16 Jul 2018 | 7:06 AM
 

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

BSE Code: 520051 | NSE Symbol: JAMNAAUTO
89.95
1.55
(1.76 %)
13 Jul 2018 | 03:48 PM
Change company
  • Open (Rs)
    91.35
  • Prev. close (Rs.)
    88.40
  • High (Rs.)
    94.00
  • Low (Rs.)
    89.10
  • 52W H (Rs.)
    293.50
  • 52W L (Rs.)
    51.70
  • Volume
    374235
  • MCap (Rs in Cr.)
    3,584.19

Jamna Auto Industries 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.) 13.14 9.12 7.39 -0.74 6.91 10.50 9.48
Adjusted Cash EPS (Rs.) 19.14 14.82 15.24 5.82 14.23 18.65 17.63
Reported EPS (Rs.) 13.14 9.00 7.39 3.42 6.91 9.61 9.47
Reported Cash EPS (Rs.) 19.14 14.69 15.24 9.98 14.23 17.77 17.61
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 22.97 19.83 23.86 12.20 21.64 26.31 27.10
Book Value (Excl Rev Res) Per Share (Rs.) 22.97 19.83 23.86 12.20 21.64 26.31 27.10
Book Value (Incl Rev Res) Per Share (Rs.) 22.97 19.83 23.86 12.20 21.64 26.31 27.10
Net Operating Income Per Share (Rs.) 163.08 158.01 276.48 210.99 248.06 284.08 229.88
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 14.08 12.55 8.62 5.78 8.72 9.26 11.78
Gross Profit Margin (%) 10.40 8.94 5.78 2.67 5.76 6.39 8.24
Net Profit Margin (%) 8.06 5.69 2.68 1.65 2.82 3.76 4.11
Adjusted Cash Margin (%) 11.52 9.31 5.51 2.78 5.76 6.93 7.65
Adjusted Return On Net Worth (%) 31.44 29.94 14.90 -1.62 15.95 27.11 28.46
Reported Return On Net Worth (%) 31.44 29.52 14.90 7.51 15.95 24.82 28.43
Return On long Term Funds (%) 46.38 48.74 29.48 9.84 27.21 32.75 41.53
LEVERAGE RATIOS
Long Term Debt / Equity 0.03 0.02 0.13 0.37 0.27 0.47 0.40
Total Debt/Equity 0.19 0.04 0.13 0.50 0.74 0.96 0.96
Owners fund as % of total Source 0.19 0.04 0.13 0.50 0.74 0.96 0.96
Fixed Assets Turnover Ratio 4.01 5.29 4.44 2.94 3.29 4.04 3.96
LIQUIDITY RATIOS
Current Ratio 1.56 0.90 0.90 1.03 1.03 1.06 1.18
Current Ratio (Inc. ST Loans) 1.18 0.86 0.89 0.90 0.78 0.85 0.90
Quick Ratio 0.85 0.43 0.50 0.66 0.60 0.65 0.77
Inventory Turnover Ratio 22.97 19.83 23.86 12.20 21.64 26.31 27.10
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 13.77 36.77 35.91 34.61 34.18 44.16 26.40
Dividend payout Ratio (Cash Profit) 9.46 22.52 17.41 11.86 16.58 23.88 14.19
Earning Retention Ratio 86.23 63.74 64.09 259.73 65.82 59.58 73.63
Cash Earnings Retention Ratio 90.54 77.67 82.59 79.65 83.42 77.26 85.82
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.41 0.08 0.44 3.80 2.16 1.83 1.76
Financial Charges Coverage Ratio 14.03 11.27 5.36 2.09 3.28 5.62 4.99
Fin. Charges Cov.Ratio (Post Tax) 11.34 8.93 4.36 2.65 3.12 4.95 4.19
COMPONENT RATIOS
Material Cost Component(% earnings) 65.05 66.54 71.33 68.96 70.17 72.80 72.15
Selling Cost Component 0.15 0.34 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.73 0.72 0.94 0.90 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 4.38 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 4.01 5.29 4.44 2.94 3.29 4.04 3.96
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.) 3,567.65 3,574.17 3,571.46 3,568.48 3,567.38 3,572.66 3,567.15
EV / Net Sales (X) 2.75 2.85 3.26 4.28 3.64 3.19 3.95
EV / EBITDA (X) 17.24 21.54 37.01 71.02 40.61 33.80 32.70
MarketCap / Sales (X) 2.76 2.85 3.27 4.30 3.65 3.20 3.96
Retention Ratios (%) 86.23 63.23 64.09 65.39 65.82 55.84 73.60
Price / BV (X) 0.00 0.00 0.00 1.96 2.03 2.27 2.63
Price / Sales (X) 0.55 0.57 0.33 0.43 0.36 0.32 0.39
Earning Yield (%) 0.15 0.10 0.08 0.04 0.08 0.11 0.11
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 12.98 9.23 7.40 -0.63 7.27 10.37 9.24
Adjusted Cash EPS (Rs.) 18.82 14.76 14.80 5.67 14.41 18.39 17.35
Reported EPS (Rs.) 12.98 9.11 7.40 3.54 7.27 9.77 10.86
Reported Cash EPS (Rs.) 18.82 14.63 14.80 9.83 14.41 17.79 18.96
Dividend Per Share 3.50 2.75 2.20 1.00 2.00 3.50 2.00
Operating Profit Per Share (Rs.) 16.37 13.81 15.55 7.55 14.76 18.63 20.27
Book Value (Excl Rev Res) Per Share (Rs.) 16.37 13.81 15.55 7.55 14.76 18.63 20.27
Book Value (Incl Rev Res) Per Share (Rs.) 16.37 13.81 15.55 7.55 14.76 18.63 20.27
Net Operating Income Per Share (Rs.) 136.57 137.45 247.22 181.43 212.81 245.46 207.86
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 14.18
PROFITABILITY RATIOS
Operating Margin (%) 11.98 10.04 6.29 4.16 6.93 7.58 9.75
Gross Profit Margin (%) 7.71 6.02 3.29 0.69 3.58 4.32 7.04
Net Profit Margin (%) 9.50 6.62 3.00 1.99 3.46 4.30 5.08
Adjusted Cash Margin (%) 13.10 10.33 5.85 3.11 6.62 7.71 8.13
Adjusted Return On Net Worth (%) 30.85 29.86 14.73 -1.35 16.58 26.68 32.01
Reported Return On Net Worth (%) 30.85 29.45 14.73 7.65 16.58 25.14 37.59
Return On long Term Funds (%) 40.61 43.12 25.31 7.13 25.53 31.20 34.63
LEVERAGE RATIOS
Long Term Debt / Equity 0.02 0.02 0.13 0.35 0.26 0.47 0.53
Total Debt/Equity 0.18 0.04 0.13 0.39 0.54 0.78 0.53
Owners fund as % of total Source 0.18 0.04 0.13 0.39 0.54 0.78 0.53
Fixed Assets Turnover Ratio 3.66 4.55 4.09 2.75 3.12 4.09 4.19
LIQUIDITY RATIOS
Current Ratio 1.68 0.91 0.85 0.92 0.93 0.97 0.85
Current Ratio (Inc. ST Loans) 0.95 0.88 0.84 0.87 0.77 0.81 0.85
Quick Ratio 1.03 0.53 0.52 0.61 0.54 0.60 0.43
Inventory Turnover Ratio 16.37 13.81 15.55 7.55 14.76 18.63 20.27
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 11.59 30.20 29.72 28.29 27.56 35.78 18.42
Dividend payout Ratio (Cash Profit) 8.00 18.80 14.87 10.17 13.90 19.65 10.54
Earning Retention Ratio 88.41 70.21 70.28 259.44 72.44 66.29 78.37
Cash Earnings Retention Ratio 92.00 81.37 85.13 82.35 86.10 80.99 88.48
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.40 0.08 0.44 3.07 1.57 1.51 0.96
Financial Charges Coverage Ratio 20.28 11.14 5.09 2.05 3.80 6.36 4.97
Fin. Charges Cov.Ratio (Post Tax) 17.36 9.52 4.48 2.89 3.60 5.65 4.66
COMPONENT RATIOS
Material Cost Component(% earnings) 65.97 69.84 74.56 70.77 72.18 74.18 73.29
Selling Cost Component 0.15 0.11 0.00 0.00 0.00 0.00 2.35
Exports as percent of Total Sales 0.88 0.83 1.06 1.05 0.60 0.33 1.08
Import Comp. in Raw Mat. Consumed 4.38 23.59 3.28 1.60 2.84 0.72 5.54
Long term assets / Total Assets 3.66 4.55 4.09 2.75 3.12 4.09 4.19
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.) 3,573.89 3,576.65 3,576.15 3,571.85 3,571.09 3,575.76 3,570.03
EV / Net Sales (X) 3.29 3.28 3.65 4.99 4.25 3.70 4.37
EV / EBITDA (X) 19.24 23.53 41.59 84.28 42.62 35.16 35.31
MarketCap / Sales (X) 3.29 3.28 3.66 5.00 4.26 3.70 4.39
Retention Ratios (%) 88.41 69.80 70.28 71.71 72.44 64.22 81.58
Price / BV (X) 0.00 0.00 0.00 1.93 2.01 2.26 2.63
Price / Sales (X) 0.66 0.65 0.36 0.50 0.42 0.37 0.43
Earning Yield (%) 0.14 0.10 0.08 0.04 0.08 0.11 0.12
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 39.83 39.72 39.62 39.50 39.50 39.40 39.29
Preference Share Capital 0.00 0.00 0.00 1.75 3.50 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 0.36 0.00 0.00 0.00 0.03 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 293.23 202.46 156.80 140.35 131.50 113.17 91.56
Loan Funds
Secured Loans 9.54 8.79 24.71 73.79 50.97 59.22 47.03
Unsecured Loans 52.73 1.03 1.62 14.69 71.50 83.29 18.60
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 395.32 252.37 222.75 270.09 296.97 298.61 199.99
USES OF FUNDS
Fixed Assets
Gross Block 551.66 439.23 430.17 419.61 419.93 326.44 286.29
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 267.70 228.58 188.22 160.26 154.56 141.24 128.54
Net Block 283.96 210.66 241.95 259.35 265.37 185.20 157.75
Capital Work in Progress 19.93 65.49 7.77 2.23 17.18 88.53 48.17
Investments 0.47 0.00 0.00 0.00 5.25 5.25 5.25
Net Current Assets
Current Assets, Loans and Advances 254.17 208.19 246.34 277.55 318.38 353.25 240.54
Less : Current Liabilities and Provisions 163.21 231.96 273.31 269.04 309.20 333.63 269.13
Total Net Current Assets 90.96 -23.77 -26.97 8.51 9.18 19.62 -28.59
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 17.40
Total 395.32 252.37 222.75 270.09 296.97 298.61 199.99
Note :
Book Value of Unquoted Investments 0.47 0.00 0.00 0.00 5.25 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 79.59 50.30 39.57 65.43 11.39 29.97 18.04
Number of Equity shares outstanding 7.97 7.95 3.96 3.95 3.95 3.94 3.93
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 39.83 39.72 39.62 39.50 39.50 39.40 39.29
Share Application Money 0.00 0.36 0.00 0.00 0.00 0.03 0.00
Preference Share Capital 0.00 0.00 0.00 1.75 3.50 3.50 3.50
Reserves and Surplus 295.25 205.85 159.37 142.87 133.57 113.82 91.56
Loan Funds
Secured Loans 59.72 8.45 24.28 66.22 42.55 58.65 47.03
Unsecured Loans 0.45 1.03 1.62 3.48 47.59 57.21 18.60
Total 395.25 255.42 224.90 253.82 266.71 272.61 199.99
USES OF FUNDS
Fixed Assets
Gross Block 531.68 425.94 417.41 410.81 409.68 317.68 280.42
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 262.41 223.35 183.55 160.26 152.59 139.96 127.81
Net Block 269.27 202.59 233.86 250.54 257.09 177.72 152.61
Capital Work in Progress 8.05 56.36 6.85 1.25 9.25 82.88 41.92
Investments 25.92 15.21 21.13 20.91 21.50 21.91 26.43
Net Current Assets
Current Assets, Loans and Advances 226.45 193.96 212.15 228.78 263.27 288.38 213.64
Less : Current Liabilities and Provisions 134.44 212.70 249.10 247.66 284.40 298.28 252.01
Total Net Current Assets 92.01 -18.74 -36.95 -18.88 -21.13 -9.90 -38.37
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 17.40
Total 395.25 255.42 224.90 253.82 266.71 272.61 199.99
Note :
Book Value of Unquoted Investments 25.92 15.21 21.13 20.91 21.50 21.91 26.43
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 118.68 97.62 88.51 64.84 11.46 29.97 17.83
Number of Equity shares outstanding 7.96 7.94 3.96 3.95 3.95 3.94 3.93
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 1,299.46 1,255.80 1,095.08 833.76 980.15 1,119.65 903.45
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 11.07
Stock Adjustments -9.93 -0.51 -9.99 16.11 -11.03 -8.83 -3.83
Total Income 1,289.53 1,255.29 1,085.09 849.88 969.12 1,110.82 910.69
EXPENDITURE :
Raw Materials 803.92 794.14 745.20 547.05 655.64 778.88 570.25
Excise Duty 115.37 107.65 90.21 60.53 75.61 0.00 94.73
Power and Fuel Cost 64.02 62.40 80.26 67.90 83.00 79.63 56.14
Other Manufacturing Expenses 64.02 62.40 80.26 67.90 83.00 79.63 67.21
Employee Cost 108.25 93.41 69.14 59.82 60.14 52.29 43.46
Selling and Administration Expenses 2.03 4.30 0.00 0.00 0.00 0.00 32.38
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 1,157.61 1,124.29 1,065.06 803.19 957.39 990.44 864.18
Profit before Interest, Depreciation and Tax 566.41 453.96 448.19 443.68 446.67 345.26 307.77
Interest and Financial Charges 14.75 14.73 18.02 24.07 26.74 18.82 21.48
Profit before Depreciation and Tax 551.66 439.23 430.17 419.61 419.93 326.44 286.29
Depreciation 47.78 45.23 31.10 25.91 28.95 32.15 22.51
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 144.37 104.98 47.38 16.71 32.15 51.22 54.21
Tax 39.64 33.48 18.00 2.87 4.43 9.03 17.00
Profit After Tax 104.74 71.50 29.38 13.84 27.73 42.19 37.20
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. 104.74 71.50 29.38 13.84 27.73 42.19 37.20
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 93.76 15.32 -45.56 -67.10 -68.25 -70.65 -6.85
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 11.99 21.85 8.72 3.95 7.91 13.79 7.86
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 0.00 0.00 0.00 5.25 5.25 5.25
Extraordinary Items 0.00 0.00 0.00 17.56 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 1,087.37 1,091.55 979.21 716.38 840.23 967.43 816.70
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 9.72
Stock Adjustments -10.71 -5.20 -9.51 19.18 -10.32 -2.97 1.27
Total Income 1,076.66 1,086.35 969.71 735.56 829.91 964.47 827.69
EXPENDITURE :
Raw Materials 677.88 723.54 697.27 481.93 577.06 683.26 538.28
Excise Duty 135.32 140.70 119.53 88.15 101.80 0.00 94.73
Power and Fuel Cost 63.76 62.03 80.02 67.43 82.49 79.63 55.94
Other Manufacturing Expenses 63.76 62.03 80.02 67.43 82.49 79.63 65.66
Employee Cost 95.65 82.03 59.41 50.66 51.82 46.10 38.70
Selling and Administration Expenses 1.64 1.25 0.00 0.00 0.00 0.00 19.27
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 1,038.01 1,071.59 1,036.27 755.60 895.65 888.62 812.58
Profit before Interest, Depreciation and Tax 540.84 439.59 434.29 431.50 431.75 333.68 300.76
Interest and Financial Charges 9.16 13.65 16.88 20.70 22.07 16.00 20.35
Profit before Depreciation and Tax 531.68 425.94 417.41 410.81 409.68 317.68 280.42
Depreciation 46.44 43.88 29.29 24.85 28.20 31.60 22.13
Profit Before Tax 130.14 93.48 39.82 13.27 33.52 51.75 55.25
Tax 26.77 21.16 10.38 -1.02 4.38 8.91 12.60
Profit After Tax 103.37 72.32 29.44 14.29 29.14 42.84 42.65
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 95.78 18.71 -42.99 -64.58 -66.19 -70.00 -6.30
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 9.55 17.40 6.92 3.23 6.50 10.85 7.22
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 25.92 15.21 21.13 20.91 21.50 21.91 26.43
Extraordinary Items 0.00 0.00 0.00 17.56 0.00 0.00 7.19
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 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Cash and Cash Equivalents at Beginning of the year 4.18 3.98 7.74 5.05 5.48 7.72 14.68
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 130.14 93.48 39.82 13.27 33.52 51.75 42.95
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 22.13
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 -20.35
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 0.46
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 -20.63
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 54.80
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 20.35
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 -0.25
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 53.90 30.07 59.91 49.03 82.86
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -54.75
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.18
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 -19.21
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 0.00 0.00 1.38 23.82 -4.87 -53.42 -65.77
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 -49.33
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 0.00 0.00 -59.04 -51.20 -56.05 2.15 0.00
Net Cash used in Financing Activities 0.00 0.00 -59.04 -51.20 -56.05 2.15 -19.61
Net Inc./(Dec.) in Cash and Cash Equivalent 3.62 0.20 -3.76 2.69 -1.00 -2.24 -2.52
Cash and Cash Equivalents at End of the year 7.80 4.18 3.98 7.74 4.48 5.48 12.16
Rs in Cr Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016 Jun 2016
Sales 470.27 385.04 271.37 385.04 305.68 275.28 335.13
Other Income 1.72 6.14 5.95 5.56 5.64 5.51 5.49
Stock Adjustment -0.29 -12.73 -6.36 26.79 6.51 -35.30 -7.94
Raw Material 300.73 253.51 171.23 218.45 183.40 191.09 211.52
Power And Fuel 24.37 20.79 15.09 17.34 14.07 17.56 15.04
Employee Expenses 30.11 30.74 26.60 26.45 26.32 26.71 27.96
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 53.91 42.43 34.29 40.23 37.20 40.37 35.75
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 61.44 50.30 30.52 55.78 38.17 34.85 52.80
Interest 5.96 4.29 2.51 4.60 1.90 2.30 1.49
Gross Profit 57.20 52.15 33.96 56.73 41.91 38.06 56.80
Depreciation 10.07 8.45 8.40 9.73 9.53 11.15 17.36
Taxation 15.41 14.25 8.15 11.55 11.50 5.90 12.03
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 31.72 29.45 17.41 35.45 20.88 21.00 27.41
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 31.72 29.45 17.41 35.45 20.88 21.00 27.41
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 39.84 39.84 39.84 39.83 39.83 39.80 39.80
EPS Before Extra Ordinary Items
Basic EPS 0.78 0.74 2.19 4.45 2.62 2.64 3.45
Diluted EPS 0.78 0.74 2.18 4.44 2.62 2.63 3.44
EPS After Extra Ordinary Items
Basic EPS 0.78 0.74 2.19 4.45 2.62 2.64 3.45
Diluted EPS 0.78 0.74 2.18 4.44 2.62 2.63 3.44
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 560.75 440.68 361.22 236.60 302.74 245.85 246.71
Other Income 10.28 10.69 12.39 8.05 12.62 14.94 10.82
Stock Adjustment 12.25 -0.43 -12.32 -7.11 16.48 12.02 -32.35
Raw Material 356.07 287.24 243.66 147.11 168.04 140.71 177.30
Power And Fuel 28.82 24.34 20.69 15.02 17.30 13.98 17.51
Employee Expenses 38.65 29.16 28.96 24.70 23.85 23.40 23.06
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 50.84 51.31 39.89 30.53 34.70 30.30 35.91
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 74.13 49.06 40.34 26.35 42.36 25.43 25.28
Interest 5.52 5.26 3.97 2.16 2.87 1.78 2.03
Gross Profit 78.90 54.50 48.76 32.24 52.11 38.59 34.07
Depreciation 13.91 9.54 8.00 7.97 9.40 9.23 10.72
Taxation 19.09 12.80 11.20 6.56 8.87 7.73 2.79
Net Profit / Loss 45.90 32.17 29.57 17.71 33.84 21.64 20.56
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 39.84 39.84 39.84 39.83 39.83 39.80
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 1.15 0.79 2.22 2.22 4.25 2.72 2.58
Diluted EPS 1.15 0.79 2.22 2.22 4.24 2.71 2.58
EPS After Extra Ordinary Items
Basic EPS 1.15 0.79 2.22 2.22 4.25 2.72 2.58
Diluted EPS 1.15 0.79 2.22 2.22 4.24 2.71 2.58
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,738.12 1,066.94 656.41 1,292.44 690.72 610.41 1,255.80
Other Income 7.87 3.10 12.09 5.12 11.20 11.00 8.35
Stock Adjustment 1.96 -0.29 -19.09 -9.93 33.31 -43.24 -0.51
Raw Material 1,089.13 664.39 424.74 781.15 401.85 402.61 794.14
Power And Fuel 89.29 53.41 35.88 64.02 31.41 32.61 62.40
Employee Expenses 127.51 70.17 57.34 107.57 52.77 54.67 94.27
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 192.41 107.05 76.72 149.51 77.44 76.12 148.91
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 237.82 150.86 80.82 200.13 93.95 87.66 156.60
Interest 18.22 12.62 6.80 12.24 6.50 3.79 14.73
Gross Profit 227.46 141.35 86.11 193.01 98.64 94.86 150.22
Depreciation 41.37 24.52 16.85 47.73 19.26 28.52 45.23
Taxation 60.79 38.38 22.40 40.32 23.05 17.93 33.48
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 125.31 78.44 46.86 104.96 56.33 48.41 71.50
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 125.31 78.44 46.86 104.96 56.33 48.41 71.50
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 39.84 39.83 39.83 39.80 39.72
EPS Before Extra Ordinary Items
Basic EPS 3.15 0.00 1.18 2.64 0.00 6.09 9.00
Diluted EPS 3.14 0.00 1.17 2.63 0.00 6.07 8.96
EPS After Extra Ordinary Items
Basic EPS 3.15 0.00 1.18 2.64 0.00 6.09 9.00
Diluted EPS 3.14 0.00 1.17 2.63 0.00 6.07 8.96
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 1,608.55 1,001.43 597.81 1,087.37 548.58 540.46 1,091.55
Other Income 39.04 20.98 20.44 55.43 27.57 26.19 42.34
Stock Adjustment -7.61 11.82 -19.43 -10.71 28.49 -39.20 -5.20
Raw Material 1,034.07 643.30 390.77 677.88 308.76 369.66 723.54
Power And Fuel 88.87 53.16 35.71 63.76 31.28 32.48 62.03
Employee Expenses 121.47 67.80 53.66 95.65 47.26 47.58 82.89
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 181.09 102.15 70.41 130.48 65.01 65.75 119.62
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 190.67 123.20 66.69 130.31 67.79 64.19 108.67
Interest 15.31 10.77 6.13 9.16 4.65 3.21 13.65
Gross Profit 214.41 133.40 81.01 176.58 90.70 87.17 137.37
Depreciation 39.41 23.45 15.97 46.44 18.62 27.82 43.88
Taxation 49.65 31.89 17.76 26.77 16.60 11.46 21.16
Net Profit / Loss 125.34 78.06 47.28 103.37 55.48 47.89 72.32
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 39.83 39.83 39.84 39.83 39.83 39.80 39.72
Equity Dividend Rate 0.00 0.00 0.00 70.00 0.00 0.00 55.00
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 3.15 0.00 1.18 12.99 0.00 6.02 9.11
Diluted EPS 3.14 0.00 1.18 12.96 0.00 6.01 9.06
EPS After Extra Ordinary Items
Basic EPS 3.15 0.00 1.18 12.99 0.00 6.02 9.11
Diluted EPS 3.14 0.00 1.18 12.96 0.00 6.01 9.06