19 Jul 2018 | 9:17 PM
 

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

BSE Code: 500227 | NSE Symbol: JINDALPOLY
212.55
-2.00
(-0.93 %)
19 Jul 2018 | 03:41 PM
Change company
  • Open (Rs)
    211.30
  • Prev. close (Rs.)
    214.55
  • High (Rs.)
    215.45
  • Low (Rs.)
    208.00
  • 52W H (Rs.)
    463.00
  • 52W L (Rs.)
    205.10
  • Volume
    9793
  • MCap (Rs in Cr.)
    930.68

Jindal Poly Films 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.) 57.11 161.57 69.48 22.67 12.82 49.19 128.49
Adjusted Cash EPS (Rs.) 120.65 217.59 121.84 67.29 33.97 69.66 147.58
Reported EPS (Rs.) 62.89 104.09 39.34 18.58 2.44 31.37 129.21
Reported Cash EPS (Rs.) 126.42 160.11 91.70 63.19 23.58 51.84 148.31
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 155.40 282.47 148.49 98.88 32.91 80.58 206.98
Book Value (Excl Rev Res) Per Share (Rs.) 155.40 282.47 148.49 98.88 32.91 80.58 206.98
Book Value (Incl Rev Res) Per Share (Rs.) 155.40 282.47 148.49 98.88 32.91 80.58 206.98
Net Operating Income Per Share (Rs.) 1,602.57 1,710.02 1,721.69 1,223.05 530.78 549.58 620.08
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 9.69 16.51 8.62 8.08 6.20 14.66 33.37
Gross Profit Margin (%) 5.73 13.24 5.58 4.43 2.21 10.93 30.30
Net Profit Margin (%) 3.92 6.08 2.28 1.51 0.45 5.70 20.83
Adjusted Cash Margin (%) 7.46 12.73 7.06 5.47 6.26 12.57 23.62
Adjusted Return On Net Worth (%) 10.52 31.92 17.13 5.69 3.08 12.31 36.37
Reported Return On Net Worth (%) 11.58 20.56 9.70 4.66 0.58 7.85 36.58
Return On long Term Funds (%) 13.31 28.68 14.47 9.73 5.05 14.03 45.70
LEVERAGE RATIOS
Long Term Debt / Equity 0.46 0.55 0.69 0.57 0.11 0.15 0.19
Total Debt/Equity 0.69 0.79 0.96 0.82 0.28 0.25 0.26
Owners fund as % of total Source 0.69 0.79 0.96 0.82 0.28 0.25 0.26
Fixed Assets Turnover Ratio 1.49 1.74 2.03 1.80 1.02 1.12 1.58
LIQUIDITY RATIOS
Current Ratio 1.19 1.27 1.22 1.16 1.69 1.42 1.43
Current Ratio (Inc. ST Loans) 0.85 0.92 0.88 0.88 0.89 0.92 1.01
Quick Ratio 0.67 0.72 0.71 0.63 1.07 0.98 0.88
Inventory Turnover Ratio 155.40 282.47 148.49 98.88 32.91 80.58 206.98
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 1.91 1.11 2.93 6.29 48.02 9.05 2.24
Dividend payout Ratio (Cash Profit) 0.95 0.72 1.26 1.85 4.96 5.47 1.95
Earning Retention Ratio 97.90 99.29 98.34 94.85 90.88 94.23 97.74
Cash Earnings Retention Ratio 99.01 99.47 99.06 98.27 96.56 95.93 98.04
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 3.11 1.85 3.21 4.86 3.46 1.45 0.63
Financial Charges Coverage Ratio 7.39 12.39 7.83 3.71 5.33 13.98 44.56
Fin. Charges Cov.Ratio (Post Tax) 6.53 8.05 5.73 3.22 3.82 9.53 32.23
COMPONENT RATIOS
Material Cost Component(% earnings) 59.23 56.88 63.47 65.29 78.10 69.57 54.09
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 1.49 1.74 2.03 1.80 1.02 1.12 1.58
Bonus Component In Equity Capital (%) 76.27 76.27 76.27 79.43 79.43 77.63 72.54
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 813.80 762.33 795.21 783.31 900.85 904.38 897.08
EV / Net Sales (X) 0.12 0.10 0.11 0.15 0.40 0.38 0.31
EV / EBITDA (X) 1.10 0.62 1.20 1.77 4.81 2.48 0.92
MarketCap / Sales (X) 0.13 0.12 0.12 0.18 0.41 0.39 0.32
Retention Ratios (%) 98.09 98.89 97.07 93.71 51.98 90.95 97.76
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.13 0.12 0.12 0.17 0.40 0.38 0.34
Earning Yield (%) 0.30 0.50 0.19 0.09 0.01 0.15 0.61
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 22.17 47.64 38.45 26.61 13.38 49.63 128.01
Adjusted Cash EPS (Rs.) 38.08 61.17 51.60 49.06 34.53 70.10 146.30
Reported EPS (Rs.) 25.95 47.00 36.45 19.81 7.75 31.86 128.72
Reported Cash EPS (Rs.) 41.86 60.53 49.60 42.26 28.89 52.34 147.01
Dividend Per Share 1.00 1.00 1.00 1.00 1.00 2.50 2.50
Operating Profit Per Share (Rs.) 47.04 85.34 67.22 67.60 33.47 81.02 207.68
Book Value (Excl Rev Res) Per Share (Rs.) 47.04 85.34 67.22 67.60 33.47 81.02 207.68
Book Value (Incl Rev Res) Per Share (Rs.) 47.04 85.34 67.22 67.60 33.47 81.02 207.68
Net Operating Income Per Share (Rs.) 562.69 603.93 595.63 625.65 530.78 549.58 596.46
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 8.35 14.13 11.28 10.80 6.30 14.74 34.81
Gross Profit Margin (%) 5.53 11.88 9.07 7.21 2.32 11.01 31.75
Net Profit Margin (%) 4.61 7.78 6.11 3.16 1.45 5.79 21.58
Adjusted Cash Margin (%) 6.62 9.99 8.53 7.75 6.36 12.65 24.43
Adjusted Return On Net Worth (%) 5.29 11.55 11.09 8.88 3.17 12.40 35.75
Reported Return On Net Worth (%) 6.19 11.40 10.51 6.61 1.84 7.96 35.95
Return On long Term Funds (%) 8.41 16.04 15.54 16.98 5.11 14.11 45.42
LEVERAGE RATIOS
Long Term Debt / Equity 0.23 0.20 0.18 0.03 0.11 0.15 0.18
Total Debt/Equity 0.33 0.38 0.33 0.24 0.28 0.25 0.25
Owners fund as % of total Source 0.33 0.38 0.33 0.24 0.28 0.25 0.25
Fixed Assets Turnover Ratio 1.00 1.19 1.43 1.37 1.01 1.12 1.53
LIQUIDITY RATIOS
Current Ratio 1.12 1.51 1.36 1.16 1.69 1.42 1.42
Current Ratio (Inc. ST Loans) 0.73 0.82 0.88 0.73 0.89 0.92 1.01
Quick Ratio 0.70 0.98 0.89 0.67 1.07 0.98 0.90
Inventory Turnover Ratio 47.04 85.34 67.22 67.60 33.47 81.02 207.68
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 3.85 2.12 2.74 5.04 12.90 7.66 1.94
Dividend payout Ratio (Cash Profit) 2.38 1.65 2.01 2.36 3.46 4.66 1.70
Earning Retention Ratio 95.49 97.91 97.40 96.25 92.53 95.08 98.05
Cash Earnings Retention Ratio 97.38 98.37 98.07 97.97 97.11 96.52 98.30
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 3.62 2.57 2.19 1.48 3.41 1.44 0.60
Financial Charges Coverage Ratio 6.91 11.44 12.38 6.13 5.40 14.05 47.32
Fin. Charges Cov.Ratio (Post Tax) 5.89 8.43 9.03 4.47 4.46 9.61 34.12
COMPONENT RATIOS
Material Cost Component(% earnings) 73.37 69.83 72.17 75.76 78.09 69.57 54.66
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.22 26.75 28.69 30.31 31.53 24.58 26.14
Import Comp. in Raw Mat. Consumed 0.00 30.27 55.69 47.11 33.35 22.37 32.16
Long term assets / Total Assets 1.00 1.19 1.43 1.37 1.01 1.12 1.53
Bonus Component In Equity Capital (%) 76.27 76.27 79.43 79.43 79.43 77.63 72.54
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 878.46 867.16 885.51 857.53 900.95 904.59 897.68
EV / Net Sales (X) 0.36 0.33 0.35 0.33 0.40 0.38 0.33
EV / EBITDA (X) 3.40 2.12 2.75 2.73 4.75 2.46 0.93
MarketCap / Sales (X) 0.37 0.35 0.37 0.35 0.41 0.39 0.34
Retention Ratios (%) 96.15 97.88 97.26 94.96 87.10 92.34 98.06
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.37 0.35 0.35 0.34 0.40 0.38 0.35
Earning Yield (%) 0.12 0.22 0.17 0.09 0.04 0.15 0.61
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 43.79 43.79 43.79 42.05 42.05 43.02 46.04
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 2,332.70 2,172.38 1,731.35 1,633.47 1,703.26 1,675.17 1,580.20
Loan Funds
Secured Loans 1,316.94 1,382.58 1,418.92 1,169.54 291.14 321.28 417.76
Unsecured Loans 326.79 375.39 293.30 206.40 203.38 114.24 10.95
Minority Interest 727.37 699.13 468.29 425.49 0.00 0.00 -0.10
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 4,747.59 4,673.27 3,955.64 3,476.96 2,239.84 2,153.72 2,054.85
USES OF FUNDS
Fixed Assets
Gross Block 3,570.12 3,260.22 3,731.79 3,832.75 2,114.70 2,067.71 2,050.10
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 461.60 245.77 1,277.60 1,047.91 862.55 771.56 803.87
Net Block 3,108.52 3,014.45 2,454.19 2,784.83 1,252.15 1,296.16 1,246.23
Capital Work in Progress 316.09 388.77 539.76 129.60 48.79 48.95 54.02
Investments 900.83 727.11 544.07 215.09 637.44 618.09 529.24
Net Current Assets
Current Assets, Loans and Advances 2,633.46 2,537.36 2,273.95 2,483.31 739.64 643.63 751.75
Less : Current Liabilities and Provisions 2,211.31 1,994.42 1,856.33 2,135.88 438.18 453.10 526.39
Total Net Current Assets 422.15 542.94 417.63 347.43 301.46 190.53 225.36
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 4,747.59 4,673.27 3,955.64 3,476.96 2,239.84 2,153.72 2,054.85
Note :
Book Value of Unquoted Investments 900.83 727.11 544.07 215.09 623.59 615.29 515.39
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 17.28 41.11 24.80
Contingent liabilities 1,265.89 685.90 1,129.31 428.80 255.70 1,618.52 365.61
Number of Equity shares outstanding 4.38 4.38 4.38 4.20 4.20 4.30 4.60
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 43.79 43.79 42.05 42.05 42.05 43.02 46.04
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 1,789.95 1,760.81 1,415.64 1,216.84 1,727.39 1,677.54 1,602.47
Loan Funds
Secured Loans 604.37 494.43 307.01 145.28 291.14 321.28 390.05
Unsecured Loans 0.00 193.16 169.19 159.06 203.38 114.24 15.86
Total 2,438.11 2,492.19 1,933.89 1,563.23 2,263.97 2,156.09 2,054.42
USES OF FUNDS
Fixed Assets
Gross Block 1,547.75 2,384.69 2,111.23 2,113.37 2,111.97 2,065.18 1,899.63
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 135.33 1,109.15 1,012.00 958.52 862.55 771.56 682.26
Net Block 1,412.43 1,275.54 1,099.23 1,154.85 1,249.42 1,293.63 1,217.36
Capital Work in Progress 11.95 165.21 80.49 50.80 48.79 48.95 53.86
Investments 929.31 785.46 575.36 254.62 664.07 622.77 572.65
Net Current Assets
Current Assets, Loans and Advances 798.98 784.16 673.45 760.58 739.88 643.62 716.58
Less : Current Liabilities and Provisions 714.56 518.17 494.64 657.62 438.18 452.87 506.04
Total Net Current Assets 84.42 265.99 178.81 102.96 301.70 190.75 210.54
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 2,438.11 2,492.19 1,933.89 1,563.23 2,263.97 2,156.09 2,054.42
Note :
Book Value of Unquoted Investments 929.31 785.46 575.36 254.63 650.22 608.92 558.81
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 17.28 20.91 24.80
Contingent liabilities 691.22 288.57 1,075.12 1,066.29 255.70 469.62 240.62
Number of Equity shares outstanding 4.38 4.38 4.20 4.20 4.20 4.30 4.60
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 7,017.07 7,487.55 7,538.64 5,142.64 2,231.79 2,364.40 2,854.97
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -72.20 -30.28 69.82 -10.36 -17.13 27.15 -33.74
Total Income 6,944.87 7,457.28 7,608.46 5,132.28 2,214.66 2,391.55 2,821.23
EXPENDITURE :
Raw Materials 3,751.69 3,770.11 4,280.69 3,180.52 1,659.55 1,559.10 1,457.28
Excise Duty 276.86 0.00 263.67 228.07 195.08 180.36 207.84
Power and Fuel Cost 384.30 375.22 382.62 303.13 212.55 203.94 198.23
Other Manufacturing Expenses 384.30 375.22 382.62 303.13 212.55 203.94 198.23
Employee Cost 969.91 900.83 934.18 445.85 33.80 30.14 57.53
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 5,767.06 5,421.39 6,243.78 4,460.70 2,313.53 2,177.47 2,119.11
Profit before Interest, Depreciation and Tax 3,670.31 3,359.72 3,816.59 3,952.28 2,149.82 2,093.85 2,071.96
Interest and Financial Charges 100.19 99.50 84.80 119.54 35.12 26.14 21.86
Profit before Depreciation and Tax 3,570.12 3,260.22 3,731.79 3,832.75 2,114.70 2,067.71 2,050.10
Depreciation 278.20 245.29 229.27 187.59 88.92 88.09 87.91
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 386.98 636.33 218.10 118.80 19.44 174.43 867.74
Tax 111.62 180.55 45.87 40.68 9.19 39.47 272.81
Profit After Tax 275.37 455.78 172.23 78.12 10.24 134.96 594.92
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. 275.37 455.78 172.23 78.12 10.24 134.96 594.92
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 1,270.49 1,378.44 695.11 531.75 516.09 530.09 905.10
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 4.38 4.20 4.20 4.20 4.20 10.51 11.51
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 900.83 727.11 544.07 215.09 623.59 615.29 515.39
Extraordinary Items 25.28 8.67 -122.34 -28.59 -23.68 -73.23 3.27
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 2,463.81 2,644.39 2,504.47 2,630.72 2,231.79 2,364.40 2,746.24
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -17.06 -9.47 29.46 -7.99 -17.13 27.15 -34.45
Total Income 2,446.75 2,634.91 2,533.93 2,622.73 2,214.66 2,391.55 2,711.79
EXPENDITURE :
Raw Materials 1,694.20 1,715.95 1,704.68 1,897.31 1,659.55 1,559.10 1,416.88
Excise Duty 266.45 257.45 230.26 228.07 195.08 180.36 207.84
Power and Fuel Cost 191.34 179.67 184.30 181.69 212.79 203.69 193.53
Other Manufacturing Expenses 191.34 179.67 184.30 181.69 212.79 203.69 193.53
Employee Cost 69.75 63.49 38.39 36.89 33.80 30.14 24.17
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 2,413.09 2,396.23 2,341.92 2,525.65 2,314.01 2,176.96 2,035.96
Profit before Interest, Depreciation and Tax 1,585.22 2,420.37 2,137.22 2,164.54 2,147.09 2,091.32 1,920.07
Interest and Financial Charges 37.46 35.69 25.99 51.17 35.12 26.14 20.44
Profit before Depreciation and Tax 1,547.75 2,384.69 2,111.23 2,113.37 2,111.97 2,065.18 1,899.63
Depreciation 69.66 59.25 55.31 94.39 88.92 88.09 84.23
Profit Before Tax 168.14 310.35 231.97 139.52 41.77 176.55 865.77
Tax 54.53 104.56 78.71 56.23 9.19 39.47 273.11
Profit After Tax 113.61 205.78 153.26 83.29 32.58 137.08 592.66
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 940.87 848.84 672.92 549.58 520.33 549.97 926.26
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 3.49 3.49 3.35 3.49 3.49 8.81 9.64
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 929.31 785.46 575.36 254.63 650.22 608.92 558.81
Extraordinary Items 16.53 -2.81 -8.41 -28.59 -23.68 -76.42 3.27
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 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 780.34 768.08 726.61 675.50 690.47 558.43 618.21
Other Income 24.08 16.49 10.49 15.70 8.76 16.63 24.75
Stock Adjustment -58.43 1.98 4.45 -0.10 6.01 -9.40 -11.42
Raw Material 555.95 508.05 484.07 463.54 489.69 379.53 431.70
Power And Fuel 0.00 0.00 0.00 0.00 0.00 53.40 46.22
Employee Expenses 23.63 20.83 19.86 21.50 19.45 16.29 16.41
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 169.64 148.58 133.13 136.33 150.49 65.35 80.90
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 89.15 75.03 85.04 53.47 23.75 51.71 52.01
Interest 12.83 15.52 12.97 19.77 7.22 9.94 9.17
Gross Profit 100.40 76.00 82.56 49.40 25.29 58.40 67.59
Depreciation 29.13 24.41 23.93 22.30 16.64 17.88 18.45
Taxation -26.55 15.67 16.38 4.30 16.18 11.03 9.00
Net Profit / Loss -71.27 39.33 34.54 11.94 3.49 29.49 40.14
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 -16.28 8.98 7.89 2.73 0.80 6.74 9.17
Diluted EPS -16.28 8.98 7.89 2.73 0.80 6.74 9.17
EPS After Extra Ordinary Items
Basic EPS -16.28 8.98 7.89 2.73 0.80 6.74 9.17
Diluted EPS -16.28 8.98 7.89 2.73 0.80 6.74 9.17
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 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Dec 2016 Mar 2016
Sales 2,950.52 1,548.42 1,402.11 2,463.80 1,248.90 2,644.39 1,195.87
Other Income 69.05 40.57 28.48 52.78 25.39 34.43 19.16
Stock Adjustment -52.10 -56.45 4.35 -17.06 -3.39 -9.47 2.64
Raw Material 2,011.61 1,064.00 947.61 1,694.20 869.22 1,715.95 774.57
Power And Fuel 0.00 0.00 0.00 0.00 53.40 179.67 85.93
Employee Expenses 84.69 44.46 40.24 69.75 35.74 63.49 34.31
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 588.81 318.22 270.58 502.86 215.84 310.45 159.92
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 302.68 164.18 138.51 205.96 75.46 373.66 135.92
Interest 61.10 28.35 32.74 37.47 17.16 35.69 12.28
Gross Profit 310.63 176.40 134.25 221.27 83.69 372.40 142.80
Depreciation 102.05 53.54 48.51 69.66 34.52 59.25 29.88
Taxation 9.79 -10.88 20.68 54.53 27.21 104.56 51.00
Net Profit / Loss 14.53 -31.94 46.48 113.61 32.98 205.78 60.32
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 -1.23 -0.71
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 10.00 0.00 10.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 3.32 0.00 10.62 25.95 0.00 47.00 0.00
Diluted EPS 3.32 0.00 10.62 25.95 0.00 47.00 0.00
EPS After Extra Ordinary Items
Basic EPS 3.32 0.00 10.62 25.95 0.00 47.00 0.00
Diluted EPS 3.32 0.00 10.62 25.95 0.00 47.00 0.00