15 Dec 2018 | 3:27 PM
 

Jamna Auto Industries Ltd. Share Price Live (BSE)
0

BSE Code: 520051 | NSE Symbol: JAMNAAUTO
63.65
-0.95
(-1.47 %)
14 Dec 2018 | 04:01 PM
Change company
  • Open (Rs)
    64.85
  • Prev. close (Rs.)
    64.60
  • High (Rs.)
    64.85
  • Low (Rs.)
    63.35
  • 52W H (Rs.)
    103.20
  • 52W L (Rs.)
    61.00
  • Volume
    51671
  • MCap (Rs in Cr.)
    2,536.23

Jamna Auto Industries 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.) 3.15 13.17 9.12 7.39 -0.74 6.91 10.50
Adjusted Cash EPS (Rs.) 4.19 19.16 14.82 15.24 5.82 14.23 18.65
Reported EPS (Rs.) 3.15 13.17 9.00 7.39 3.42 6.91 9.61
Reported Cash EPS (Rs.) 4.19 19.16 14.69 15.24 9.98 14.23 17.77
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 5.97 25.12 19.83 23.86 12.20 21.64 26.31
Book Value (Excl Rev Res) Per Share (Rs.) 5.97 25.12 19.83 23.86 12.20 21.64 26.31
Book Value (Incl Rev Res) Per Share (Rs.) 5.97 25.12 19.83 23.86 12.20 21.64 26.31
Net Operating Income Per Share (Rs.) 43.65 162.20 158.01 276.48 210.99 248.06 284.08
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 13.68 15.48 12.55 8.62 5.78 8.72 9.26
Gross Profit Margin (%) 11.30 11.79 8.94 5.78 2.67 5.76 6.39
Net Profit Margin (%) 7.20 8.12 5.69 2.68 1.65 2.82 3.76
Adjusted Cash Margin (%) 9.54 11.76 9.31 5.51 2.78 5.76 6.93
Adjusted Return On Net Worth (%) 29.56 31.54 29.94 14.90 -1.62 15.95 27.11
Reported Return On Net Worth (%) 29.56 31.54 29.52 14.90 7.51 15.95 24.82
Return On long Term Funds (%) 45.55 45.97 48.74 29.48 9.84 27.21 32.75
LEVERAGE RATIOS
Long Term Debt / Equity 0.06 0.03 0.02 0.13 0.37 0.27 0.47
Total Debt/Equity 0.11 0.19 0.04 0.13 0.50 0.74 0.96
Owners fund as % of total Source 0.11 0.19 0.04 0.13 0.50 0.74 0.96
Fixed Assets Turnover Ratio 4.01 3.99 5.29 4.44 2.94 3.29 4.04
LIQUIDITY RATIOS
Current Ratio 1.43 1.56 0.90 0.90 1.03 1.03 1.06
Current Ratio (Inc. ST Loans) 1.26 1.19 0.86 0.89 0.90 0.78 0.85
Quick Ratio 0.91 0.85 0.43 0.50 0.66 0.60 0.65
Inventory Turnover Ratio 5.97 25.12 19.83 23.86 12.20 21.64 26.31
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 26.77 38.80 36.77 35.91 34.61 34.18 44.16
Dividend payout Ratio (Cash Profit) 20.13 26.67 22.52 17.41 11.86 16.58 23.88
Earning Retention Ratio 73.23 61.20 63.74 64.09 259.73 65.82 59.58
Cash Earnings Retention Ratio 79.87 73.33 77.67 82.59 79.65 83.42 77.26
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.28 0.41 0.08 0.44 3.80 2.16 1.83
Financial Charges Coverage Ratio 13.48 16.78 11.27 5.36 2.09 3.28 5.62
Fin. Charges Cov.Ratio (Post Tax) 10.15 13.48 8.93 4.36 2.65 3.12 4.95
COMPONENT RATIOS
Material Cost Component(% earnings) 65.67 63.64 66.54 71.33 68.96 70.17 72.80
Selling Cost Component 0.31 0.15 0.34 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.72 0.94 0.90 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 4.01 3.99 5.29 4.44 2.94 3.29 4.04
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.) 2,525.90 2,523.68 2,530.19 2,527.49 2,524.51 2,523.40 2,528.68
EV / Net Sales (X) 1.45 1.95 2.01 2.31 3.03 2.57 2.26
EV / EBITDA (X) 10.28 12.30 15.25 26.19 50.24 28.73 23.93
MarketCap / Sales (X) 1.46 1.96 2.02 2.32 3.04 2.59 2.27
Retention Ratios (%) 73.23 61.20 63.23 64.09 65.39 65.82 55.84
Price / BV (X) 0.00 0.00 0.00 0.00 1.39 1.44 1.61
Price / Sales (X) 1.46 0.39 0.40 0.23 0.30 0.26 0.22
Earning Yield (%) 0.05 0.21 0.14 0.12 0.05 0.11 0.15
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 3.15 13.06 9.23 7.40 -0.63 7.27 10.37
Adjusted Cash EPS (Rs.) 4.13 18.88 14.76 14.80 5.67 14.41 18.39
Reported EPS (Rs.) 3.15 13.06 9.11 7.40 3.54 7.27 9.77
Reported Cash EPS (Rs.) 4.13 18.88 14.63 14.80 9.83 14.41 17.79
Dividend Per Share 0.85 3.50 2.75 2.20 1.00 2.00 3.50
Operating Profit Per Share (Rs.) 4.79 18.40 13.81 15.55 7.55 14.76 18.63
Book Value (Excl Rev Res) Per Share (Rs.) 4.79 18.40 13.81 15.55 7.55 14.76 18.63
Book Value (Incl Rev Res) Per Share (Rs.) 4.79 18.40 13.81 15.55 7.55 14.76 18.63
Net Operating Income Per Share (Rs.) 40.37 135.73 137.45 247.22 181.43 212.81 245.46
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 11.85 13.55 10.04 6.29 4.16 6.93 7.58
Gross Profit Margin (%) 9.40 9.26 6.02 3.29 0.69 3.58 4.32
Net Profit Margin (%) 7.79 9.62 6.62 3.00 1.99 3.46 4.42
Adjusted Cash Margin (%) 9.99 13.39 10.33 5.85 3.11 6.62 7.71
Adjusted Return On Net Worth (%) 29.38 31.04 29.86 14.73 -1.35 16.58 26.68
Reported Return On Net Worth (%) 29.38 31.04 29.45 14.73 7.65 16.58 25.14
Return On long Term Funds (%) 42.38 41.33 43.12 25.31 7.13 25.53 31.20
LEVERAGE RATIOS
Long Term Debt / Equity 0.05 0.02 0.02 0.13 0.35 0.26 0.47
Total Debt/Equity 0.11 0.18 0.04 0.13 0.38 0.52 0.76
Owners fund as % of total Source 0.11 0.18 0.04 0.13 0.38 0.52 0.76
Fixed Assets Turnover Ratio 3.71 3.32 4.55 4.09 2.75 3.12 4.09
LIQUIDITY RATIOS
Current Ratio 1.59 1.69 0.91 0.85 0.92 0.93 0.97
Current Ratio (Inc. ST Loans) 1.36 0.96 0.88 0.84 0.87 0.77 0.81
Quick Ratio 1.01 1.05 0.53 0.52 0.61 0.54 0.60
Inventory Turnover Ratio 4.79 18.40 13.81 15.55 7.55 14.76 18.63
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 22.24 32.52 30.20 29.72 28.29 27.56 35.78
Dividend payout Ratio (Cash Profit) 16.92 22.49 18.80 14.87 10.17 13.90 19.65
Earning Retention Ratio 77.76 67.48 70.21 70.28 259.44 72.44 66.29
Cash Earnings Retention Ratio 83.08 77.51 81.37 85.13 82.35 86.10 80.99
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.27 0.40 0.08 0.44 3.07 1.57 1.51
Financial Charges Coverage Ratio 15.00 17.48 11.14 5.09 2.05 3.80 6.36
Fin. Charges Cov.Ratio (Post Tax) 11.76 14.98 9.52 4.48 2.89 3.60 5.65
COMPONENT RATIOS
Material Cost Component(% earnings) 67.42 64.40 69.84 74.56 70.77 72.18 74.18
Selling Cost Component 0.33 0.15 0.11 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.81 0.88 0.83 1.06 1.05 0.60 0.33
Import Comp. in Raw Mat. Consumed 0.00 0.00 23.59 3.28 1.60 2.84 0.72
Long term assets / Total Assets 3.71 3.32 4.55 4.09 2.75 3.12 4.09
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.) 2,528.76 2,529.92 2,532.68 2,532.17 2,527.88 2,527.11 2,531.78
EV / Net Sales (X) 1.57 2.34 2.32 2.59 3.53 3.01 2.62
EV / EBITDA (X) 11.01 13.45 16.66 29.45 59.64 30.16 24.89
MarketCap / Sales (X) 1.58 2.35 2.33 2.59 3.54 3.02 2.62
Retention Ratios (%) 77.76 67.48 69.80 70.28 71.71 72.44 64.22
Price / BV (X) 0.00 0.00 0.00 0.00 1.37 1.42 1.60
Price / Sales (X) 1.58 0.47 0.46 0.26 0.35 0.30 0.26
Earning Yield (%) 0.05 0.20 0.14 0.12 0.06 0.11 0.15
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 39.83 39.83 39.72 39.62 39.50 39.50 39.40
Preference Share Capital 0.00 0.00 0.00 0.00 1.75 3.50 3.50
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 0.36 0.00 0.00 0.00 0.03
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 384.06 292.87 202.46 156.80 140.35 131.50 113.17
Loan Funds
Secured Loans 47.18 9.54 8.79 24.71 73.79 50.97 59.22
Unsecured Loans 0.00 52.63 1.03 1.62 14.69 71.50 83.29
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 471.07 394.86 252.37 222.75 270.09 296.97 298.61
USES OF FUNDS
Fixed Assets
Gross Block 372.92 320.42 439.23 430.17 419.61 419.93 326.44
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 71.50 39.12 228.58 188.22 160.26 154.56 141.24
Net Block 301.41 281.30 210.66 241.95 259.35 265.37 185.20
Capital Work in Progress 30.85 19.93 65.49 7.77 2.23 17.18 88.53
Investments 0.47 0.47 0.00 0.00 0.00 5.25 5.25
Net Current Assets
Current Assets, Loans and Advances 456.66 259.25 208.19 246.34 277.55 318.38 353.25
Less : Current Liabilities and Provisions 318.33 166.09 231.96 273.31 269.04 309.20 333.63
Total Net Current Assets 138.34 93.16 -23.77 -26.97 8.51 9.18 19.62
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 471.07 394.86 252.37 222.75 270.09 296.97 298.61
Note :
Book Value of Unquoted Investments 0.47 0.47 0.00 0.00 0.00 5.25 5.25
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 203.36 74.08 50.30 39.57 65.43 11.39 29.97
Number of Equity shares outstanding 39.82 7.97 7.95 3.96 3.95 3.95 3.94
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 39.83 39.83 39.72 39.62 39.50 39.50 39.40
Share Application Money 0.00 0.00 0.36 0.00 0.00 0.00 0.03
Preference Share Capital 0.00 0.00 0.00 0.00 1.75 3.50 3.50
Reserves and Surplus 386.69 295.37 205.85 159.37 142.87 133.57 113.82
Loan Funds
Secured Loans 45.02 60.08 8.45 24.28 66.22 42.55 58.65
Unsecured Loans 0.00 0.00 1.03 1.62 3.48 47.59 57.21
Total 471.54 395.27 255.42 224.90 253.82 266.71 272.61
USES OF FUNDS
Fixed Assets
Gross Block 343.10 305.67 425.94 417.41 410.81 409.68 317.68
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 70.79 39.06 223.35 183.55 160.26 152.59 139.96
Net Block 272.31 266.61 202.59 233.86 250.54 257.09 177.72
Capital Work in Progress 30.79 8.05 56.36 6.85 1.25 9.25 82.88
Investments 12.65 25.92 15.21 21.13 20.91 21.50 21.91
Net Current Assets
Current Assets, Loans and Advances 418.07 232.01 193.96 212.15 228.78 263.27 288.38
Less : Current Liabilities and Provisions 262.29 137.32 212.70 249.10 247.66 284.40 298.28
Total Net Current Assets 155.78 94.69 -18.74 -36.95 -18.88 -21.13 -9.90
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 471.54 395.27 255.42 224.90 253.82 266.71 272.61
Note :
Book Value of Unquoted Investments 0.47 0.47 15.21 21.13 20.91 21.50 21.91
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 207.10 113.16 97.62 88.51 64.84 11.46 29.97
Number of Equity shares outstanding 39.85 7.97 7.94 3.96 3.95 3.95 3.94
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,738.12 1,292.44 1,255.80 1,095.08 833.76 980.15 1,119.65
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 1.96 -9.93 -0.51 -9.99 16.11 -11.03 -8.83
Total Income 1,740.08 1,282.51 1,255.29 1,085.09 849.88 969.12 1,110.82
EXPENDITURE :
Raw Materials 1,089.13 781.15 794.14 745.20 547.05 655.64 778.88
Excise Duty 19.20 117.19 107.65 90.21 60.53 75.61 0.00
Power and Fuel Cost 89.29 64.02 62.40 80.26 67.90 83.00 79.63
Other Manufacturing Expenses 89.29 64.02 62.40 80.26 67.90 83.00 79.63
Employee Cost 127.51 107.57 93.41 69.14 59.82 60.14 52.29
Selling and Administration Expenses 5.46 1.98 4.30 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 1,419.87 1,135.93 1,124.29 1,065.06 803.19 957.39 990.44
Profit before Interest, Depreciation and Tax 391.14 332.65 453.96 448.19 443.68 446.67 345.26
Interest and Financial Charges 18.22 12.24 14.73 18.02 24.07 26.74 18.82
Profit before Depreciation and Tax 372.92 320.42 439.23 430.17 419.61 419.93 326.44
Depreciation 41.37 47.73 45.23 31.10 25.91 28.95 32.15
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 186.09 145.28 104.98 47.38 16.71 32.15 51.22
Tax 60.79 40.32 33.48 18.00 2.87 4.43 9.03
Profit After Tax 125.31 104.96 71.50 29.38 13.84 27.73 42.19
Minority Interest after PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit/Loss of Associate Company 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit after Minority Interest and P/L of Assoc. Co. 125.31 104.96 71.50 29.38 13.84 27.73 42.19
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 203.69 119.70 15.32 -45.56 -67.10 -68.25 -70.65
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 27.88 33.84 21.85 8.72 3.95 7.91 13.79
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 0.47 0.47 0.00 0.00 0.00 5.25 5.25
Extraordinary Items -0.58 -0.45 0.00 0.00 17.56 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,608.55 1,081.54 1,091.55 979.21 716.38 840.23 967.43
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -7.61 -10.71 -5.20 -9.51 19.18 -10.32 -2.97
Total Income 1,600.94 1,070.83 1,086.35 969.71 735.56 829.91 964.47
EXPENDITURE :
Raw Materials 1,034.07 657.13 723.54 697.27 481.93 577.06 683.26
Excise Duty 22.29 142.33 140.70 119.53 88.15 101.80 0.00
Power and Fuel Cost 88.87 63.76 62.03 80.02 67.43 82.49 79.63
Other Manufacturing Expenses 88.87 63.76 62.03 80.02 67.43 82.49 79.63
Employee Cost 121.47 95.01 82.03 59.41 50.66 51.82 46.10
Selling and Administration Expenses 5.38 1.64 1.25 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 1,360.95 1,023.64 1,071.59 1,036.27 755.60 895.65 888.62
Profit before Interest, Depreciation and Tax 358.41 316.43 439.59 434.29 431.50 431.75 333.68
Interest and Financial Charges 15.31 10.76 13.65 16.88 20.70 22.07 16.00
Profit before Depreciation and Tax 343.10 305.67 425.94 417.41 410.81 409.68 317.68
Depreciation 39.41 46.39 43.88 29.29 24.85 28.20 31.60
Profit Before Tax 174.99 131.00 93.48 39.82 13.27 33.52 51.75
Tax 49.65 26.95 21.16 10.38 -1.02 4.38 8.91
Profit After Tax 125.34 104.05 72.32 29.44 14.29 29.14 42.84
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 206.33 122.20 18.71 -42.99 -64.58 -66.19 -70.00
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 22.20 26.95 17.40 6.92 3.23 6.50 10.85
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 0.47 0.47 15.21 21.13 20.91 21.50 21.91
Extraordinary Items -0.49 -0.42 0.00 0.00 17.56 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 9.68 16.67 13.96 17.36 6.39 5.03
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 51.22 49.21 22.76 -16.08 20.08 7.11
Adjustments :
Depreciation 0.00 22.51 14.35 9.47 8.28 3.79
Interest (Net) 0.00 -21.48 -26.17 -35.54 -26.94 -12.43
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.46 0.23 0.03 0.08 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00 -0.90 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 -20.23 -4.21 22.76 -44.94 -4.58
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 62.46 57.60 16.00 62.85 2.71
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 21.48 26.17 35.54 26.94 12.43
Direct Taxes Paid 0.00 -0.25 -0.19 -0.46 -0.43 -0.32
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 71.45 82.20 82.64 41.71 -3.58 -4.48
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -61.54 -27.73 -35.77 -78.62 -13.52
Sale of Fixed Assets 0.00 0.18 0.00 1.03 0.28 0.01
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 7.74 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00 0.00 0.00
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 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 -85.98 -61.36 -39.43 -50.61 -88.07 -16.93
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 -14.59 75.91 13.81
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 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
Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00
Others 13.18 0.00 0.00 0.97 -71.53 0.00
Net Cash used in Financing Activities 13.18 -22.47 -40.50 5.50 102.61 22.76
Net Inc./(Dec.) in Cash and Cash Equivalent -1.36 -1.63 2.71 -3.40 10.96 1.36
Cash and Cash Equivalents at End of the year 8.32 15.04 16.67 13.96 17.36 6.39
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 6.12 3.18 3.98 7.74 5.05 5.48 7.72
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 174.99 131.00 93.48 39.82 13.27 33.52 51.75
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 81.59 41.85 0.00 53.90 30.07 59.91 49.03
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 -20.41 -43.33 0.00 1.38 23.82 -4.87 -53.42
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 -60.35 4.43 0.00 -59.04 -51.20 -56.05 2.15
Net Cash used in Financing Activities -60.35 4.43 0.00 -59.04 -51.20 -56.05 2.15
Net Inc./(Dec.) in Cash and Cash Equivalent 0.84 2.94 0.20 -3.76 2.69 -1.00 -2.24
Cash and Cash Equivalents at End of the year 6.96 6.12 4.18 3.98 7.74 4.48 5.48
Rs in Cr Sep 2018 Jun 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 548.37 562.19 470.27 385.04 271.37 385.04 305.68
Other Income 3.14 3.32 1.72 6.14 5.95 5.56 5.64
Stock Adjustment -31.90 -33.86 -0.29 -12.73 -6.36 26.79 6.51
Raw Material 382.73 391.24 300.73 253.51 171.23 218.45 183.40
Power And Fuel 0.00 0.00 24.37 20.79 15.09 17.34 14.07
Employee Expenses 39.81 40.21 30.11 30.74 26.60 26.45 26.32
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 89.70 89.32 53.91 42.43 34.29 40.23 37.20
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 68.04 75.27 61.44 50.30 30.52 55.78 38.17
Interest 6.24 5.70 5.96 4.29 2.51 4.60 1.90
Gross Profit 64.94 72.88 57.20 52.15 33.96 56.73 41.91
Depreciation 10.51 11.59 10.07 8.45 8.40 9.73 9.53
Taxation 18.91 21.28 15.41 14.25 8.15 11.55 11.50
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 35.52 40.01 31.72 29.45 17.41 35.45 20.88
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 35.52 40.01 31.72 29.45 17.41 35.45 20.88
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 39.83 39.85 39.84 39.84 39.84 39.83 39.83
EPS Before Extra Ordinary Items
Basic EPS 0.89 1.01 0.78 0.74 2.19 4.45 2.62
Diluted EPS 0.89 1.01 0.78 0.74 2.18 4.44 2.62
EPS After Extra Ordinary Items
Basic EPS 0.89 1.01 0.78 0.74 2.19 4.45 2.62
Diluted EPS 0.89 1.01 0.78 0.74 2.18 4.44 2.62
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 523.60 548.69 560.75 440.68 361.22 236.60 302.74
Other Income 13.26 11.80 10.28 10.69 12.39 8.05 12.62
Stock Adjustment -25.54 -23.86 12.25 -0.43 -12.32 -7.11 16.48
Raw Material 374.12 386.58 356.07 287.24 243.66 147.11 168.04
Power And Fuel 0.00 0.00 28.82 24.34 20.69 15.02 17.30
Employee Expenses 37.91 38.17 38.65 29.16 28.96 24.70 23.85
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 86.21 85.79 50.84 51.31 39.89 30.53 34.70
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 50.91 62.01 74.13 49.06 40.34 26.35 42.36
Interest 4.91 4.87 5.52 5.26 3.97 2.16 2.87
Gross Profit 59.25 68.94 78.90 54.50 48.76 32.24 52.11
Depreciation 10.09 10.97 13.91 9.54 8.00 7.97 9.40
Taxation 13.52 16.98 19.09 12.80 11.20 6.56 8.87
Net Profit / Loss 35.65 41.00 45.90 32.17 29.57 17.71 33.84
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 39.83 39.85 39.83 39.84 39.84 39.84 39.83
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 0.89 1.03 1.15 0.79 2.22 2.22 4.25
Diluted EPS 0.89 1.03 1.15 0.79 2.22 2.22 4.24
EPS After Extra Ordinary Items
Basic EPS 0.89 1.03 1.15 0.79 2.22 2.22 4.25
Diluted EPS 0.89 1.03 1.15 0.79 2.22 2.22 4.24
Rs in Cr Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 1,110.56 1,738.12 1,066.94 656.41 1,292.44 690.72 610.41
Other Income 6.45 7.87 3.10 12.09 5.12 11.20 11.00
Stock Adjustment -65.76 1.96 -0.29 -19.09 -9.93 33.31 -43.24
Raw Material 773.97 1,089.13 664.39 424.74 781.15 401.85 402.61
Power And Fuel 0.00 89.29 53.41 35.88 64.02 31.41 32.61
Employee Expenses 80.02 127.51 70.17 57.34 107.57 52.77 54.67
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 179.02 192.41 107.05 76.72 149.51 77.44 76.12
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 143.31 237.82 150.86 80.82 200.13 93.95 87.66
Interest 11.94 18.22 12.62 6.80 12.24 6.50 3.79
Gross Profit 137.82 227.46 141.35 86.11 193.01 98.64 94.86
Depreciation 22.09 41.37 24.52 16.85 47.73 19.26 28.52
Taxation 40.19 60.79 38.38 22.40 40.32 23.05 17.93
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 75.53 125.31 78.44 46.86 104.96 56.33 48.41
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 75.53 125.31 78.44 46.86 104.96 56.33 48.41
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 39.83 39.83 39.83 39.84 39.83 39.83 39.80
EPS Before Extra Ordinary Items
Basic EPS 1.90 3.15 0.00 1.18 2.64 0.00 6.09
Diluted EPS 1.89 3.14 0.00 1.17 2.63 0.00 6.07
EPS After Extra Ordinary Items
Basic EPS 1.90 3.15 0.00 1.18 2.64 0.00 6.09
Diluted EPS 1.89 3.14 0.00 1.17 2.63 0.00 6.07
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 Sep 2016
Sales 1,072.29 1,608.55 1,001.43 597.81 1,087.37 548.58 540.46
Other Income 25.06 39.04 20.98 20.44 55.43 27.57 26.19
Stock Adjustment -49.40 -7.61 11.82 -19.43 -10.71 28.49 -39.20
Raw Material 760.70 1,034.07 643.30 390.77 677.88 308.76 369.66
Power And Fuel 0.00 88.87 53.16 35.71 63.76 31.28 32.48
Employee Expenses 76.08 121.47 67.80 53.66 95.65 47.26 47.58
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 172.00 181.09 102.15 70.41 130.48 65.01 65.75
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 112.91 190.67 123.20 66.69 130.31 67.79 64.19
Interest 9.78 15.31 10.77 6.13 9.16 4.65 3.21
Gross Profit 128.19 214.41 133.40 81.01 176.58 90.70 87.17
Depreciation 21.06 39.41 23.45 15.97 46.44 18.62 27.82
Taxation 30.50 49.65 31.89 17.76 26.77 16.60 11.46
Net Profit / Loss 76.64 125.34 78.06 47.28 103.37 55.48 47.89
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 39.83 39.83 39.83 39.84 39.83 39.83 39.80
Equity Dividend Rate 0.00 0.00 0.00 0.00 70.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 1.92 3.15 0.00 1.18 12.99 0.00 6.02
Diluted EPS 1.92 3.14 0.00 1.18 12.96 0.00 6.01
EPS After Extra Ordinary Items
Basic EPS 1.92 3.15 0.00 1.18 12.99 0.00 6.02
Diluted EPS 1.92 3.14 0.00 1.18 12.96 0.00 6.01