 127.96 314.96 168.97 151.72 330.03
Other Income 11.77 7.86 3.91 8.33 6.31 11.26 15.25
Stock Adjustment -5.79 4.74 -10.53 -36.83 -7.76 -29.19 1.34
Raw Material 220.48 131.69 88.79 252.86 129.79 129.40 223.27
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 12.20 6.60 5.60 11.56 6.10 5.52 9.72
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 37.63 20.81 16.82 37.81 20.96 18.89 37.42
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 25.16 14.89 10.26 26.91 11.82 13.48 31.02
Interest 1.65 0.95 0.70 2.02 0.92 0.72 1.79
Gross Profit 35.27 21.80 13.47 33.22 17.20 24.02 44.48
Depreciation 2.54 1.34 1.20 2.56 1.36 1.21 2.67
Taxation 12.52 6.24 4.40 10.51 5.03 5.67 8.81
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 20.21 14.21 7.88 20.15 10.81 17.15 33.01
Minority Interest 0.15 0.27 -0.12 0.00 -0.22 -0.09 -0.51
Share Of P/L Of Associates 0.13 -0.02 0.15 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 20.49 14.46 7.90 20.15 10.60 17.06 32.50
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 24.95 24.95 24.95 24.95 24.95 24.95 24.95
EPS Before Extra Ordinary Items
Basic EPS 11.31 0.00 5.53 14.15 0.00 6.84 13.03
Diluted EPS 11.31 0.00 5.53 14.15 0.00 6.84 13.03
EPS After Extra Ordinary Items
Basic EPS 11.31 0.00 5.53 14.15 0.00 6.84 13.03
Diluted EPS 11.31 0.00 5.53 14.15 0.00 6.84 13.03
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 122.02 65.85 56.17 138.42 64.34 74.08 131.85
Other Income 6.48 3.59 2.88 15.19 6.71 8.48 12.64
Stock Adjustment 0.42 -1.95 2.36 1.02 -0.33 1.35 -2.50
Raw Material 79.04 50.10 28.94 95.31 46.32 48.99 94.43
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 3.01 1.56 1.45 2.71 1.22 1.49 2.87
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 15.28 6.81 8.47 16.64 7.98 8.66 11.65
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 9.52 8.28 1.24 8.66 3.88 4.77 8.78
Interest 0.29 0.15 0.14 0.49 0.33 0.16 0.52
Gross Profit 15.71 11.73 3.98 23.36 10.26 13.09 20.91
Depreciation 1.76 0.90 0.86 1.85 0.99 0.85 1.95
Taxation 4.97 2.96 2.01 4.52 1.72 2.80 3.63
Net Profit / Loss 8.98 7.87 1.11 16.99 7.55 9.44 15.32
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 24.95 24.95 24.95 24.95 24.95 24.95 24.95
Equity Dividend Rate 15.00 0.00 0.00 20.00 0.00 0.00 25.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 5.82 0.00 3.08 6.81 0.00 3.78 6.14
Diluted EPS 5.82 0.00 3.08 6.81 0.00 3.78 6.14
EPS After Extra Ordinary Items
Basic EPS 5.82 0.00 3.08 6.81 0.00 3.78 6.14
Diluted EPS 5.82 0.00 3.08 6.81 0.00 3.78 6.14