23 Jul 2018 | 12:21 AM
 

Indiabulls Ventures Ltd. Share Price Live (BSE)
0

BSE Code: 532960 | NSE Symbol: IBVENTURES
500.00
3.70
(0.75 %)
20 Jul 2018 | 03:50 PM
Change company
  • Open (Rs)
    496.30
  • Prev. close (Rs.)
    496.30
  • High (Rs.)
    510.00
  • Low (Rs.)
    496.30
  • 52W H (Rs.)
    544.60
  • 52W L (Rs.)
    165.50
  • Volume
    24748
  • MCap (Rs in Cr.)
    30,248.95

Indiabulls Ventures 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.) 3.19 2.52 5.77 4.40 2.74 -0.44 1.64
Adjusted Cash EPS (Rs.) 3.94 3.30 6.27 4.61 3.08 0.08 2.42
Reported EPS (Rs.) 3.19 2.52 5.77 4.40 2.74 -0.44 1.64
Reported Cash EPS (Rs.) 3.94 3.30 6.27 4.61 3.08 0.08 2.42
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 6.51 7.34 7.46 7.27 2.69 0.76 4.03
Book Value (Excl Rev Res) Per Share (Rs.) 6.51 7.34 7.46 7.27 2.69 0.76 4.03
Book Value (Incl Rev Res) Per Share (Rs.) 6.51 7.34 7.46 7.27 2.69 0.76 4.03
Net Operating Income Per Share (Rs.) 12.78 12.85 12.84 12.51 8.02 7.97 15.01
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 50.96 57.09 58.14 58.14 33.54 9.48 26.86
Gross Profit Margin (%) 45.13 51.01 54.22 56.41 29.33 2.94 21.63
Net Profit Margin (%) 24.97 19.61 44.91 33.47 34.16 -5.13 10.28
Adjusted Cash Margin (%) 24.76 23.61 40.11 35.11 35.64 0.89 15.21
Adjusted Return On Net Worth (%) 22.81 22.26 47.26 46.67 29.09 -4.37 15.49
Reported Return On Net Worth (%) 22.81 22.26 47.26 46.68 29.09 -4.37 15.49
Return On long Term Funds (%) 63.41 31.12 39.23 81.25 31.37 8.81 39.35
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 1.18 1.04 0.00 0.00 0.00 0.00
Total Debt/Equity 3.39 6.33 5.28 1.69 0.63 0.16 0.81
Owners fund as % of total Source 3.39 6.33 5.28 1.69 0.63 0.16 0.81
Fixed Assets Turnover Ratio 0.19 0.17 0.26 0.60 0.59 0.52 0.68
LIQUIDITY RATIOS
Current Ratio 8.49 7.03 4.08 3.51 2.45 1.61 2.20
Current Ratio (Inc. ST Loans) 0.79 0.67 0.70 1.01 1.14 1.25 0.93
Quick Ratio 8.42 6.98 4.06 3.49 2.42 1.59 2.18
Inventory Turnover Ratio 6.51 7.34 7.46 7.27 2.69 0.76 4.03
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 37.69 138.83 64.40 108.04 127.58 0.00 71.13
Dividend payout Ratio (Cash Profit) 30.56 105.96 59.23 102.98 113.59 0.00 48.08
Earning Retention Ratio 62.31 -38.83 35.60 -8.06 -27.58 0.00 28.87
Cash Earnings Retention Ratio 69.44 -5.96 40.77 -3.00 -13.59 100.00 51.92
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 12.05 21.71 10.28 3.44 1.92 20.45 3.53
Financial Charges Coverage Ratio 2.22 1.67 4.42 7.77 9.76 1.18 2.88
Fin. Charges Cov.Ratio (Post Tax) 1.91 1.65 3.70 5.54 10.09 1.06 2.41
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 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 0.19 0.17 0.26 0.60 0.59 0.52 0.68
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.) 29,521.76 29,593.62 29,738.02 30,130.57 30,207.56 30,217.64 29,933.59
EV / Net Sales (X) 72.12 78.61 88.68 104.25 163.06 164.03 86.27
EV / EBITDA (X) 95.73 119.28 111.00 164.97 395.80 922.00 235.23
MarketCap / Sales (X) 74.33 80.82 90.73 105.27 164.25 165.17 87.69
Retention Ratios (%) 62.31 -38.83 35.60 -8.04 -27.58 0.00 28.87
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 39.34 39.13 39.18 40.22 62.75 63.10 33.50
Earning Yield (%) 0.01 0.01 0.01 0.01 0.01 0.00 0.00
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 1.47 0.58 4.53 3.78 2.42 -0.50 1.78
Adjusted Cash EPS (Rs.) 1.52 0.66 4.71 3.98 2.75 0.01 2.56
Reported EPS (Rs.) 1.47 0.58 4.53 3.78 2.42 -0.50 1.62
Reported Cash EPS (Rs.) 1.52 0.66 4.71 3.98 2.75 0.01 2.39
Dividend Per Share 1.00 3.00 3.00 4.00 3.00 0.00 1.00
Operating Profit Per Share (Rs.) 1.14 1.39 1.67 1.50 1.74 0.60 5.61
Book Value (Excl Rev Res) Per Share (Rs.) 1.14 1.39 1.67 1.50 1.74 0.60 5.61
Book Value (Incl Rev Res) Per Share (Rs.) 1.14 1.39 1.67 1.50 1.74 0.60 5.61
Net Operating Income Per Share (Rs.) 2.61 2.61 3.10 3.30 4.68 6.44 14.08
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 6.50
PROFITABILITY RATIOS
Operating Margin (%) 43.65 53.27 53.96 45.41 37.18 9.25 39.82
Gross Profit Margin (%) 41.71 49.91 48.02 39.33 30.10 1.27 34.31
Net Profit Margin (%) 56.33 22.09 146.19 114.34 42.30 -7.01 11.22
Adjusted Cash Margin (%) 32.17 18.59 60.62 56.21 48.09 0.16 17.76
Adjusted Return On Net Worth (%) 17.55 8.35 48.07 47.24 28.40 -5.24 17.74
Reported Return On Net Worth (%) 17.55 8.35 48.07 47.24 28.40 -5.24 16.08
Return On long Term Funds (%) 38.28 32.83 65.42 63.42 28.67 8.38 51.15
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 2.26 2.92 1.68 1.08 0.69 0.16 0.85
Owners fund as % of total Source 2.26 2.92 1.68 1.08 0.69 0.16 0.85
Fixed Assets Turnover Ratio 0.10 0.10 0.15 0.21 0.37 0.43 0.67
LIQUIDITY RATIOS
Current Ratio 5.39 9.65 7.99 3.81 2.95 1.77 2.22
Current Ratio (Inc. ST Loans) 1.13 1.13 1.32 1.49 1.17 1.33 0.90
Quick Ratio 5.34 9.56 7.91 3.78 2.91 1.74 2.20
Inventory Turnover Ratio 1.14 1.39 1.67 1.50 1.74 0.60 5.61
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 67.99 520.08 67.29 107.56 124.17 0.00 61.83
Dividend payout Ratio (Cash Profit) 65.72 451.36 64.67 102.13 109.21 0.00 41.79
Earning Retention Ratio 32.01 -420.08 32.71 -7.56 -24.17 0.00 43.98
Cash Earnings Retention Ratio 34.28 -351.36 35.33 -2.13 -9.21 100.00 60.95
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 12.44 30.38 3.36 2.18 2.14 135.26 3.35
Financial Charges Coverage Ratio 2.40 1.71 6.27 8.14 8.92 1.10 2.27
Fin. Charges Cov.Ratio (Post Tax) 2.12 1.48 5.66 7.14 9.84 1.01 1.91
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.13 0.09 0.00 0.00 0.00 0.00 0.64
Exports as percent of Total Sales 0.00 0.00 1.14 2.42 1.23 2.46 0.45
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 0.10 0.10 0.15 0.21 0.37 0.43 0.67
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.) 29,572.47 29,647.03 29,796.09 30,137.04 30,212.97 30,229.83 29,962.89
EV / Net Sales (X) 353.74 388.34 368.34 394.92 279.52 203.22 92.09
EV / EBITDA (X) 283.49 430.59 179.76 247.36 471.41 992.42 218.36
MarketCap / Sales (X) 363.97 398.57 376.14 398.73 281.50 204.54 93.52
Retention Ratios (%) 32.01 -420.08 32.71 -7.56 -24.17 0.00 38.17
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 192.64 192.95 162.41 152.32 107.54 78.14 35.73
Earning Yield (%) 0.00 0.00 0.01 0.01 0.00 0.00 0.00
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 64.04 58.57 52.24 46.22 46.22 46.22 46.22
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 17.48 0.00 11.15 18.92 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 384.06 273.00 266.48 171.47 171.34 188.39 198.33
Loan Funds
Secured Loans 723.90 1,400.32 958.87 167.13 86.73 36.49 198.05
Unsecured Loans 795.00 700.00 725.00 200.00 50.00 0.00 0.00
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Policy Holders Funds 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,984.47 2,431.89 2,013.74 603.74 354.30 271.10 442.61
USES OF FUNDS
Fixed Assets
Gross Block 149.86 811.13 797.55 91.99 90.42 92.40 153.55
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 64.12 150.83 133.57 57.84 58.14 53.13 103.96
Net Block 85.73 660.30 663.99 34.15 32.28 39.27 49.59
Capital Work in Progress 7.91 36.34 11.46 0.00 1.00 0.00 0.48
Investments 162.51 0.00 69.36 32.39 42.63 82.57 47.67
Net Current Assets
Current Assets, Loans and Advances 1,959.22 2,023.07 1,680.98 751.51 469.98 392.17 632.76
Less : Current Liabilities and Provisions 230.90 287.83 412.04 214.30 191.59 242.91 287.90
Total Net Current Assets 1,728.32 1,735.24 1,268.94 537.21 278.39 149.27 344.87
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 1,984.47 2,431.89 2,013.74 603.74 354.30 271.10 442.61
Note :
Book Value of Unquoted Investments 162.50 0.00 69.36 32.39 42.63 82.57 47.67
Market Value of Quoted Investments 6.35 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 218.24 212.16 252.69 41.03 55.39 40.78 10.70
Number of Equity shares outstanding 32.02 29.29 26.12 23.11 23.11 23.11 23.11
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 64.04 58.57 52.24 46.22 46.22 46.22 46.22
Share Application Money 17.48 0.00 11.15 18.92 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 204.17 143.29 193.75 138.46 150.38 174.89 186.17
Loan Funds
Secured Loans 105.83 90.39 63.01 0.09 86.12 36.49 198.05
Unsecured Loans 500.00 500.00 350.00 200.00 50.00 0.00 0.00
Total 891.51 792.25 670.16 403.70 332.72 257.60 430.45
USES OF FUNDS
Fixed Assets
Gross Block 62.83 66.94 70.43 80.41 87.67 90.92 151.55
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 59.38 62.43 63.79 56.91 57.55 52.66 103.13
Net Block 3.44 4.50 6.64 23.50 30.12 38.26 48.41
Capital Work in Progress 0.04 0.00 0.00 0.00 0.00 0.00 0.48
Investments 59.25 6.15 6.15 18.73 18.73 53.73 53.82
Net Current Assets
Current Assets, Loans and Advances 1,017.76 871.99 751.40 490.29 429.42 381.27 596.99
Less : Current Liabilities and Provisions 188.98 90.39 94.03 128.83 145.56 215.66 269.25
Total Net Current Assets 828.78 781.60 657.37 361.46 283.86 165.61 327.74
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 891.51 792.25 670.16 403.70 332.72 257.60 430.45
Note :
Book Value of Unquoted Investments 59.30 6.20 6.20 18.78 18.78 53.78 53.82
Market Value of Quoted Investments 6.35 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 651.97 650.74 543.69 199.95 50.63 47.78 10.94
Number of Equity shares outstanding 32.02 29.29 26.12 23.11 23.11 23.11 23.11
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 409.34 376.48 335.36 289.03 185.25 184.22 346.99
Other Income 27.27 29.41 32.68 8.79 13.48 16.00 14.16
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 436.62 405.89 368.03 297.82 198.73 200.22 361.15
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 0.00
Other Manufacturing Expenses 27.27 29.41 32.68 8.79 13.48 16.00 14.16
Employee Cost 89.53 88.58 72.50 66.64 65.81 72.31 145.89
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 9.84
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 116.80 117.99 105.17 75.43 79.28 88.31 169.89
Profit before Interest, Depreciation and Tax 288.48 959.58 858.22 115.50 98.23 120.08 215.13
Interest and Financial Charges 138.62 148.45 60.67 23.51 7.82 27.68 61.58
Profit before Depreciation and Tax 149.86 811.13 797.55 91.99 90.42 92.40 153.55
Depreciation 23.83 22.90 13.15 4.99 7.80 12.04 18.16
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 145.93 76.75 194.09 154.16 60.71 -6.94 56.32
Tax 43.67 2.91 43.45 52.53 -2.59 3.31 18.44
Profit After Tax 102.25 73.84 150.64 101.64 63.30 -10.26 37.88
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. 102.25 73.84 150.64 101.64 63.30 -10.26 37.88
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 198.54 199.08 230.68 216.52 201.25 137.95 178.89
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 32.02 87.71 79.59 93.86 69.33 0.00 23.11
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 162.50 0.00 69.36 32.39 42.63 82.57 47.67
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 83.60 76.34 80.89 76.31 108.09 148.76 325.36
Other Income 9.60 7.45 8.23 7.97 11.18 13.67 11.42
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 93.20 83.80 89.12 84.29 119.27 162.43 336.79
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 0.00
Other Manufacturing Expenses 9.60 7.45 8.23 7.97 11.18 13.67 11.42
Employee Cost 26.77 20.19 19.76 19.24 28.38 47.75 130.45
Selling and Administration Expenses 0.11 0.07 0.00 0.00 0.00 0.00 2.11
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 36.48 27.71 27.99 27.21 39.56 61.42 143.99
Profit before Interest, Depreciation and Tax 106.24 107.09 96.85 95.37 94.86 118.58 212.12
Interest and Financial Charges 43.41 40.15 26.42 14.96 7.18 27.65 60.57
Profit before Depreciation and Tax 62.83 66.94 70.43 80.41 87.67 90.92 151.55
Depreciation 1.62 2.57 4.80 4.64 7.65 11.87 17.92
Profit Before Tax 59.28 26.13 134.52 102.23 49.26 -9.07 54.85
Tax 12.18 9.27 16.26 14.97 -6.58 2.54 17.47
Profit After Tax 47.09 16.87 118.26 87.26 55.84 -11.60 37.37
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 47.91 103.33 183.93 183.64 182.73 126.89 169.18
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 30.49 72.91 69.57 88.11 57.91 0.00 19.27
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 59.30 6.20 6.20 18.78 18.78 53.78 53.82
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007
Cash and Cash Equivalents at Beginning of the year 36.58 100.14 33.71 1,087.13 417.35 728.30
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items -6.94 56.72 102.08 -19.37 376.90 199.82
Adjustments :
Depreciation 0.00 18.16 21.41 24.39 21.35 14.44
Interest (Net) 0.00 0.00 0.00 0.00 17.21 9.14
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 7.98 1.40 2.76 0.23 0.02
P/L on Sales of Invest 0.00 -12.59 -0.48 153.45 -14.79 -15.95
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 -1.45
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 0.00 158.82 -155.01 53.56 -20.40 -31.79
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 -106.02 100.15 -120.70 102.17 -51.47
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 32.65 13.15 39.53 -31.90 -32.28
Direct Taxes Paid 0.00 -22.59 -38.47 -46.19 -129.46 -50.92
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 -39.89 102.43 5.59 33.04 317.66 35.37
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -3.65 -4.97 -9.27 -20.88 -71.70
Sale of Fixed Assets 0.00 0.93 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 -51.70 -79.62 0.00 15.95
Sale of Investments 0.00 9.90 0.48 45.92 14.79 0.00
Investment Income 0.00 0.00 0.00 0.00 -167.43 0.00
Interest Received 0.00 39.11 43.44 44.72 25.16 25.45
Dividend Received 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
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 36.61 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 252.72 87.13 -10.52 10.89 -132.11 -24.51
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 -32.61 115.95 0.00 40.16 1.64
Proceed from Short Tem Borrowings 0.00 0.00 101.43 50.00 35.00 0.00
Proceed from Deposits 0.00 -25.00 5.50 -442.85 425.35 -314.30
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 -68.66 -50.76 -190.05 -0.20 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -32.63 -13.30 -37.30 -16.08 -9.14
Others -209.46 -79.45 -8.66 -32.38 0.00 0.00
Net Cash used in Financing Activities -209.46 -253.12 71.36 -655.19 484.23 -321.81
Net Inc./(Dec.) in Cash and Cash Equivalent 3.37 -63.56 66.43 -611.26 669.78 -310.95
Cash and Cash Equivalents at End of the year 39.95 36.58 100.14 475.87 1,087.13 417.35
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 675.67 526.18 157.78 47.13 28.26 22.49 92.58
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 59.28 26.13 134.52 102.23 49.26 -9.07 55.22
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 17.92
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 -2.43
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 7.98
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 0.00 141.09
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 -110.24
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 32.79
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 -21.22
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 0.00 0.00 28.53 50.72 -18.40 3.93 79.43
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -3.42
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.93
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 37.34
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 -2.43
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 -2.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities 0.00 0.00 236.26 93.00 -3.44 280.24 71.36
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 32.61
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 6.25
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 -80.14
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 -27.63
Others 0.00 0.00 103.62 -33.08 40.72 -278.40 0.00
Net Cash used in Financing Activities 0.00 0.00 103.62 -33.08 40.72 -278.40 -220.87
Net Inc./(Dec.) in Cash and Cash Equivalent 42.22 149.49 368.40 110.64 18.87 5.77 -70.08
Cash and Cash Equivalents at End of the year 717.89 675.67 526.18 157.78 47.13 28.26 22.50
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 272.73 238.43 155.61 165.88 117.69 92.78 98.79
Other Income 153.22 36.78 24.66 6.35 84.31 4.16 9.77
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 47.17 43.41 31.49 24.30 21.62 23.23 24.46
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 209.02 48.14 31.16 59.79 55.86 17.98 21.75
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 16.54 146.88 92.96 81.79 40.21 51.57 52.58
Interest 82.32 87.24 35.36 22.61 29.00 39.12 34.57
Gross Profit 87.44 96.42 82.26 65.52 95.51 16.61 27.78
Depreciation 5.09 3.34 2.13 1.49 5.35 6.38 6.31
Taxation 21.34 22.83 24.92 13.76 36.10 -0.36 4.29
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 61.01 70.25 55.21 50.28 54.06 10.59 17.19
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 61.01 70.25 55.21 50.28 54.06 10.59 17.19
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 92.63 88.48 88.48 88.48 64.04 58.68 58.61
EPS Before Extra Ordinary Items
Basic EPS 1.37 1.59 1.25 1.30 1.80 0.36 0.58
Diluted EPS 1.24 1.43 1.14 1.19 1.64 0.35 0.57
EPS After Extra Ordinary Items
Basic EPS 1.37 1.59 1.25 1.30 1.80 0.36 0.58
Diluted EPS 1.24 1.43 1.14 1.19 1.64 0.35 0.57
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 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 35.51 35.38 30.44 27.30 27.42 18.62 19.78
Other Income 17.84 13.84 28.32 13.71 22.67 5.05 14.58
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 12.30 13.52 9.37 8.53 7.92 7.23 6.98
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 6.48 6.60 7.96 5.85 7.13 4.09 5.12
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 16.72 15.27 13.10 12.93 12.37 7.30 7.69
Interest 20.50 13.10 14.73 11.43 10.55 11.48 11.51
Gross Profit 14.06 16.00 26.68 15.21 24.49 0.87 10.77
Depreciation 0.44 0.44 0.44 0.34 0.31 0.39 0.45
Taxation 4.32 7.26 7.82 -1.21 5.02 0.21 3.58
Net Profit / Loss 9.30 8.30 18.42 16.09 19.16 0.27 6.74
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 92.63 88.48 88.48 88.48 64.04 58.68 58.61
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 0.21 0.19 0.42 0.42 0.64 0.01 0.23
Diluted EPS 0.19 0.17 0.38 0.38 0.58 0.01 0.21
EPS After Extra Ordinary Items
Basic EPS 0.21 0.19 0.42 0.42 0.64 0.01 0.23
Diluted EPS 0.19 0.17 0.38 0.38 0.58 0.01 0.21
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 832.65 511.16 321.49 409.34 210.47 198.87 376.38
Other Income 221.01 190.01 31.01 99.77 88.46 11.31 33.15
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 146.38 90.59 55.79 89.53 44.85 44.68 88.58
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 348.11 257.16 90.95 111.21 73.84 37.37 72.94
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 338.16 163.41 174.75 208.61 91.78 116.83 214.85
Interest 227.54 169.57 57.97 138.62 68.12 70.50 148.45
Gross Profit 331.63 183.85 147.78 169.76 112.12 57.64 99.55
Depreciation 12.05 8.43 3.62 23.83 11.73 12.11 22.80
Taxation 82.83 44.16 38.67 43.67 35.75 7.93 2.91
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 236.75 131.27 105.49 102.25 64.65 37.60 73.84
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 236.75 131.27 105.49 102.25 64.65 37.60 73.84
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 92.63 92.63 88.48 64.04 64.04 58.61 58.57
EPS Before Extra Ordinary Items
Basic EPS 5.51 0.00 2.55 3.47 0.00 1.28 2.53
Diluted EPS 4.99 0.00 2.32 3.28 0.00 1.26 2.51
EPS After Extra Ordinary Items
Basic EPS 5.51 0.00 2.55 3.47 0.00 1.28 2.53
Diluted EPS 4.99 0.00 2.32 3.28 0.00 1.26 2.51
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 128.63 70.89 57.74 83.60 46.05 37.55 76.34
Other Income 73.70 31.67 42.03 67.82 27.72 40.10 28.18
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 43.72 25.82 17.91 26.77 15.16 11.61 20.19
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 26.89 13.08 13.81 20.33 11.22 9.11 15.48
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 58.02 32.00 26.03 36.50 19.67 16.83 40.67
Interest 59.77 33.61 26.16 43.41 22.03 21.38 40.15
Gross Profit 71.96 30.06 41.90 60.90 25.36 35.54 28.70
Depreciation 1.65 0.88 0.77 1.62 0.70 0.92 2.57
Taxation 18.19 11.58 6.61 12.11 5.23 6.96 9.27
Net Profit / Loss 52.12 17.60 34.52 47.09 19.43 27.66 16.87
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 -0.07 0.00 0.00 0.00
Equity Capital 92.63 92.63 88.48 64.04 64.04 58.61 58.57
Equity Dividend Rate 100.00 0.00 0.00 50.00 0.00 0.00 150.00
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 1.21 0.00 0.83 1.60 0.00 0.94 0.58
Diluted EPS 1.10 0.00 0.76 1.51 0.00 0.92 0.57
EPS After Extra Ordinary Items
Basic EPS 1.21 0.00 0.83 1.60 0.00 0.94 0.58
Diluted EPS 1.10 0.00 0.76 1.51 0.00 0.92 0.57