18 Nov 2018 | 6:43 PM
 

Jindal Poly Films Ltd. Share Price Live (BSE)
0

BSE Code: 500227 | NSE Symbol: JINDALPOLY
255.75
0.10
(0.04 %)
16 Nov 2018 | 04:01 PM
Change company
  • Open (Rs)
    255.00
  • Prev. close (Rs.)
    255.65
  • High (Rs.)
    262.90
  • Low (Rs.)
    252.10
  • 52W H (Rs.)
    444.90
  • 52W L (Rs.)
    205.10
  • Volume
    3554
  • MCap (Rs in Cr.)
    1,119.83

Jindal Poly Films 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.) 38.92 55.75 161.57 69.48 22.67 12.82 49.19
Adjusted Cash EPS (Rs.) 97.19 120.73 217.59 121.84 67.29 33.97 69.66
Reported EPS (Rs.) 19.46 42.81 77.16 39.34 18.58 2.44 31.37
Reported Cash EPS (Rs.) 77.73 107.78 133.18 91.70 63.19 23.58 51.84
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 141.35 154.89 282.47 148.49 98.88 32.91 80.58
Book Value (Excl Rev Res) Per Share (Rs.) 141.35 154.89 282.47 148.49 98.88 32.91 80.58
Book Value (Incl Rev Res) Per Share (Rs.) 141.35 154.89 282.47 148.49 98.88 32.91 80.58
Net Operating Income Per Share (Rs.) 1,472.59 1,602.06 1,710.02 1,721.69 1,223.05 530.78 549.58
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 9.59 9.66 16.51 8.62 8.08 6.20 14.66
Gross Profit Margin (%) 5.64 5.61 13.24 5.58 4.43 2.21 10.93
Net Profit Margin (%) 1.32 2.67 4.51 2.28 1.51 0.45 5.70
Adjusted Cash Margin (%) 6.53 7.46 12.73 7.06 5.47 6.26 12.57
Adjusted Return On Net Worth (%) 6.88 10.31 31.92 17.13 5.69 3.08 12.31
Reported Return On Net Worth (%) 3.44 7.92 15.24 9.70 4.66 0.58 7.85
Return On long Term Funds (%) 14.49 13.29 28.68 14.47 9.73 5.05 14.03
LEVERAGE RATIOS
Long Term Debt / Equity 0.20 0.46 0.55 0.69 0.57 0.11 0.15
Total Debt/Equity 0.33 0.69 0.79 0.96 0.82 0.28 0.25
Owners fund as % of total Source 0.33 0.69 0.79 0.96 0.82 0.28 0.25
Fixed Assets Turnover Ratio 1.60 1.49 1.74 2.03 1.80 1.02 1.12
LIQUIDITY RATIOS
Current Ratio 0.96 1.18 1.27 1.22 1.16 1.69 1.42
Current Ratio (Inc. ST Loans) 0.68 0.85 0.92 0.88 0.88 0.89 0.92
Quick Ratio 0.59 0.67 0.72 0.71 0.63 1.07 0.98
Inventory Turnover Ratio 141.35 154.89 282.47 148.49 98.88 32.91 80.58
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 10.59 2.81 1.49 2.93 6.29 48.02 9.05
Dividend payout Ratio (Cash Profit) 2.65 1.11 0.86 1.26 1.85 4.96 5.47
Earning Retention Ratio 94.71 97.85 99.29 98.34 94.85 90.88 94.23
Cash Earnings Retention Ratio 97.88 99.01 99.47 99.06 98.27 96.56 95.93
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.94 3.11 1.85 3.21 4.86 3.46 1.45
Financial Charges Coverage Ratio 6.05 7.43 12.39 7.83 3.71 5.33 13.98
Fin. Charges Cov.Ratio (Post Tax) 4.01 5.71 6.86 5.73 3.22 3.82 9.53
COMPONENT RATIOS
Material Cost Component(% earnings) 62.00 59.25 56.88 63.47 65.29 78.10 69.57
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 1.60 1.49 1.74 2.03 1.80 1.02 1.12
Bonus Component In Equity Capital (%) 76.27 76.27 76.27 76.27 79.43 79.43 77.63
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,026.73 1,008.43 956.96 989.84 977.94 1,095.48 1,099.01
EV / Net Sales (X) 0.16 0.14 0.13 0.13 0.19 0.49 0.46
EV / EBITDA (X) 1.50 1.36 0.78 1.49 2.21 5.85 3.01
MarketCap / Sales (X) 0.17 0.16 0.15 0.15 0.22 0.50 0.47
Retention Ratios (%) 89.41 97.19 98.51 97.07 93.71 51.98 90.95
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.17 0.16 0.15 0.15 0.21 0.48 0.46
Earning Yield (%) 0.08 0.17 0.30 0.15 0.07 0.01 0.12
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 45.40 17.86 47.64 38.45 26.61 13.38 49.63
Adjusted Cash EPS (Rs.) 68.71 40.31 61.17 51.60 49.06 34.53 70.10
Reported EPS (Rs.) 3.32 21.64 47.00 36.45 19.81 7.75 31.86
Reported Cash EPS (Rs.) 26.63 44.09 60.53 49.60 42.26 28.89 52.34
Dividend Per Share 1.00 1.00 1.00 1.00 1.00 1.00 2.50
Operating Profit Per Share (Rs.) 69.13 51.55 85.34 67.22 67.60 33.47 81.02
Book Value (Excl Rev Res) Per Share (Rs.) 69.13 51.55 85.34 67.22 67.60 33.47 81.02
Book Value (Incl Rev Res) Per Share (Rs.) 69.13 51.55 85.34 67.22 67.60 33.47 81.02
Net Operating Income Per Share (Rs.) 673.84 591.98 603.93 595.63 625.65 530.78 549.58
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 10.25 8.70 14.13 11.28 10.80 6.30 14.74
Gross Profit Margin (%) 6.79 4.91 11.88 9.07 7.21 2.32 11.01
Net Profit Margin (%) 0.49 3.65 7.78 6.11 3.16 1.45 5.79
Adjusted Cash Margin (%) 9.96 6.65 9.99 8.53 7.75 6.36 12.65
Adjusted Return On Net Worth (%) 10.95 4.33 11.55 11.09 8.88 3.17 12.40
Reported Return On Net Worth (%) 0.80 5.25 11.40 10.51 6.61 1.84 7.96
Return On long Term Funds (%) 11.73 7.59 16.04 15.54 16.98 5.11 14.11
LEVERAGE RATIOS
Long Term Debt / Equity 0.27 0.38 0.20 0.18 0.03 0.11 0.15
Total Debt/Equity 0.45 0.49 0.38 0.33 0.24 0.28 0.25
Owners fund as % of total Source 0.45 0.49 0.38 0.33 0.24 0.28 0.25
Fixed Assets Turnover Ratio 1.11 1.00 1.19 1.43 1.37 1.01 1.12
LIQUIDITY RATIOS
Current Ratio 1.14 1.06 1.51 1.36 1.16 1.69 1.42
Current Ratio (Inc. ST Loans) 0.67 0.70 0.82 0.88 0.73 0.89 0.92
Quick Ratio 0.69 0.68 0.98 0.89 0.67 1.07 0.98
Inventory Turnover Ratio 69.13 51.55 85.34 67.22 67.60 33.47 81.02
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 30.12 4.62 2.12 2.74 5.04 12.90 7.66
Dividend payout Ratio (Cash Profit) 3.75 2.26 1.65 2.01 2.36 3.46 4.66
Earning Retention Ratio 97.80 94.41 97.91 97.40 96.25 92.53 95.08
Cash Earnings Retention Ratio 98.55 97.52 98.37 98.07 97.97 97.11 96.52
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.70 5.05 2.57 2.19 1.48 3.41 1.44
Financial Charges Coverage Ratio 6.08 4.98 11.44 12.38 6.13 5.40 14.05
Fin. Charges Cov.Ratio (Post Tax) 2.91 4.35 8.43 9.03 4.47 4.46 9.61
COMPONENT RATIOS
Material Cost Component(% earnings) 73.03 73.05 69.83 72.17 75.76 78.09 69.57
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 25.33 22.15 26.75 28.69 30.31 31.53 24.58
Import Comp. in Raw Mat. Consumed 0.00 0.00 30.27 55.69 47.11 33.35 22.37
Long term assets / Total Assets 1.11 1.00 1.19 1.43 1.37 1.01 1.12
Bonus Component In Equity Capital (%) 76.27 76.27 76.27 79.43 79.43 79.43 77.63
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,028.81 1,070.28 1,061.79 1,080.14 1,052.16 1,095.58 1,099.22
EV / Net Sales (X) 0.35 0.41 0.40 0.43 0.40 0.49 0.46
EV / EBITDA (X) 2.77 3.73 2.60 3.36 3.35 5.78 2.99
MarketCap / Sales (X) 0.38 0.43 0.42 0.45 0.42 0.50 0.47
Retention Ratios (%) 69.88 95.38 97.88 97.26 94.96 87.10 92.34
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.38 0.43 0.42 0.43 0.41 0.48 0.46
Earning Yield (%) 0.01 0.08 0.18 0.14 0.08 0.03 0.13
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 43.79 43.79 43.79 43.79 42.05 42.05 43.02
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 2,433.18 2,332.70 2,172.38 1,731.35 1,633.47 1,703.26 1,675.17
Loan Funds
Secured Loans 588.22 1,316.94 1,382.58 1,418.92 1,169.54 291.14 321.28
Unsecured Loans 237.27 326.79 375.39 293.30 206.40 203.38 114.24
Minority Interest 0.00 727.37 699.13 468.29 425.49 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 3,302.46 4,747.59 4,673.27 3,955.64 3,476.96 2,239.84 2,153.72
USES OF FUNDS
Fixed Assets
Gross Block 2,051.07 3,570.12 3,260.22 3,731.79 3,832.75 2,114.70 2,067.71
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 264.88 461.60 245.77 1,277.60 1,047.91 862.55 771.56
Net Block 1,786.19 3,108.52 3,014.45 2,454.19 2,784.83 1,252.15 1,296.16
Capital Work in Progress 14.85 316.09 388.77 539.76 129.60 48.79 48.95
Investments 1,541.94 900.83 727.11 544.07 215.09 637.44 618.09
Net Current Assets
Current Assets, Loans and Advances 1,096.19 2,633.46 2,537.36 2,273.95 2,483.31 739.64 643.63
Less : Current Liabilities and Provisions 1,136.71 2,211.31 1,994.42 1,856.33 2,135.88 438.18 453.10
Total Net Current Assets -40.52 422.15 542.94 417.63 347.43 301.46 190.53
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 3,302.46 4,747.59 4,673.27 3,955.64 3,476.96 2,239.84 2,153.72
Note :
Book Value of Unquoted Investments 1,317.20 900.83 727.11 544.07 215.09 623.59 615.29
Market Value of Quoted Investments 224.75 0.00 0.00 0.00 0.00 17.28 41.11
Contingent liabilities 593.87 1,265.89 685.90 1,129.31 428.80 255.70 1,618.52
Number of Equity shares outstanding 4.38 4.38 4.38 4.38 4.20 4.20 4.30
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 43.79 43.79 43.79 42.05 42.05 42.05 43.02
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 1,770.96 1,760.20 1,760.81 1,415.64 1,216.84 1,727.39 1,677.54
Loan Funds
Secured Loans 811.06 891.81 494.43 307.01 145.28 291.14 321.28
Unsecured Loans 0.00 0.00 193.16 169.19 159.06 203.38 114.24
Total 2,625.81 2,695.80 2,492.19 1,933.89 1,563.23 2,263.97 2,156.09
USES OF FUNDS
Fixed Assets
Gross Block 2,026.14 1,967.33 2,384.69 2,111.23 2,113.37 2,111.97 2,065.18
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 264.17 180.61 1,109.15 1,012.00 958.52 862.55 771.56
Net Block 1,761.98 1,786.73 1,275.54 1,099.23 1,154.85 1,249.42 1,293.63
Capital Work in Progress 14.84 12.64 165.21 80.49 50.80 48.79 48.95
Investments 719.36 847.84 785.46 575.36 254.62 664.07 622.77
Net Current Assets
Current Assets, Loans and Advances 1,059.04 901.93 784.16 673.45 760.58 739.88 643.62
Less : Current Liabilities and Provisions 929.40 853.35 518.17 494.64 657.62 438.18 452.87
Total Net Current Assets 129.64 48.59 265.99 178.81 102.96 301.70 190.75
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 2,625.81 2,695.80 2,492.19 1,933.89 1,563.23 2,263.97 2,156.09
Note :
Book Value of Unquoted Investments 496.52 656.50 785.46 575.36 254.63 650.22 608.92
Market Value of Quoted Investments 222.84 191.34 0.00 0.00 0.00 17.28 20.91
Contingent liabilities 268.30 178.54 288.57 1,075.12 1,066.29 255.70 469.62
Number of Equity shares outstanding 4.38 4.38 4.38 4.20 4.20 4.20 4.30
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 6,447.95 7,017.07 7,487.55 7,538.64 5,142.64 2,231.79 2,364.40
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -59.54 -72.20 -30.28 69.82 -10.36 -17.13 27.15
Total Income 6,388.41 6,944.87 7,457.28 7,608.46 5,132.28 2,214.66 2,391.55
EXPENDITURE :
Raw Materials 3,696.51 3,751.69 3,770.11 4,280.69 3,180.52 1,659.55 1,559.10
Excise Duty 64.53 276.86 0.00 263.67 228.07 195.08 180.36
Power and Fuel Cost 374.23 384.30 375.22 382.62 303.13 212.55 203.94
Other Manufacturing Expenses 374.23 384.30 375.22 382.62 303.13 212.55 203.94
Employee Cost 787.88 969.91 900.83 934.18 445.85 33.80 30.14
Selling and Administration Expenses 0.00 0.00 0.00 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 5,297.38 5,767.06 5,421.39 6,243.78 4,460.70 2,313.53 2,177.47
Profit before Interest, Depreciation and Tax 2,164.14 3,670.31 3,359.72 3,816.59 3,952.28 2,149.82 2,093.85
Interest and Financial Charges 113.07 100.19 99.50 84.80 119.54 35.12 26.14
Profit before Depreciation and Tax 2,051.07 3,570.12 3,260.22 3,731.79 3,832.75 2,114.70 2,067.71
Depreciation 255.16 278.20 245.29 229.27 187.59 88.92 88.09
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 231.03 305.02 518.42 218.10 118.80 19.44 174.43
Tax 145.82 111.62 180.55 45.87 40.68 9.19 39.47
Profit After Tax 85.21 193.40 337.88 172.23 78.12 10.24 134.96
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. 85.21 193.40 337.88 172.23 78.12 10.24 134.96
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 1,311.90 1,270.49 1,378.44 695.11 531.75 516.09 530.09
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 9.03 4.38 4.20 4.20 4.20 4.20 10.51
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 1,317.20 900.83 727.11 544.07 215.09 623.59 615.29
Extraordinary Items -31.25 25.28 8.67 -122.34 -28.59 -23.68 -73.23
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 2,950.52 2,592.06 2,644.39 2,504.47 2,630.72 2,231.79 2,364.40
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -52.10 -22.10 -9.47 29.46 -7.99 -17.13 27.15
Total Income 2,898.42 2,569.96 2,634.91 2,533.93 2,622.73 2,214.66 2,391.55
EXPENDITURE :
Raw Materials 2,011.61 1,776.91 1,715.95 1,704.68 1,897.31 1,659.55 1,559.10
Excise Duty 64.47 279.05 257.45 230.26 228.07 195.08 180.36
Power and Fuel Cost 235.10 204.82 179.67 184.30 181.69 212.79 203.69
Other Manufacturing Expenses 235.10 204.82 179.67 184.30 181.69 212.79 203.69
Employee Cost 84.69 78.13 63.49 38.39 36.89 33.80 30.14
Selling and Administration Expenses 0.00 0.00 0.00 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 2,630.97 2,543.74 2,396.23 2,341.92 2,525.65 2,314.01 2,176.96
Profit before Interest, Depreciation and Tax 2,087.24 2,024.91 2,420.37 2,137.22 2,164.54 2,147.09 2,091.32
Interest and Financial Charges 61.10 57.57 35.69 25.99 51.17 35.12 26.14
Profit before Depreciation and Tax 2,026.14 1,967.33 2,384.69 2,111.23 2,113.37 2,111.97 2,065.18
Depreciation 102.05 98.29 59.25 55.31 94.39 88.92 88.09
Profit Before Tax 24.32 147.42 310.35 231.97 139.52 41.77 176.55
Tax 9.79 52.66 104.56 78.71 56.23 9.19 39.47
Profit After Tax 14.53 94.75 205.78 153.26 83.29 32.58 137.08
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 920.36 911.10 848.84 672.92 549.58 520.33 549.97
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 4.38 3.49 3.49 3.35 3.49 3.49 8.81
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 496.52 656.50 785.46 575.36 254.63 650.22 608.92
Extraordinary Items -184.26 16.53 -2.81 -8.41 -28.59 -23.68 -76.42
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007 Mar 2006
Cash and Cash Equivalents at Beginning of the year 23.16 90.20 126.52 8.80 7.78 10.18 17.81
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 177.35 866.91 296.95 166.34 191.29 90.31 54.66
Adjustments :
Depreciation 0.00 90.78 85.39 75.02 64.02 60.56 65.58
Interest (Net) 0.00 -0.64 -9.42 21.38 17.12 15.60 15.22
Dividend Received 0.00 -9.66 -1.37 -1.68 -0.10 -0.76 -3.64
P/L on Sales of Assets 0.00 0.02 0.08 0.02 0.00 -0.15 0.02
P/L on Sales of Invest 0.00 -0.42 -2.48 -7.91 -4.93 -9.02 -12.31
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 -168.15 -5.51 61.92 -50.48 -33.36 9.97
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 54.50 44.16 19.44 43.33 -39.03 -60.96
Loans and Advances 0.00 -75.70 -21.73 -4.43 -37.53 -0.01 9.28
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 -254.08 -65.00 -51.74 -54.07 -8.65 -10.54
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 -1.27
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 289.12 460.99 272.61 281.11 132.94 84.57 62.90
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -81.83 -210.26 -298.35 -91.91 -109.33 -93.67
Sale of Fixed Assets 0.00 0.78 0.72 0.12 0.00 0.20 2.08
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 -1,796.87 -27.38 -325.70 -90.39 -96.70 -312.24
Sale of Investments 0.00 1,401.51 53.61 240.79 87.54 178.16 185.07
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.64 9.42 2.66 0.21 0.12 0.78
Dividend Received 0.00 -9.66 -1.37 -1.68 -0.10 -0.76 -3.64
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 -233.54 -466.15 -172.86 -378.80 -94.48 -26.79 -214.34
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 -66.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 -38.59
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 -26.84 -5.82 -6.57 -6.57 -7.36 -20.18
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -25.12 -26.53 -21.38 -17.12 -15.60 -15.22
Others -62.51 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -62.51 -61.53 -136.03 215.40 -37.45 -60.17 144.00
Net Inc./(Dec.) in Cash and Cash Equivalent -6.94 -66.68 -36.28 117.72 1.02 -2.40 -7.44
Cash and Cash Equivalents at End of the year 16.22 23.52 90.24 126.52 8.80 7.78 10.37
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 4.93 16.44 48.20 6.91 16.01 22.92 89.92
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 168.14 310.35 231.72 139.22 41.25 176.05 865.00
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 306.62 268.34 123.77 379.74 26.95 291.09 442.01
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 -240.08 -442.86 -302.68 -93.68 -16.80 -235.48 -462.84
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 -59.64 163.55 143.44 -244.78 -6.51 -62.51 -46.17
Net Cash used in Financing Activities -59.64 163.55 143.44 -244.78 -6.51 -62.51 -46.17
Net Inc./(Dec.) in Cash and Cash Equivalent 6.90 -10.97 -35.46 41.28 3.64 -6.91 -67.01
Cash and Cash Equivalents at End of the year 11.83 5.47 12.74 48.20 19.65 16.01 22.92
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 791.07 2,033.37 1,807.41 1,816.10 1,875.49 1,520.69 1,842.77
Other Income 25.03 18.22 5.65 14.35 -4.73 29.50 35.35
Stock Adjustment -60.62 5.02 -35.01 31.07 8.44 11.27 -48.51
Raw Material 554.28 1,147.64 1,021.21 973.38 1,037.95 765.42 1,069.05
Power And Fuel 0.00 0.00 0.00 0.00 0.00 100.81 93.88
Employee Expenses 24.64 274.61 244.80 243.84 242.43 239.86 247.47
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 174.83 407.53 407.27 376.61 448.12 282.49 282.11
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 96.48 173.89 163.81 184.75 121.79 104.94 163.27
Interest 15.50 30.49 28.16 38.92 26.79 20.57 26.30
Gross Profit 106.01 161.62 141.30 160.18 90.27 113.87 172.32
Depreciation 29.62 80.96 73.76 68.53 75.76 68.87 68.49
Taxation -23.09 132.44 18.62 17.84 19.75 6.51 26.73
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 -69.61 105.30 41.24 62.25 9.63 38.49 77.10
Minority Interest 0.00 -37.95 -4.58 -24.64 -11.70 0.00 0.00
Share Of P/L Of Associates 12.18 1.02 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates -57.43 68.36 36.66 37.62 -2.08 38.49 77.10
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 43.79 43.79 43.79 43.79 43.79 43.79 43.79
EPS Before Extra Ordinary Items
Basic EPS -13.12 15.61 8.37 8.59 0.47 7.44 14.63
Diluted EPS -13.12 15.61 8.37 8.59 0.47 7.44 14.63
EPS After Extra Ordinary Items
Basic EPS -13.12 15.61 8.37 8.59 0.47 7.44 14.63
Diluted EPS -13.12 15.61 8.37 8.59 0.47 7.44 14.63
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 989.29 874.27 780.34 768.08 726.61 675.50 690.47
Other Income 9.38 11.72 24.08 16.49 10.49 15.70 8.76
Stock Adjustment 14.26 -36.79 -58.43 1.98 4.45 -0.10 6.01
Raw Material 676.15 627.52 555.95 508.05 484.07 463.54 489.69
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 21.95 23.15 23.63 20.83 19.86 21.50 19.45
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 152.36 151.07 169.64 148.58 133.13 136.33 150.49
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 124.57 109.32 89.15 75.03 85.04 53.47 23.75
Interest 13.17 9.89 12.83 15.52 12.97 19.77 7.22
Gross Profit 120.78 111.15 100.40 76.00 82.56 49.40 25.29
Depreciation 25.42 25.32 29.13 24.41 23.93 22.30 16.64
Taxation -5.26 29.03 -26.55 15.67 16.38 4.30 16.18
Net Profit / Loss -10.65 54.04 -71.27 39.33 34.54 11.94 3.49
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 43.79 43.79 43.79 43.79 43.79 43.79 43.79
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 -2.43 12.34 -16.28 8.98 7.89 2.73 0.80
Diluted EPS -2.43 12.34 -16.28 8.98 7.89 2.73 0.80
EPS After Extra Ordinary Items
Basic EPS -2.43 12.34 -16.28 8.98 7.89 2.73 0.80
Diluted EPS -2.43 12.34 -16.28 8.98 7.89 2.73 0.80
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 6,447.95 2,824.44 3,623.51 7,014.86 3,396.18 3,620.89 7,225.57
Other Income 65.53 43.25 22.28 66.20 24.77 44.82 20.00
Stock Adjustment -59.54 -55.60 -3.94 -72.20 19.71 -91.91 -29.51
Raw Material 3,696.51 1,701.92 1,994.59 3,751.69 1,803.37 1,948.32 3,770.11
Power And Fuel 0.00 0.00 0.00 0.00 100.81 178.36 372.45
Employee Expenses 787.88 299.25 488.64 969.91 482.29 487.62 862.10
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 1,366.23 582.36 783.87 1,577.48 730.61 567.69 1,044.45
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 618.95 270.37 348.57 678.23 226.73 453.72 1,010.11
Interest 113.07 45.99 67.08 100.19 47.36 52.92 92.90
Gross Profit 571.41 267.63 303.77 644.24 204.14 445.62 937.21
Depreciation 255.16 110.58 144.57 284.51 144.63 133.57 243.20
Taxation 145.82 109.35 36.47 115.61 26.26 85.36 187.62
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 -1.22
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 139.18 35.69 103.49 268.84 48.12 226.69 509.01
Minority Interest -67.17 -37.95 -29.21 -81.96 -11.70 0.00 -140.27
Share Of P/L Of Associates 13.20 13.20 0.00 0.56 0.00 0.56 2.39
Net P/L After Minority Interest and Share Of Associates 85.21 10.93 74.28 187.44 -2.08 227.25 371.13
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 43.79 43.79 43.79 43.79 43.79 43.79 43.79
EPS Before Extra Ordinary Items
Basic EPS 19.46 0.00 16.96 42.81 0.00 37.20 84.76
Diluted EPS 19.46 0.00 16.96 42.81 0.00 37.20 84.76
EPS After Extra Ordinary Items
Basic EPS 19.46 0.00 16.96 42.81 0.00 37.20 84.76
Diluted EPS 19.46 0.00 16.96 42.81 0.00 37.20 84.76
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 1,863.56 2,950.52 1,548.42 1,402.11 2,463.80 1,248.90 2,644.39
Other Income 21.10 69.05 40.57 28.48 52.78 25.39 34.43
Stock Adjustment -25.35 -52.10 -56.45 4.35 -17.06 -3.39 -9.47
Raw Material 1,306.50 2,011.61 1,064.00 947.61 1,694.20 869.22 1,715.95
Power And Fuel 0.00 0.00 0.00 0.00 0.00 53.40 179.67
Employee Expenses 45.10 84.69 44.46 40.24 69.75 35.74 63.49
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 302.32 588.81 318.22 270.58 502.86 215.84 310.45
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 234.99 302.68 164.18 138.51 205.96 75.46 373.66
Interest 24.17 61.10 28.35 32.74 37.47 17.16 35.69
Gross Profit 231.92 310.63 176.40 134.25 221.27 83.69 372.40
Depreciation 50.74 102.05 53.54 48.51 69.66 34.52 59.25
Taxation 23.77 9.79 -10.88 20.68 54.53 27.21 104.56
Net Profit / Loss 43.39 14.53 -31.94 46.48 113.61 32.98 205.78
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 -1.23
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 43.79 43.79 43.79 43.79 43.79 43.79 43.79
Equity Dividend Rate 0.00 0.00 0.00 0.00 10.00 0.00 10.00
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 9.91 3.32 0.00 10.62 25.95 0.00 47.00
Diluted EPS 9.91 3.32 0.00 10.62 25.95 0.00 47.00
EPS After Extra Ordinary Items
Basic EPS 9.91 3.32 0.00 10.62 25.95 0.00 47.00
Diluted EPS 9.91 3.32 0.00 10.62 25.95 0.00 47.00