17 Dec 2018 | 9:25 AM
 

IRB Infrastructure Developers Ltd. Share Price Live (BSE)
0

BSE Code: 532947 | NSE Symbol: IRB
151.75
-1.95
(-1.26 %)
14 Dec 2018 | 04:01 PM
Change company
  • Open (Rs)
    152.50
  • Prev. close (Rs.)
    153.70
  • High (Rs.)
    155.60
  • Low (Rs.)
    149.45
  • 52W H (Rs.)
    286.00
  • 52W L (Rs.)
    117.50
  • Volume
    81415
  • MCap (Rs in Cr.)
    5,333.26

IRB Infrastructure Developers 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.) 22.56 20.36 18.20 15.43 13.83 16.66 14.92
Adjusted Cash EPS (Rs.) 38.04 44.68 42.48 35.55 28.18 29.94 23.86
Reported EPS (Rs.) 26.17 20.36 18.18 15.45 13.81 16.75 14.92
Reported Cash EPS (Rs.) 41.65 44.68 42.46 35.57 28.17 30.03 23.86
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 76.24 86.73 75.69 62.93 52.76 49.14 41.20
Book Value (Excl Rev Res) Per Share (Rs.) 76.24 86.73 75.69 62.93 52.76 49.14 41.20
Book Value (Incl Rev Res) Per Share (Rs.) 76.24 86.73 75.69 62.93 52.76 49.14 41.20
Net Operating Income Per Share (Rs.) 162.02 166.34 145.91 109.47 112.28 110.94 94.26
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 47.05 52.14 51.87 57.48 46.99 44.29 43.70
Gross Profit Margin (%) 37.50 37.52 35.23 39.10 34.20 32.32 34.22
Net Profit Margin (%) 16.15 12.23 12.46 14.11 12.30 15.09 15.83
Adjusted Cash Margin (%) 22.80 26.30 28.40 31.54 24.30 26.06 24.33
Adjusted Return On Net Worth (%) 13.92 13.57 13.22 12.43 12.90 17.00 17.36
Reported Return On Net Worth (%) 16.15 13.57 13.21 12.44 12.89 17.09 17.36
Return On long Term Funds (%) 13.14 13.34 10.67 10.66 10.78 13.36 15.15
LEVERAGE RATIOS
Long Term Debt / Equity 2.08 2.29 2.75 2.48 2.64 2.04 1.77
Total Debt/Equity 2.28 2.47 2.99 2.62 2.89 2.43 2.39
Owners fund as % of total Source 2.28 2.47 2.99 2.62 2.89 2.43 2.39
Fixed Assets Turnover Ratio 0.31 0.31 0.29 0.26 0.30 0.35 0.37
LIQUIDITY RATIOS
Current Ratio 0.13 0.54 0.13 0.12 1.46 1.40 2.70
Current Ratio (Inc. ST Loans) 0.11 0.51 0.12 0.11 0.74 0.61 0.64
Quick Ratio 0.09 0.51 0.10 0.11 1.31 1.27 2.55
Inventory Turnover Ratio 76.24 86.73 75.69 62.93 52.76 49.14 41.20
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 36.79 11.82 39.71 29.86 33.87 28.32 14.50
Dividend payout Ratio (Cash Profit) 23.11 5.38 17.00 12.96 16.61 15.79 9.07
Earning Retention Ratio 57.33 88.18 60.32 70.11 66.16 71.52 85.50
Cash Earnings Retention Ratio 74.69 94.62 83.00 87.03 83.40 84.16 90.93
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 9.72 8.29 9.69 9.15 10.99 7.94 8.62
Financial Charges Coverage Ratio 2.95 2.38 2.62 2.50 2.48 2.87 2.74
Fin. Charges Cov.Ratio (Post Tax) 2.51 2.18 2.40 2.34 2.24 2.62 2.45
COMPONENT RATIOS
Material Cost Component(% earnings) 1.28 4.58 7.24 11.29 13.46 12.73 20.40
Selling Cost Component 0.43 0.22 0.21 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 0.31 0.31 0.29 0.26 0.30 0.35 0.37
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.) 4,086.50 4,046.68 3,853.56 3,774.51 3,853.18 3,883.34 3,533.58
EV / Net Sales (X) 0.72 0.69 0.75 0.98 1.03 1.05 1.13
EV / EBITDA (X) 1.43 1.28 1.38 1.62 2.05 2.20 2.36
MarketCap / Sales (X) 0.94 0.92 1.04 1.39 1.43 1.45 1.71
Retention Ratios (%) 63.21 88.18 60.29 70.14 66.13 71.68 85.50
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.94 0.92 1.04 1.39 1.36 1.37 1.62
Earning Yield (%) 0.17 0.13 0.12 0.10 0.09 0.11 0.10
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 12.64 5.78 9.24 3.94 8.67 5.64 4.99
Adjusted Cash EPS (Rs.) 12.64 5.78 9.24 3.94 8.67 5.64 4.99
Reported EPS (Rs.) 12.64 5.78 9.24 3.94 8.67 5.64 4.99
Reported Cash EPS (Rs.) 12.64 5.78 9.24 3.94 8.67 5.64 4.99
Dividend Per Share 5.00 5.00 4.00 4.00 4.00 4.00 1.80
Operating Profit Per Share (Rs.) 8.95 10.59 6.65 5.67 6.84 6.41 4.12
Book Value (Excl Rev Res) Per Share (Rs.) 8.95 10.59 6.65 5.67 6.84 6.41 4.12
Book Value (Incl Rev Res) Per Share (Rs.) 8.95 10.59 6.65 5.67 6.84 6.41 4.12
Net Operating Income Per Share (Rs.) 82.48 97.10 78.75 55.65 66.56 61.15 37.60
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 10.85 10.90 8.44 10.19 10.27 10.48 10.95
Gross Profit Margin (%) 10.85 10.90 8.44 10.19 10.27 10.48 10.95
Net Profit Margin (%) 15.31 5.95 11.74 7.07 13.02 8.44 11.88
Adjusted Cash Margin (%) 13.35 5.58 10.28 6.28 11.48 8.44 11.88
Adjusted Return On Net Worth (%) 17.69 8.11 13.92 6.43 16.69 11.92 10.93
Reported Return On Net Worth (%) 17.69 8.11 13.92 6.43 16.69 11.92 10.93
Return On long Term Funds (%) 21.38 14.50 17.81 12.46 17.11 21.32 16.02
LEVERAGE RATIOS
Long Term Debt / Equity 0.38 0.64 0.51 0.65 0.77 0.19 0.16
Total Debt/Equity 1.89 1.23 1.07 0.93 1.06 0.72 1.19
Owners fund as % of total Source 1.89 1.23 1.07 0.93 1.06 0.72 1.19
Fixed Assets Turnover Ratio 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LIQUIDITY RATIOS
Current Ratio 1.47 1.05 1.78 1.61 1.71 1.53 2.66
Current Ratio (Inc. ST Loans) 0.61 0.69 1.11 1.25 1.21 0.84 0.76
Quick Ratio 1.47 1.05 1.78 1.61 1.71 1.53 2.66
Inventory Turnover Ratio 8.95 10.59 6.65 5.67 6.84 6.41 4.12
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 63.30 34.58 43.26 98.87 46.12 70.96 36.05
Dividend payout Ratio (Cash Profit) 63.30 34.58 43.26 98.87 46.12 70.96 36.05
Earning Retention Ratio 36.70 65.42 56.74 1.13 53.88 29.04 63.95
Cash Earnings Retention Ratio 36.70 65.42 56.74 1.13 53.88 29.04 63.95
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 10.70 15.15 7.69 14.44 6.34 6.06 10.85
Financial Charges Coverage Ratio 3.29 1.96 2.56 1.65 2.47 2.37 3.78
Fin. Charges Cov.Ratio (Post Tax) 2.97 1.67 2.33 1.51 2.36 2.11 3.22
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.56 0.35 0.38 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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.) 4,468.89 4,376.37 4,394.15 4,469.08 4,488.70 4,471.09 4,331.51
EV / Net Sales (X) 1.54 1.28 1.59 2.29 2.03 2.20 3.47
EV / EBITDA (X) 6.03 7.35 7.01 10.09 8.57 11.21 15.30
MarketCap / Sales (X) 1.85 1.57 1.93 2.74 2.42 2.63 4.28
Retention Ratios (%) 36.70 65.42 56.74 1.13 53.88 29.04 63.95
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.85 1.57 1.93 2.74 2.29 2.49 4.05
Earning Yield (%) 0.08 0.04 0.06 0.03 0.06 0.04 0.03
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 351.45 351.45 351.45 351.45 332.36 332.36 332.36
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 5,341.07 4,920.15 4,484.84 4,009.41 3,228.33 2,923.25 2,524.27
Loan Funds
Secured Loans 12,964.39 13,019.10 14,472.68 11,434.52 10,293.10 7,906.02 6,624.83
Unsecured Loans 31.37 1.37 0.00 1.37 1.37 0.00 211.89
Minority Interest 0.00 0.00 35.50 35.05 35.61 109.19 112.27
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 18,688.28 18,292.07 19,344.47 15,831.80 13,890.77 11,270.82 9,805.62
USES OF FUNDS
Fixed Assets
Gross Block 31,128.62 24,498.38 35,202.24 32,155.61 8,880.28 5,791.84 5,782.58
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 57.76 110.63 53.42 391.85 325.88 283.02 228.33
Net Block 31,070.86 24,387.76 35,148.82 31,763.76 8,554.40 5,508.82 5,554.25
Capital Work in Progress 5,648.46 6,806.40 4,019.84 4,835.33 4,486.73 4,915.96 2,445.21
Investments 945.47 145.89 36.25 8.78 14.52 62.03 13.95
Net Current Assets
Current Assets, Loans and Advances 2,738.43 15,300.82 2,961.04 2,785.11 2,656.22 2,727.49 2,844.61
Less : Current Liabilities and Provisions 21,714.94 28,348.80 22,821.48 23,561.17 1,821.11 1,943.48 1,052.39
Total Net Current Assets -18,976.51 -13,047.98 -19,860.44 -20,776.06 835.12 784.01 1,792.22
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 18,688.28 18,292.07 19,344.47 15,831.80 13,890.77 11,270.82 9,805.62
Note :
Book Value of Unquoted Investments 0.66 0.67 29.54 8.68 14.42 61.02 12.78
Market Value of Quoted Investments 944.81 145.22 6.71 0.14 0.11 1.24 1.39
Contingent liabilities 1,106.27 632.01 1,697.62 545.49 627.55 430.23 595.67
Number of Equity shares outstanding 35.14 35.14 35.14 35.14 33.24 33.24 33.24
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 351.45 351.45 351.45 351.45 332.36 332.36 332.36
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 2,157.92 2,153.91 1,982.65 1,798.32 1,394.26 1,239.00 1,184.61
Loan Funds
Secured Loans 1,546.49 1,948.90 1,712.88 1,671.97 1,826.37 1,135.25 1,600.99
Unsecured Loans 3,205.43 1,130.25 784.27 325.48 2.25 0.00 200.00
Total 7,261.28 5,584.51 4,831.25 4,147.22 3,555.25 2,706.61 3,317.96
USES OF FUNDS
Fixed Assets
Gross Block 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Block 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 5,803.98 5,400.52 2,471.74 2,316.73 1,867.35 1,640.92 1,383.00
Net Current Assets
Current Assets, Loans and Advances 4,577.95 3,611.96 5,381.94 4,829.77 4,048.64 3,083.58 3,103.31
Less : Current Liabilities and Provisions 3,120.64 3,427.96 3,022.43 2,999.27 2,360.75 2,017.88 1,168.34
Total Net Current Assets 1,457.30 183.99 2,359.51 1,830.49 1,687.90 1,065.70 1,934.97
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 7,261.28 5,584.51 4,831.25 4,147.22 3,555.25 2,706.61 3,317.96
Note :
Book Value of Unquoted Investments 5,033.62 1,920.83 2,471.64 2,316.63 1,867.25 1,640.81 1,382.90
Market Value of Quoted Investments 770.36 44.02 0.12 0.14 0.13 0.20 0.22
Contingent liabilities 5,093.63 5,988.64 16,258.96 13,875.12 11,346.60 8,468.19 7,414.04
Number of Equity shares outstanding 35.14 35.14 35.14 35.14 33.24 33.24 33.24
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 5,694.10 5,845.94 5,127.94 3,847.48 3,731.89 3,687.24 3,133.02
Other Income 2,323.55 2,018.39 1,682.53 871.49 1,147.43 1,306.29 885.82
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 8,017.65 7,864.33 6,810.48 4,718.97 4,879.32 4,993.53 4,018.84
EXPENDITURE :
Raw Materials 73.00 268.29 371.30 434.48 502.65 469.72 639.14
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 14.62 12.17 9.56 8.23 7.71 6.44 6.30
Other Manufacturing Expenses 2,338.17 2,030.56 1,692.10 879.73 1,155.14 1,312.73 892.12
Employee Cost 291.46 272.62 246.51 189.84 179.88 155.69 137.59
Selling and Administration Expenses 24.68 13.06 11.25 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 2,741.93 2,596.71 2,330.72 1,512.28 1,845.38 1,944.58 1,675.15
Profit before Interest, Depreciation and Tax 32,095.29 25,831.11 36,266.16 33,086.81 9,636.45 6,407.14 6,328.95
Interest and Financial Charges 966.67 1,332.72 1,063.92 931.20 756.17 615.30 546.37
Profit before Depreciation and Tax 31,128.62 24,498.38 35,202.24 32,155.61 8,880.28 5,791.84 5,782.58
Depreciation 544.04 854.79 853.34 707.06 477.06 441.52 297.01
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 1,464.01 984.00 869.71 686.99 641.38 709.67 651.19
Tax 544.35 268.52 230.62 144.08 182.25 153.01 155.19
Profit After Tax 919.66 715.47 639.09 542.91 459.13 556.67 496.00
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. 919.66 715.47 639.09 542.91 459.13 556.67 496.00
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 4,111.36 3,470.89 2,974.17 2,455.70 2,107.01 1,872.52 1,425.56
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 281.16 70.29 210.87 136.76 132.95 132.95 59.83
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 0.66 0.67 29.54 8.68 14.42 61.02 12.78
Extraordinary Items 126.69 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 2,898.94 3,412.54 2,767.54 1,955.71 2,212.24 2,032.41 1,249.81
Other Income 2,434.97 2,939.14 2,477.28 1,725.60 1,944.52 1,781.11 1,072.31
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 5,333.90 6,351.68 5,244.82 3,681.31 4,156.77 3,813.53 2,322.12
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 2,434.97 2,939.14 2,477.28 1,725.60 1,944.52 1,781.11 1,072.31
Employee Cost 87.89 58.51 28.66 15.33 20.83 15.55 17.99
Selling and Administration Expenses 16.42 12.20 10.68 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 2,539.29 3,009.85 2,516.62 1,740.93 1,965.35 1,796.66 1,090.30
Profit before Interest, Depreciation and Tax 225.34 303.59 244.96 269.26 211.96 168.53 74.86
Interest and Financial Charges 225.34 303.59 244.96 269.26 211.96 168.53 74.86
Profit before Depreciation and Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 515.86 291.93 381.71 173.73 311.76 230.48 208.21
Tax 71.76 88.69 56.80 35.40 23.55 43.14 42.28
Profit After Tax 444.10 203.24 324.91 138.33 288.21 187.34 165.93
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 1,117.77 743.95 642.91 454.76 478.20 341.67 230.75
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 281.16 70.29 140.58 136.76 132.95 132.95 59.83
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 5,033.62 1,920.83 2,471.64 2,316.63 1,867.25 1,640.81 1,382.90
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 160.05 122.84 98.78 111.12 20.36 62.15
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 651.20 575.84 416.66 214.95 166.55 44.54
Adjustments :
Depreciation 0.00 225.37 181.91 114.38 101.61 52.59
Interest (Net) 0.00 0.00 -0.19 0.00 0.00 0.00
Dividend Received 0.00 -23.44 -0.43 -9.03 -3.66 -6.41
P/L on Sales of Assets 0.00 2.66 1.51 0.01 0.03 0.03
P/L on Sales of Invest 0.00 46.78 -14.03 1.45 -0.64 -0.89
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 -9.94 -16.73 -1.28 131.89 11.60
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 3.66 4.26 47.40 -3.66 -53.61
Loans and Advances 0.00 -143.51 23.79 -13.09 -304.61 162.99
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) 0.00 304.01 243.68 134.35 193.43 86.58
Direct Taxes Paid 0.00 -146.34 -81.17 -40.50 -41.21 -23.12
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 -0.03 0.12 -0.01 -0.59
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 1,110.29 1,078.05 903.27 261.53 211.88 247.18
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -1,756.11 -1,065.69 -811.41 -428.77 -666.41
Sale of Fixed Assets 0.00 5.13 5.26 0.01 0.17 0.07
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 -21.95 -17.29 -28.36 -193.30 -218.57
Sale of Investments 0.00 12.23 97.62 111.29 36.41 243.73
Investment Income 0.00 -668.00 -71.42 93.02 -61.03 -294.88
Interest Received 0.00 15.94 28.70 19.52 44.82 10.52
Dividend Received 0.00 -23.44 -0.43 -9.03 -3.66 -6.41
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 -110.95 -150.79
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -2,672.89 -2,389.22 -1,022.31 -606.72 -528.77 -1,168.00
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 -14.86 262.50
Proceed from 0ther Long Term Borrowings 0.00 3,284.96 1,531.50 568.58 937.45 578.52
Proceed from Bank Borrowings 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
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 -75.33 -42.91 -22.26 -1.48 -6.60
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -328.27 -245.54 -125.73 -194.23 -86.04
Others 1,757.88 8.19 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities 1,757.88 1,332.91 143.10 330.80 407.66 879.01
Net Inc./(Dec.) in Cash and Cash Equivalent 195.27 21.75 24.06 -14.40 90.76 -41.80
Cash and Cash Equivalents at End of the year 355.32 144.59 122.84 96.72 111.12 20.35
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 15.49 44.86 9.59 18.81 53.21 153.07 54.90
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 515.86 291.93 381.71 173.73 311.76 230.48 208.21
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 -1,727.22 619.24 0.00 647.93 554.38 466.94 852.66
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 458.87 -1,031.00 0.00 -1,087.21 -724.70 -61.19 -1,130.04
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 1,261.86 382.39 0.00 430.07 135.92 -505.60 375.55
Net Cash used in Financing Activities 1,261.86 382.39 0.00 430.07 135.92 -505.60 375.55
Net Inc./(Dec.) in Cash and Cash Equivalent -6.48 -29.37 35.87 -9.22 -34.40 -99.86 98.17
Cash and Cash Equivalents at End of the year 9.01 15.49 45.46 9.59 18.81 53.21 153.07
Rs in Cr Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 1,432.26 1,537.95 1,382.24 1,296.19 1,122.74 1,816.88 1,627.12
Other Income 53.18 45.29 49.87 45.48 146.47 53.54 28.94
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 49.14 38.28 26.62 2.13 4.47 39.78 25.13
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 85.51 77.01 88.91 81.01 64.36 57.19 81.45
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 627.50 675.98 607.87 582.78 481.46 902.10 698.74
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 670.11 746.67 658.83 630.28 572.45 817.81 821.80
Interest 271.93 247.71 208.99 236.62 235.62 285.43 326.03
Gross Profit 451.36 544.25 499.71 439.13 483.30 585.92 524.71
Depreciation 137.23 134.46 115.22 121.24 126.02 181.56 226.37
Taxation 141.19 159.69 144.71 110.60 122.55 166.50 91.13
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 172.95 250.10 239.78 207.30 234.73 237.86 207.21
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.02
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 172.95 250.10 239.78 207.30 234.73 237.86 207.23
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 351.45 351.45 351.45 351.45 351.45 351.45 351.45
EPS Before Extra Ordinary Items
Basic EPS 4.92 7.12 6.82 5.90 6.68 6.77 5.90
Diluted EPS 4.92 7.12 6.82 5.90 6.68 6.77 5.90
EPS After Extra Ordinary Items
Basic EPS 4.92 7.12 6.82 5.90 6.68 6.77 5.90
Diluted EPS 4.92 7.12 6.82 5.90 6.68 6.77 5.90
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 Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 665.78 934.57 703.96 763.13 690.94 671.06 1,009.79
Other Income 129.60 35.00 126.11 39.52 122.82 138.04 104.61
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 24.63 22.60 35.75 29.00 14.36 8.79 26.79
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 565.98 788.76 597.92 608.60 604.31 615.66 775.00
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 75.18 123.20 70.29 125.54 72.27 46.61 208.00
Interest 54.00 51.62 52.76 51.54 61.08 59.97 72.12
Gross Profit 150.78 106.58 143.64 113.52 134.02 124.69 240.49
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxation 23.70 35.54 15.77 38.06 13.24 4.69 71.76
Net Profit / Loss 127.08 71.03 127.87 75.45 120.78 120.00 168.74
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 351.45 351.45 351.45 351.45 351.45 351.45 351.45
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 3.62 2.02 3.64 2.15 3.44 3.41 4.80
Diluted EPS 3.62 2.02 3.64 2.15 3.44 3.41 4.80
EPS After Extra Ordinary Items
Basic EPS 3.62 2.02 3.64 2.15 3.44 3.41 4.80
Diluted EPS 3.62 2.02 3.64 2.15 3.44 3.41 4.80
Rs in Cr Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 2,970.21 5,694.10 2,678.43 2,939.61 5,845.94 3,038.01 2,807.92
Other Income 98.47 168.67 95.35 200.01 123.17 58.79 64.38
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 87.42 73.00 28.75 44.25 268.29 109.80 158.49
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 162.52 291.46 169.91 121.55 272.62 148.43 124.19
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 1,303.48 2,650.27 1,190.65 1,383.56 2,256.74 1,214.49 1,042.25
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 1,416.79 2,679.36 1,289.11 1,390.26 3,048.29 1,565.29 1,482.99
Interest 519.64 966.67 445.61 521.05 1,332.72 664.95 667.77
Gross Profit 995.61 1,881.36 938.84 1,069.21 1,838.73 959.13 879.60
Depreciation 271.69 544.04 236.46 307.58 854.79 406.65 448.14
Taxation 300.88 544.35 255.31 289.04 268.52 161.05 107.47
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 423.05 919.66 447.07 472.59 715.42 391.43 323.99
Minority Interest 0.00 0.00 0.00 0.00 0.05 0.03 0.03
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 423.05 919.66 447.07 472.59 715.47 391.45 324.02
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 351.45 351.45 351.45 351.45 351.45 351.45 351.45
EPS Before Extra Ordinary Items
Basic EPS 12.04 26.17 0.00 13.45 20.36 0.00 9.22
Diluted EPS 12.04 26.17 0.00 13.45 20.36 0.00 9.22
EPS After Extra Ordinary Items
Basic EPS 12.04 26.17 0.00 13.45 20.36 0.00 9.22
Diluted EPS 12.04 26.17 0.00 13.45 20.36 0.00 9.22
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 Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Dec 2016
Sales 1,600.35 2,898.94 1,467.09 1,362.00 3,412.54 1,809.04 2,767.54
Other Income 164.59 426.48 165.62 260.86 223.41 143.01 393.32
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 47.23 87.89 64.75 23.15 58.51 40.45 28.53
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 1,354.75 2,496.32 1,206.51 1,219.96 2,981.92 1,512.13 2,505.29
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 198.38 314.72 195.83 118.89 372.11 256.47 233.72
Interest 105.62 225.34 104.30 121.04 303.59 158.28 278.20
Gross Profit 257.36 515.86 257.16 258.70 291.93 241.20 348.84
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxation 59.24 71.76 53.83 17.93 88.69 72.36 56.80
Net Profit / Loss 198.11 444.10 203.33 240.78 203.24 168.83 292.04
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 351.45 351.45 351.45 351.45 351.45 351.45 351.45
Equity Dividend Rate 0.00 50.00 0.00 0.00 50.00 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 5.64 12.64 0.00 6.85 5.78 0.00 8.31
Diluted EPS 5.64 12.64 0.00 6.85 5.78 0.00 8.31
EPS After Extra Ordinary Items
Basic EPS 5.64 12.64 0.00 6.85 5.78 0.00 8.31
Diluted EPS 5.64 12.64 0.00 6.85 5.78 0.00 8.31