20 Jul 2018 | 6:23 PM
 

Helios and Matheson Information Technology Ltd. Share Price Live (BSE)
0

BSE Code: 532347 | NSE Symbol: HELIOSMATH
8.98
-0.47
(-4.97 %)
22 Feb 2016 | 03:58 PM
Change company
  • Open (Rs)
    8.98
  • Prev. close (Rs.)
    9.44
  • High (Rs.)
    8.98
  • Low (Rs.)
    8.98
  • 52W H (Rs.)
    0.00
  • 52W L (Rs.)
    0.00
  • Volume
    5826
  • MCap (Rs in Cr.)
    23.70

Helios and Matheson Information Technology Ltd. Financial Information

Sep 2013 Sep 2012 Sep 2011 Sep 2010 Sep 2009 Mar 2008 Mar 2007
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 19.19 12.30 8.41 9.02 10.36 20.42 29.97
Adjusted Cash EPS (Rs.) 38.25 30.01 24.36 21.96 29.61 28.86 37.71
Reported EPS (Rs.) 18.94 12.03 8.48 9.02 10.35 20.42 29.97
Reported Cash EPS (Rs.) 38.00 29.74 24.43 21.96 29.61 28.86 37.71
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 53.76 41.03 31.38 27.68 37.22 32.46 40.21
Book Value (Excl Rev Res) Per Share (Rs.) 53.76 41.03 31.38 27.68 37.22 32.46 40.21
Book Value (Incl Rev Res) Per Share (Rs.) 53.76 41.03 31.38 27.68 37.22 32.46 40.21
Net Operating Income Per Share (Rs.) 247.22 188.12 163.19 149.19 225.56 173.39 194.94
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 96.53 93.23 82.08 56.83
PROFITABILITY RATIOS
Operating Margin (%) 21.74 21.81 19.23 18.55 16.50 18.71 20.62
Gross Profit Margin (%) 14.03 12.39 9.45 9.87 7.96 13.85 16.65
Net Profit Margin (%) 7.59 6.36 5.14 5.97 4.55 11.61 15.16
Adjusted Cash Margin (%) 15.34 15.87 14.77 14.55 13.02 16.41 19.07
Adjusted Return On Net Worth (%) 14.97 10.06 7.54 8.35 10.02 22.16 44.80
Reported Return On Net Worth (%) 14.78 9.84 7.60 8.35 10.02 22.16 44.80
Return On long Term Funds (%) 19.63 12.10 8.40 7.79 9.15 15.20 19.21
LEVERAGE RATIOS
Long Term Debt / Equity 0.46 0.64 0.82 0.94 1.08 0.86 1.66
Total Debt/Equity 0.75 0.80 0.98 0.94 1.08 0.86 1.66
Owners fund as % of total Source 0.75 0.80 0.98 0.94 1.08 0.86 1.66
Fixed Assets Turnover Ratio 1.04 0.76 0.66 0.86 1.48 1.66 2.30
LIQUIDITY RATIOS
Current Ratio 4.06 3.86 4.54 6.02 4.97 4.53 4.52
Current Ratio (Inc. ST Loans) 1.45 1.89 2.07 6.02 4.97 4.53 4.52
Quick Ratio 4.06 3.86 4.54 6.02 4.97 4.53 4.52
Inventory Turnover Ratio 53.76 41.03 31.38 27.68 37.22 32.46 40.21
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 17.38 20.69 22.46 30.95 8.59 15.69
Dividend payout Ratio (Cash Profit) 0.00 7.03 7.18 9.22 10.82 6.08 12.47
Earning Retention Ratio 100.00 83.00 79.14 77.54 69.06 91.41 84.31
Cash Earnings Retention Ratio 100.00 93.03 92.80 90.78 89.18 93.92 87.53
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.52 3.26 4.48 4.65 2.87 1.85 2.20
Financial Charges Coverage Ratio 5.17 4.89 6.02 6.28 7.76 13.16 17.72
Fin. Charges Cov.Ratio (Post Tax) 4.52 4.47 5.45 5.70 6.88 11.88 16.56
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.00 0.00 0.00 1.38 1.46 1.86 1.88
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 1.04 0.76 0.66 0.86 1.48 1.66 2.30
Bonus Component In Equity Capital (%) 60.40 66.71 66.71 66.71 69.02 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) -56.57 -49.83 -56.56 -84.35 -62.12 -48.61 -112.78
EV / Net Sales (X) -0.09 -0.11 -0.14 -0.24 -0.12 -0.12 -0.29
EV / EBITDA (X) -0.38 -0.50 -0.69 -1.20 -0.69 -0.60 -1.31
MarketCap / Sales (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Retention Ratios (%) 0.00 82.62 79.31 77.54 69.05 91.41 84.31
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Yield (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sep 2013 Sep 2012 Sep 2011 Sep 2010 Sep 2009 Mar 2008 Mar 2007
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 15.03 8.80 7.21 7.79 12.99 19.80 22.28
Adjusted Cash EPS (Rs.) 15.03 21.26 19.13 18.20 25.93 25.37 27.33
Reported EPS (Rs.) 15.03 8.80 7.21 7.79 12.99 19.80 22.28
Reported Cash EPS (Rs.) 15.03 21.26 19.13 18.20 25.93 25.37 27.33
Dividend Per Share 5.00 1.80 1.50 1.50 2.50 1.50 3.50
Operating Profit Per Share (Rs.) 29.07 30.87 25.99 22.93 32.54 28.82 29.11
Book Value (Excl Rev Res) Per Share (Rs.) 29.07 30.87 25.99 22.93 32.54 28.82 29.11
Book Value (Incl Rev Res) Per Share (Rs.) 29.07 30.87 25.99 22.93 32.54 28.82 29.11
Net Operating Income Per Share (Rs.) 167.75 128.11 106.86 95.26 131.67 92.32 89.27
Free Reserves Per Share (Rs.) 0.00 0.00 77.35 83.89 78.18 67.42 39.61
PROFITABILITY RATIOS
Operating Margin (%) 17.32 24.09 24.31 24.07 24.71 31.21 32.60
Gross Profit Margin (%) 17.32 14.37 13.16 13.14 14.88 25.18 26.96
Net Profit Margin (%) 8.83 6.81 6.65 8.17 9.86 21.45 24.96
Adjusted Cash Margin (%) 8.83 16.48 17.65 18.88 19.49 26.86 29.79
Adjusted Return On Net Worth (%) 15.16 9.14 8.04 8.17 14.73 25.57 44.91
Reported Return On Net Worth (%) 15.16 9.14 8.04 8.17 14.73 25.57 44.91
Return On long Term Funds (%) 21.00 12.45 8.54 7.80 13.37 16.03 16.75
LEVERAGE RATIOS
Long Term Debt / Equity 0.50 0.61 1.03 0.83 0.76 1.01 2.07
Total Debt/Equity 0.87 0.80 1.03 0.83 0.76 0.66 1.46
Owners fund as % of total Source 0.87 0.80 1.03 0.83 0.76 0.66 1.46
Fixed Assets Turnover Ratio 0.86 0.63 0.52 0.50 0.77 0.63 0.73
LIQUIDITY RATIOS
Current Ratio 3.95 3.69 7.28 8.37 7.72 5.56 4.27
Current Ratio (Inc. ST Loans) 1.33 1.73 7.28 8.37 7.72 5.56 4.27
Quick Ratio 3.95 3.69 7.28 8.37 7.72 5.56 4.27
Inventory Turnover Ratio 29.07 30.87 25.99 22.93 32.54 28.82 29.11
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 33.27 20.46 20.81 19.26 19.24 7.57 16.08
Dividend payout Ratio (Cash Profit) 33.27 8.46 7.84 8.24 9.63 5.91 13.12
Earning Retention Ratio 66.73 79.54 79.19 80.74 80.76 92.43 83.92
Cash Earnings Retention Ratio 66.73 91.54 92.16 91.76 90.37 94.09 86.88
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 5.72 3.64 4.81 4.36 2.61 2.06 2.75
Financial Charges Coverage Ratio 3.05 4.13 4.60 6.43 7.26 12.99 15.17
Fin. Charges Cov.Ratio (Post Tax) 2.46 3.76 4.21 5.86 6.56 11.65 14.14
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.00 0.00 0.59 2.08 2.32 3.14 3.51
Exports as percent of Total Sales 73.67 75.58 71.22 76.31 91.34 94.62 87.72
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 0.86 0.63 0.52 0.50 0.77 0.63 0.73
Bonus Component In Equity Capital (%) 60.40 66.71 66.71 66.71 69.02 69.02 50.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) -46.40 -36.95 -44.47 -73.29 -37.51 -39.59 -94.79
EV / Net Sales (X) -0.10 -0.12 -0.17 -0.32 -0.12 -0.19 -0.53
EV / EBITDA (X) -0.56 -0.49 -0.68 -1.27 -0.48 -0.55 -1.50
MarketCap / Sales (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Retention Ratios (%) 66.73 79.54 79.19 80.74 80.76 92.43 83.92
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Yield (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Sep 2013 Sep 2012 Sep 2011 Sep 2010 Sep 2009 Mar 2008 Mar 2007
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 26.41 23.91 23.91 23.91 23.11 23.11 20.01
Preference Share Capital 0.00 0.00 0.00 0.00 63.04 63.04 63.04
Init. Contribution Settler 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Share Application Money 0.00 1.83 0.00 0.00 0.00 0.00 0.00
Preference Share Application Money 63.04 63.04 63.04 63.04 3.70 0.00 0.00
Employee Stock Opiton 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 312.00 268.29 242.61 234.65 217.64 192.81 117.80
Loan Funds
Secured Loans 139.08 117.18 167.10 73.22 58.27 25.60 34.36
Unsecured Loans 115.29 117.01 112.72 170.90 138.16 97.51 131.44
Minority Interest 7.06 5.81 3.54 17.04 10.49 14.86 15.57
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 662.88 597.07 612.93 582.77 514.41 416.93 382.22
USES OF FUNDS
Fixed Assets
Gross Block 582.71 552.67 546.02 474.74 407.43 298.25 220.82
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 267.54 229.17 223.85 185.73 154.78 110.34 91.03
Net Block 315.17 323.50 322.16 289.01 252.65 187.91 129.79
Capital Work in Progress 15.69 13.92 24.46 19.63 19.96 15.91 8.72
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Current Assets
Current Assets, Loans and Advances 440.64 350.49 321.66 328.10 300.26 269.59 307.85
Less : Current Liabilities and Provisions 108.63 90.84 55.35 54.47 60.47 59.46 68.09
Total Net Current Assets 332.01 259.65 266.31 273.63 239.79 210.14 239.75
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 0.49 2.01 2.97 3.96
Total 662.88 597.07 612.93 582.77 514.41 416.93 382.22
Note :
Book Value of Unquoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Number of Equity shares outstanding 2.64 2.39 2.39 2.39 2.31 2.31 2.00
Rs in Cr Sep 2013 Sep 2012 Sep 2011 Sep 2010 Sep 2009 Mar 2008 Mar 2007
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 26.41 23.91 23.91 23.91 23.11 23.11 20.01
Share Application Money 63.04 64.87 63.04 63.04 66.74 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 63.04 63.04
Reserves and Surplus 235.33 206.18 190.15 204.29 182.18 158.80 83.22
Loan Funds
Secured Loans 136.76 115.02 164.28 68.65 52.63 24.01 33.13
Unsecured Loans 90.44 70.11 55.91 120.95 103.66 96.74 117.13
Total 551.98 480.09 497.30 480.84 428.33 365.71 316.53
USES OF FUNDS
Fixed Assets
Gross Block 342.64 314.85 301.09 253.94 221.98 161.27 96.33
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 174.61 144.48 137.76 109.26 84.37 54.45 41.59
Net Block 168.03 170.38 163.32 144.68 137.61 106.82 54.74
Capital Work in Progress 15.69 13.92 24.46 19.63 19.96 15.91 8.72
Investments 82.43 81.52 81.52 81.52 75.24 75.24 70.05
Net Current Assets
Current Assets, Loans and Advances 382.73 293.82 264.29 266.32 222.90 200.92 233.74
Less : Current Liabilities and Provisions 96.90 79.55 36.30 31.80 28.86 36.15 54.68
Total Net Current Assets 285.83 214.27 227.99 234.51 194.04 164.77 179.06
Miscellaneous expenses not written 0.00 0.00 0.00 0.49 1.48 2.97 3.96
Total 551.98 480.09 497.30 480.84 428.33 365.71 316.53
Note :
Book Value of Unquoted Investments 82.43 81.52 81.52 81.52 28.42 75.24 70.05
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 51.77 73.48 78.13 73.43 2.69 34.50 0.00
Number of Equity shares outstanding 2.64 2.39 2.39 2.39 2.31 2.31 2.00
Rs in Cr Sep 2013 Sep 2012 Sep 2011 Sep 2010 Sep 2009 Mar 2008 Mar 2007
INCOME :
Sales Turnover 652.96 449.84 390.24 356.75 521.33 400.74 390.08
Other Income 252.02 148.38 260.75 236.49 27.75 20.60 19.18
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 904.98 598.22 650.99 593.24 549.08 421.34 409.26
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 0.00 2.11 0.00 0.00 2.58 0.00 0.00
Other Manufacturing Expenses 252.02 150.49 260.75 236.49 30.33 20.60 19.18
Employee Cost 223.92 177.88 25.72 23.70 349.67 257.49 245.06
Selling and Administration Expenses 0.00 0.00 1.65 4.94 7.63 7.49 7.35
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 475.93 330.48 288.12 265.12 390.21 285.58 271.59
Profit before Interest, Depreciation and Tax 611.25 573.19 562.37 485.90 419.07 304.38 225.68
Interest and Financial Charges 28.54 20.52 16.36 11.17 11.64 6.13 4.85
Profit before Depreciation and Tax 582.71 552.67 546.02 474.74 407.43 298.25 220.82
Depreciation 50.35 42.35 38.14 30.95 44.51 19.49 15.48
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 68.02 36.82 27.69 28.02 34.14 55.00 65.60
Tax 17.99 8.05 7.59 6.46 10.22 7.79 5.62
Profit After Tax 50.03 28.77 20.10 21.56 23.93 47.20 59.98
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. 50.03 28.77 20.10 21.56 23.93 47.20 59.98
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 80.83 81.08 80.86 91.10 104.95 118.08 120.29
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 4.30 3.59 4.23 6.43 3.47 8.09
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 0.00 0.00 0.00
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Sep 2013 Sep 2012 Sep 2011 Sep 2010 Sep 2009 Mar 2008 Mar 2007
INCOME :
Sales Turnover 443.06 306.35 255.54 227.78 304.33 213.37 178.64
Other Income 0.00 0.00 176.97 153.05 199.60 123.18 97.67
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 443.06 306.35 432.51 380.83 503.93 336.56 276.31
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 0.00 0.00 0.00 0.00 0.00 0.00 1.05
Other Manufacturing Expenses 0.00 0.00 176.97 153.05 199.60 123.18 98.72
Employee Cost 219.71 142.45 2.63 2.05 3.53 2.84 1.86
Selling and Administration Expenses 0.00 0.00 1.51 4.75 7.08 6.71 6.28
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 219.71 142.45 181.11 159.85 210.22 132.73 107.92
Profit before Interest, Depreciation and Tax 369.78 333.24 315.35 262.89 232.76 166.78 100.49
Interest and Financial Charges 27.14 18.38 14.26 8.95 10.78 5.51 4.16
Profit before Depreciation and Tax 342.64 314.85 301.09 253.94 221.98 161.27 96.33
Depreciation 0.00 29.79 28.50 24.89 29.91 12.86 10.09
Profit Before Tax 55.52 27.69 22.86 23.66 37.59 53.13 48.87
Tax 15.83 6.66 5.63 5.04 7.56 7.36 4.28
Profit After Tax 39.69 21.03 17.23 18.62 30.03 45.77 44.59
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 62.86 43.17 51.34 63.19 76.22 80.14 82.76
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 11.06 3.61 2.98 3.09 4.91 2.99 5.96
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 82.43 81.52 81.52 81.52 28.42 75.24 70.05
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Sep 2011 Sep 2010 Sep 2009 Mar 2008 Mar 2007 Mar 2006 Mar 2005
Cash and Cash Equivalents at Beginning of the year 84.35 84.35 48.61 112.78 36.48 41.55 17.41
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 40.82 38.47 44.95 60.53 69.81 44.60 24.21
Adjustments :
Depreciation 38.14 30.95 39.49 19.49 15.48 12.34 8.95
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 -2.71 -1.62
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.01
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 0.02 -13.22 8.91 -16.00 -29.96 -19.06 -2.35
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.37 -2.20 2.86 -6.09 5.59 -2.31 8.57
Loans and Advances -21.95 7.45 -18.07 -7.22 -9.92 -1.43 1.27
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 -3.13 -3.74
Direct Taxes Paid -6.72 -8.28 -4.09 -4.08 -3.40 -0.87 -0.53
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 0.13 -0.03
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 51.74 54.85 72.03 44.93 44.68 25.07 35.05
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets -82.67 -64.27 -114.47 -78.66 -45.50 -23.69 -15.94
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 -15.27 -9.99 -5.18 -18.53 -20.11 -7.04
Sale of Investments 0.00 0.00 0.00 0.00 0.39 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 -2.71 -1.62
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 -82.67 -79.54 -124.47 -83.85 -67.60 -106.84 -22.99
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 20.14 32.74 40.65 1.00 0.00 22.47 4.82
Proceed from Short Tem Borrowings 93.88 14.96 32.67 0.00 115.18 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 4.40 0.00 33.75 0.46 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 -4.84 -6.65 -4.81 -9.41 -4.43 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid -13.13 -10.45 -10.80 -5.54 -4.20 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -9.45 48.82 61.40 -20.24 100.35 76.70 2.46
Net Inc./(Dec.) in Cash and Cash Equivalent -27.79 22.23 13.51 -64.17 76.30 -5.07 14.52
Cash and Cash Equivalents at End of the year 56.56 22.23 62.12 48.61 112.78 36.48 31.93
Rs in Cr Sep 2013 Sep 2012 Sep 2011 Sep 2010 Sep 2009 Mar 2008 Mar 2007
Cash and Cash Equivalents at Beginning of the year 36.95 44.47 73.29 37.51 39.59 94.79 26.47
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 82.66 46.07 34.09 32.00 47.59 58.31 52.76
Adjustments :
Depreciation 0.00 0.00 28.50 24.89 29.91 12.86 10.09
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 -3.59 -5.78 -3.47 -7.17 -3.00
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 -5.78 0.27 -4.78 -15.29 -23.48
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 -1.74 -0.41 -8.04 -7.45 -5.32
Loans and Advances 0.00 0.00 -20.73 -7.97 -11.63 -4.50 -3.78
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 -11.23 -8.33 -10.00 -5.18 -3.89
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 31.24 20.90 19.73 35.72 33.42 29.98 18.96
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 -51.97 -31.64 -64.75 -72.13 -37.42
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 -6.29 -9.99 -6.09 -18.53
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 -3.59 -5.78 -3.47 -7.17 -3.00
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 -35.29 -26.32 -51.97 -37.92 -74.75 -78.22 -59.91
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 0.00 108.91 33.30 35.54 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.23 115.22
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 -3.70 3.70 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 13.50 -2.10 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities 13.50 -2.10 3.42 37.98 39.25 -6.96 109.27
Net Inc./(Dec.) in Cash and Cash Equivalent 9.45 -7.51 -28.82 35.77 -2.08 -55.20 68.32
Cash and Cash Equivalents at End of the year 46.40 36.95 44.47 73.29 37.51 39.59 94.79
Rs in Cr Dec 2014 Sep 2014 Jun 2014 Mar 2014 Dec 2013 Sep 2013 Jun 2013
Sales 213.16 209.73 206.42 203.46 199.77 190.67 168.50
Other Income 0.41 0.39 0.52 1.02 1.08 2.08 1.84
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 135.35 133.23 126.97 125.49 123.45 117.87 104.43
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 41.24 35.42 32.49 32.11 31.57 31.04 27.28
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 36.57 41.08 46.96 45.86 44.75 41.76 36.79
Interest 9.48 9.22 8.47 8.41 8.18 9.08 7.43
Gross Profit 27.50 32.25 39.01 38.47 37.65 34.76 31.20
Depreciation 15.08 15.17 15.29 14.49 14.48 13.41 13.39
Taxation 3.34 4.19 7.26 7.58 7.23 6.68 4.78
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 9.08 12.89 16.46 16.40 15.94 14.67 13.03
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 9.08 12.89 16.46 16.40 15.94 14.67 13.03
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 26.41 26.41 26.41 26.41 26.41 26.41 26.41
EPS Before Extra Ordinary Items
Basic EPS 3.44 4.88 6.23 6.21 6.04 5.55 4.93
Diluted EPS 3.44 4.88 6.23 6.21 6.04 5.55 4.93
EPS After Extra Ordinary Items
Basic EPS 3.44 4.88 6.23 6.21 6.04 5.55 4.93
Diluted EPS 3.44 4.88 6.23 6.21 6.04 5.55 4.93
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 1.43 1.43 1.43 1.43 1.43 1.43 1.43
Agg.Of Non PromotoHolding(%) 53.98 53.98 53.98 59.62 53.98 53.98 53.98
Rs in Cr Dec 2014 Sep 2014 Jun 2014 Mar 2014 Dec 2013 Sep 2013 Jun 2013
Sales 161.22 159.91 158.71 149.80 138.19 126.77 115.31
Other Income 0.41 0.38 0.47 0.98 1.04 1.94 1.76
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 112.33 111.44 105.30 98.67 91.14 82.16 75.32
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 17.66 13.78 12.81 12.01 11.10 12.43 10.89
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 31.23 34.69 40.60 39.12 35.95 32.18 29.10
Interest 8.42 8.21 7.98 7.91 7.69 7.61 7.28
Gross Profit 23.22 26.86 33.09 32.19 29.30 26.51 23.58
Depreciation 12.96 12.83 12.76 11.31 10.42 9.73 9.17
Taxation 3.04 3.76 6.71 7.39 6.44 5.31 4.13
Net Profit / Loss 7.22 10.27 13.62 13.49 12.44 11.47 10.28
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 26.41 26.41 26.41 26.41 26.41 26.41 26.41
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 1.43 1.43 1.43 1.43 1.43 1.43 1.43
Agg.Of Non PromotoHolding(%) 53.98 53.98 53.98 59.62 53.98 53.98 53.98
EPS Before Extra Ordinary Items
Basic EPS 2.73 3.89 5.16 5.11 4.71 4.34 3.89
Diluted EPS 2.73 3.89 5.16 5.11 4.71 4.34 3.89
EPS After Extra Ordinary Items
Basic EPS 2.73 3.89 5.16 5.11 4.71 4.34 3.89
Diluted EPS 2.73 3.89 5.16 5.11 4.71 4.34 3.89
Rs in Cr Dec 2014 Sep 2014 Mar 2014 Dec 2013 Sep 2013 Mar 2013 Dec 2012
Sales 819.38 416.15 403.23 651.17 359.17 292.00 449.30
Other Income 3.01 0.91 2.10 6.96 3.92 3.04 2.62
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 509.14 260.20 248.94 402.85 222.30 180.55 281.03
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 131.59 67.91 63.68 106.19 58.32 47.87 70.55
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 178.65 88.04 90.61 142.13 78.55 63.58 97.72
Interest 34.28 17.69 16.59 29.41 16.51 12.90 20.02
Gross Profit 147.38 71.26 76.12 119.68 65.96 53.72 80.32
Depreciation 59.43 30.46 28.97 51.04 26.80 24.24 42.32
Taxation 22.07 11.45 14.81 18.76 11.46 7.30 8.69
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 65.88 29.35 32.34 49.88 27.70 22.18 29.31
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 -0.87
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 65.88 29.35 32.34 49.88 27.70 22.18 28.44
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 26.41 26.41 26.41 26.41 26.41 25.16 23.91
EPS Before Extra Ordinary Items
Basic EPS 24.95 0.00 5.01 18.88 0.00 8.82 12.26
Diluted EPS 24.95 0.00 5.01 18.88 0.00 8.82 12.26
EPS After Extra Ordinary Items
Basic EPS 24.95 0.00 5.01 18.88 0.00 8.82 12.26
Diluted EPS 24.95 0.00 5.01 18.88 0.00 8.82 12.26
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 1.43 1.43 1.43 1.43 1.43 1.43 1.43
Agg.Of Non PromotoHolding(%) 53.98 53.98 59.62 53.98 53.98 56.66 59.62
Rs in Cr Dec 2014 Sep 2014 Mar 2014 Dec 2013 Sep 2013 Mar 2013 Dec 2012
Sales 606.61 318.62 287.99 443.94 242.08 201.86 306.34
Other Income 2.87 0.85 2.02 5.03 3.70 1.33 2.04
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 406.55 216.74 189.81 289.33 157.48 131.85 199.84
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 49.70 26.59 23.11 41.94 23.32 18.62 30.78
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 150.36 75.29 75.07 112.67 61.28 51.39 75.72
Interest 31.79 16.19 15.60 27.49 14.89 12.60 18.38
Gross Profit 121.44 59.95 61.49 90.21 50.09 40.12 59.38
Depreciation 47.32 25.59 21.73 35.32 18.90 16.42 31.74
Taxation 24.30 10.47 13.83 15.61 9.44 6.17 6.64
Net Profit / Loss 49.82 23.89 25.93 39.28 21.75 17.53 21.00
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 26.41 26.41 26.41 26.41 26.41 25.16 23.91
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 1.43 1.43 1.43 1.43 1.43 1.43 1.43
Agg.Of Non PromotoHolding(%) 53.98 53.98 59.62 53.98 53.98 56.66 59.62
EPS Before Extra Ordinary Items
Basic EPS 18.86 0.00 9.82 14.87 0.00 6.97 8.78
Diluted EPS 18.86 0.00 9.82 14.87 0.00 6.97 8.78
EPS After Extra Ordinary Items
Basic EPS 18.86 0.00 9.82 14.87 0.00 6.97 8.78
Diluted EPS 18.86 0.00 9.82 14.87 0.00 6.97 8.78