23 Sep 2018 | 2:57 PM
 

KDDL Ltd. Share Price Live (BSE)
0

BSE Code: 532054 | NSE Symbol: KDDL
444.00
-8.00
(-1.76 %)
21 Sep 2018 | 03:41 PM
Change company
  • Open (Rs)
    450.00
  • Prev. close (Rs.)
    452.00
  • High (Rs.)
    455.20
  • Low (Rs.)
    432.95
  • 52W H (Rs.)
    621.00
  • 52W L (Rs.)
    190.60
  • Volume
    292
  • MCap (Rs in Cr.)
    498.04

KDDL 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.) 17.92 1.66 1.84 9.80 8.75 -3.77 7.85
Adjusted Cash EPS (Rs.) 29.00 12.37 12.98 22.81 17.64 5.78 15.72
Reported EPS (Rs.) 15.63 1.94 2.86 9.53 7.72 -4.15 6.45
Reported Cash EPS (Rs.) 26.71 12.65 13.99 22.55 16.61 5.40 14.32
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 41.67 22.96 29.36 43.11 33.34 20.27 31.89
Book Value (Excl Rev Res) Per Share (Rs.) 41.67 22.96 29.36 43.11 33.34 20.27 31.89
Book Value (Incl Rev Res) Per Share (Rs.) 41.67 22.96 29.36 43.11 33.34 20.27 31.89
Net Operating Income Per Share (Rs.) 459.41 418.13 445.99 453.60 370.40 300.80 264.02
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 9.07 5.49 6.58 9.50 8.99 6.73 12.07
Gross Profit Margin (%) 6.65 2.92 4.08 6.63 6.60 3.56 9.09
Net Profit Margin (%) 3.40 0.46 1.17 2.10 2.54 -1.03 2.53
Adjusted Cash Margin (%) 6.24 2.92 3.41 5.00 5.16 2.26 6.01
Adjusted Return On Net Worth (%) 15.07 1.71 2.30 17.72 16.41 -7.83 14.61
Reported Return On Net Worth (%) 13.14 2.00 3.56 17.23 14.48 -8.62 12.00
Return On long Term Funds (%) 21.98 12.63 20.22 33.86 28.72 13.05 28.23
LEVERAGE RATIOS
Long Term Debt / Equity 0.35 0.35 0.41 0.73 0.85 0.90 0.73
Total Debt/Equity 0.84 0.91 1.25 2.14 2.03 2.19 1.85
Owners fund as % of total Source 0.84 0.91 1.25 2.14 2.03 2.19 1.85
Fixed Assets Turnover Ratio 1.98 1.99 2.24 2.36 2.08 1.81 1.82
LIQUIDITY RATIOS
Current Ratio 2.02 2.25 2.08 1.79 1.70 1.91 1.79
Current Ratio (Inc. ST Loans) 1.13 1.15 1.01 0.87 0.88 0.84 0.80
Quick Ratio 0.72 0.66 0.59 0.54 0.55 0.61 0.63
Inventory Turnover Ratio 41.67 22.96 29.36 43.11 33.34 20.27 31.89
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 11.43 0.00 63.18 54.20 22.73 0.00 55.29
Dividend payout Ratio (Cash Profit) 6.69 0.00 12.90 22.90 10.56 21.52 24.89
Earning Retention Ratio 90.03 100.00 2.07 47.28 79.95 0.00 54.58
Cash Earnings Retention Ratio 93.84 100.00 86.09 77.37 90.06 79.90 77.33
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 3.45 7.14 6.53 5.18 5.59 15.46 6.19
Financial Charges Coverage Ratio 4.23 2.06 2.28 2.68 2.37 1.47 2.65
Fin. Charges Cov.Ratio (Post Tax) 3.43 1.96 2.10 2.33 2.17 1.44 2.13
COMPONENT RATIOS
Material Cost Component(% earnings) 63.01 64.53 66.87 67.67 65.15 63.58 61.30
Selling Cost Component 1.42 1.88 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 1.98 1.99 2.24 2.36 2.08 1.81 1.82
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.) 474.42 472.19 480.14 479.38 480.35 484.50 485.47
EV / Net Sales (X) 0.94 1.04 1.07 1.16 1.44 1.78 2.08
EV / EBITDA (X) 9.33 16.04 14.02 11.66 14.29 24.92 16.09
MarketCap / Sales (X) 0.98 1.09 1.09 1.20 1.47 1.81 2.11
Retention Ratios (%) 88.57 0.00 36.82 45.80 77.27 0.00 44.71
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.96 1.06 0.99 0.98 1.20 1.47 1.68
Earning Yield (%) 0.04 0.00 0.01 0.02 0.02 -0.01 0.01
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 12.85 6.59 6.61 7.43 5.34 0.46 12.24
Adjusted Cash EPS (Rs.) 19.60 13.28 13.44 15.57 11.90 6.75 17.16
Reported EPS (Rs.) 12.85 6.59 6.52 7.17 4.69 -0.40 9.97
Reported Cash EPS (Rs.) 19.60 13.28 13.35 15.31 11.25 5.89 14.89
Dividend Per Share 2.50 1.50 1.50 2.00 1.50 1.00 3.00
Operating Profit Per Share (Rs.) 25.05 19.98 20.70 27.45 22.56 13.34 24.44
Book Value (Excl Rev Res) Per Share (Rs.) 25.05 19.98 20.70 27.45 22.56 13.34 24.44
Book Value (Incl Rev Res) Per Share (Rs.) 25.05 19.98 20.70 27.45 22.56 13.34 24.44
Net Operating Income Per Share (Rs.) 133.13 115.90 118.00 139.74 123.50 105.78 114.38
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 18.81 17.24 17.54 19.64 18.26 12.61 21.36
Gross Profit Margin (%) 13.73 11.46 11.75 13.81 12.96 6.66 17.06
Net Profit Margin (%) 9.64 5.68 5.52 5.12 3.76 -0.36 8.44
Adjusted Cash Margin (%) 14.25 11.26 11.20 11.04 9.54 6.30 14.52
Adjusted Return On Net Worth (%) 10.79 6.33 7.77 12.83 9.79 0.88 22.63
Reported Return On Net Worth (%) 10.79 6.33 7.66 12.38 8.60 -0.76 18.44
Return On long Term Funds (%) 15.16 12.34 15.35 26.05 21.73 11.41 31.00
LEVERAGE RATIOS
Long Term Debt / Equity 0.26 0.19 0.22 0.37 0.45 0.42 0.39
Total Debt/Equity 0.43 0.27 0.38 0.81 0.93 0.96 0.80
Owners fund as % of total Source 0.43 0.27 0.38 0.81 0.93 0.96 0.80
Fixed Assets Turnover Ratio 0.88 0.95 1.12 1.33 1.20 1.08 1.29
LIQUIDITY RATIOS
Current Ratio 1.66 1.86 1.66 1.51 1.42 1.32 1.27
Current Ratio (Inc. ST Loans) 0.90 1.28 0.96 0.71 0.69 0.61 0.66
Quick Ratio 1.14 1.29 1.09 0.98 0.95 0.80 0.83
Inventory Turnover Ratio 25.05 19.98 20.70 27.45 22.56 13.34 24.44
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 11.55 0.00 23.00 27.90 31.97 0.00 30.77
Dividend payout Ratio (Cash Profit) 7.57 0.00 11.23 13.06 13.33 16.96 20.60
Earning Retention Ratio 88.45 100.00 77.32 73.07 71.92 0.00 74.93
Cash Earnings Retention Ratio 92.43 100.00 88.85 87.16 87.40 85.18 82.12
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.61 2.11 2.41 3.00 4.27 7.32 2.51
Financial Charges Coverage Ratio 6.67 4.33 3.69 3.24 2.62 1.86 4.90
Fin. Charges Cov.Ratio (Post Tax) 5.44 3.61 3.17 2.72 2.24 1.75 3.59
COMPONENT RATIOS
Material Cost Component(% earnings) 30.14 27.98 27.58 28.83 29.17 34.46 32.02
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 50.53 54.80 61.85 62.80 62.70 56.30 62.39
Import Comp. in Raw Mat. Consumed 0.00 52.39 54.65 58.23 53.76 50.38 48.21
Long term assets / Total Assets 0.88 0.95 1.12 1.33 1.20 1.08 1.29
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.) 483.90 482.49 487.21 486.24 485.86 488.56 489.04
EV / Net Sales (X) 3.32 3.84 4.09 3.83 4.35 5.11 4.84
EV / EBITDA (X) 15.01 20.21 21.27 18.64 22.66 36.97 19.66
MarketCap / Sales (X) 3.38 3.92 4.14 3.88 4.41 5.15 4.87
Retention Ratios (%) 88.45 0.00 77.00 72.10 68.03 0.00 69.23
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 3.32 3.82 3.75 3.17 3.59 4.19 3.88
Earning Yield (%) 0.03 0.02 0.01 0.02 0.01 0.00 0.02
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 11.04 10.93 10.17 9.16 9.12 9.12 8.92
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 1.76 2.51 0.00 0.00 0.00 0.00 0.21
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 119.19 93.93 70.55 41.00 39.05 34.40 38.56
Loan Funds
Secured Loans 72.35 66.13 81.01 92.25 78.91 77.99 73.11
Unsecured Loans 37.17 29.57 20.20 14.97 18.74 17.46 14.55
Minority Interest 29.66 35.12 33.79 25.40 18.25 18.47 7.69
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 271.17 238.18 215.73 182.78 164.09 157.45 143.04
USES OF FUNDS
Fixed Assets
Gross Block 105.33 88.79 162.28 150.11 141.57 132.75 116.70
Less : Revaluation Reserve 0.00 0.00 1.17 1.37 0.00 0.00 0.00
Less: Accum. Depreciation 20.88 9.75 83.20 75.77 62.36 56.85 49.83
Net Block 84.45 79.04 77.90 72.97 79.21 75.90 66.87
Capital Work in Progress 24.19 4.81 2.95 2.52 0.98 1.12 9.23
Investments 0.77 0.77 0.79 0.78 0.78 0.78 0.96
Net Current Assets
Current Assets, Loans and Advances 320.57 276.50 258.79 240.75 201.42 167.49 149.85
Less : Current Liabilities and Provisions 158.81 122.94 124.71 134.23 118.30 87.84 83.87
Total Net Current Assets 161.76 153.56 134.08 106.52 83.12 79.65 65.98
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 271.17 238.18 215.73 182.78 164.09 157.45 143.04
Note :
Book Value of Unquoted Investments 0.49 0.49 0.79 0.78 0.78 0.78 0.96
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 154.46 129.41 17.71 18.30 17.80 8.67 9.43
Number of Equity shares outstanding 1.10 1.08 1.01 0.91 0.90 0.90 0.88
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 11.04 10.93 10.17 9.16 9.12 9.12 8.92
Share Application Money 0.00 2.51 0.00 0.00 0.00 0.00 0.21
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 119.29 101.88 75.59 43.36 40.17 37.50 38.84
Loan Funds
Secured Loans 52.19 21.43 24.46 33.74 36.18 34.08 31.27
Unsecured Loans 3.75 8.95 8.19 8.73 9.72 10.55 6.82
Total 186.26 145.69 118.41 94.99 95.19 91.25 86.06
USES OF FUNDS
Fixed Assets
Gross Block 74.40 134.65 125.86 115.51 110.89 107.27 89.62
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 13.39 73.05 66.92 62.25 53.53 48.54 41.52
Net Block 61.01 61.60 58.93 53.26 57.36 58.73 48.10
Capital Work in Progress 23.55 4.59 2.57 2.03 0.72 0.99 8.55
Investments 67.59 48.02 32.38 18.69 18.58 18.09 18.07
Net Current Assets
Current Assets, Loans and Advances 85.63 67.97 61.85 62.16 62.48 55.33 53.35
Less : Current Liabilities and Provisions 51.51 36.48 37.31 41.15 43.94 41.91 42.01
Total Net Current Assets 34.12 31.49 24.54 21.01 18.54 13.42 11.34
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 186.26 145.69 118.41 94.99 95.19 91.25 86.06
Note :
Book Value of Unquoted Investments 67.59 50.60 34.96 21.27 18.58 20.51 0.00
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 82.67 70.11 13.79 15.29 14.75 5.44 1.68
Number of Equity shares outstanding 1.10 1.08 1.01 0.91 0.90 0.90 0.88
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 503.18 453.23 449.78 411.71 334.72 271.82 233.31
Other Income 0.00 0.00 0.42 0.21 0.28 0.19 0.23
Stock Adjustments -8.15 -4.36 -17.83 -32.41 -22.36 -15.47 -21.26
Total Income 495.03 448.87 432.37 379.51 312.65 256.54 212.28
EXPENDITURE :
Raw Materials 37.64 30.00 26.62 30.22 26.65 25.84 24.37
Excise Duty 0.00 5.20 4.44 4.21 3.89 3.68 0.00
Power and Fuel Cost 4.92 4.47 4.54 4.57 4.17 3.94 3.28
Other Manufacturing Expenses 4.92 4.47 4.95 4.78 4.45 4.13 3.51
Employee Cost 66.63 60.48 57.03 58.34 49.88 47.61 43.92
Selling and Administration Expenses 7.18 8.56 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 121.30 113.18 97.57 102.13 89.05 85.21 75.07
Profit before Interest, Depreciation and Tax 117.35 103.09 177.29 165.45 155.73 146.00 128.10
Interest and Financial Charges 12.03 14.31 15.02 15.34 14.16 13.25 11.40
Profit before Depreciation and Tax 105.33 88.79 162.28 150.11 141.57 132.75 116.70
Depreciation 12.13 11.61 11.23 11.82 8.03 8.63 6.96
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 24.20 3.83 9.02 13.73 10.49 -2.79 10.59
Tax 7.07 1.72 3.71 5.08 1.97 0.02 4.62
Profit After Tax 17.12 2.10 5.31 8.65 8.52 -2.81 5.97
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. 17.12 2.10 5.31 8.65 8.52 -2.81 5.97
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 18.41 2.32 0.10 2.93 -0.38 -7.09 1.72
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 1.63 0.00 1.51 4.32 1.36 0.90 2.71
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 0.49 0.49 0.79 0.78 0.78 0.78 0.96
Extraordinary Items -0.26 -0.15 0.00 0.00 -0.56 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 145.81 125.63 119.00 126.84 111.60 95.59 101.03
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 3.11
Stock Adjustments -3.26 -0.53 -0.67 -0.30 1.05 -1.18 -0.50
Total Income 142.55 125.09 118.33 126.54 112.65 94.42 103.64
EXPENDITURE :
Raw Materials 36.91 29.23 26.65 29.77 26.68 25.44 25.69
Excise Duty 1.43 5.20 4.44 4.21 0.00 0.00 3.13
Power and Fuel Cost 3.88 3.35 3.38 3.41 3.08 2.99 2.51
Other Manufacturing Expenses 3.88 3.35 3.38 3.41 3.08 2.99 5.62
Employee Cost 42.65 39.52 36.64 40.24 35.10 31.29 29.29
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 88.74 80.66 74.49 81.05 67.94 62.71 66.23
Profit before Interest, Depreciation and Tax 79.23 140.16 132.07 123.57 119.07 114.37 94.69
Interest and Financial Charges 4.83 5.52 6.22 8.06 8.19 7.10 5.08
Profit before Depreciation and Tax 74.40 134.65 125.86 115.51 110.89 107.27 89.62
Depreciation 7.40 7.25 6.89 7.39 5.93 5.68 4.35
Profit Before Tax 20.00 11.11 9.71 10.40 6.74 -0.34 13.45
Tax 5.93 3.96 3.13 3.90 2.50 0.01 4.64
Profit After Tax 14.07 7.15 6.58 6.51 4.24 -0.36 8.81
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 30.87 17.75 14.42 13.03 9.90 6.71 12.04
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 1.29 0.00 1.20 1.44 1.13 0.76 2.71
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 67.59 50.60 34.96 21.27 18.58 20.51 0.00
Extraordinary Items -0.30 0.00 0.00 -0.14 -0.59 -0.70 -1.95
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 3.60 2.68 2.78 3.36 4.24 1.96 1.47
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 11.82 6.53 -10.27 -4.72 1.76 6.06 2.94
Adjustments :
Depreciation 0.00 5.89 5.85 5.83 5.22 4.47 3.87
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -0.02 -0.01 -0.04 -0.03 0.00 0.00
P/L on Sales of Assets 0.00 0.11 0.20 0.01 0.03 0.01 0.19
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 -7.20 -4.42 1.92 -3.80 -3.45 -3.61
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 6.49 3.23 3.85 8.43 7.35 2.91
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 -0.06 -0.07 -0.14 -0.24 -0.10 -0.09
Direct Taxes Paid 0.00 -1.55 -0.18 -1.37 -1.68 -1.71 -1.31
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 -0.07 0.01 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 11.91 1.64 -0.32 -0.46 -4.10 8.42 3.73
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -9.04 -4.91 -7.95 -12.69 -10.03 -11.16
Sale of Fixed Assets 0.00 0.11 0.27 0.07 0.22 0.18 0.20
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 -0.02 0.00 0.00 0.00
Interest Received 0.00 0.06 0.05 0.23 0.16 0.07 0.07
Dividend Received 0.00 -0.02 -0.01 -0.04 -0.03 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 -24.93 -9.49 -4.58 -6.43 -13.20 -13.55 -10.89
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 1.34 10.42 4.04
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 6.24 5.34 5.94 12.93 0.00 7.05
Proceed from Deposits 0.00 2.17 2.04 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.26 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 -0.86 -0.65 -2.00 -1.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -7.51 -6.73 -5.45 -4.10 -3.02 -2.44
Others 13.69 1.30 0.00 -4.14 5.56 0.00 0.00
Net Cash used in Financing Activities 13.69 9.17 4.80 6.31 16.41 7.41 7.64
Net Inc./(Dec.) in Cash and Cash Equivalent 0.67 1.33 -0.10 -0.58 -0.88 2.28 0.49
Cash and Cash Equivalents at End of the year 4.27 4.01 2.68 2.78 3.36 4.24 1.96
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Cash and Cash Equivalents at Beginning of the year -4.12 1.15 2.73 4.45 0.88 1.12 0.98
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 20.00 11.11 9.71 10.40 6.74 -0.34 13.45
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 14.86 18.97 17.92 19.21 11.19 10.36 16.33
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 -36.52 -31.86 -27.06 -7.92 -5.00 -9.22 -26.56
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 10.07 13.29 7.55 -13.01 -2.75 -1.38 10.36
Net Cash used in Financing Activities 10.07 13.29 7.55 -13.01 -2.75 -1.38 10.36
Net Inc./(Dec.) in Cash and Cash Equivalent -11.59 0.40 -1.58 -1.72 3.44 -0.25 0.13
Cash and Cash Equivalents at End of the year -15.71 1.55 1.15 2.73 4.32 0.88 1.11
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 145.25 138.13 142.17 100.73 121.21 103.29 126.15
Other Income 1.94 1.26 2.69 0.65 1.63 1.41 0.59
Stock Adjustment -7.79 -3.82 -11.03 -24.58 31.28 15.37 -9.47
Raw Material 10.57 10.30 9.14 16.68 9.46 7.37 7.78
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 20.00 18.19 16.26 16.00 16.18 14.75 14.62
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 27.91 24.91 20.45 22.17 23.00 20.30 21.20
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 12.45 13.14 17.85 7.01 5.19 4.54 9.60
Interest 3.67 2.78 2.81 3.25 3.19 3.13 3.59
Gross Profit 10.72 11.62 17.73 4.41 3.63 2.82 6.60
Depreciation 3.22 3.24 3.00 2.95 2.94 3.03 2.87
Taxation 2.50 1.68 4.15 0.55 1.39 0.97 0.78
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 5.00 6.70 10.58 0.91 -0.70 -1.18 2.95
Minority Interest -0.36 -0.52 -1.37 0.57 0.39 -0.16 -0.35
Share Of P/L Of Associates 0.00 -0.03 0.00 0.00 0.00 0.00 -0.01
Net P/L After Minority Interest and Share Of Associates 4.64 6.15 9.21 1.48 -0.31 -1.34 2.59
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 11.22 10.95 10.84 10.84 10.84 10.84 10.84
EPS Before Extra Ordinary Items
Basic EPS 4.55 6.15 9.76 0.84 -0.64 0.00 2.52
Diluted EPS 4.54 6.14 9.75 0.84 -0.64 0.00 2.51
EPS After Extra Ordinary Items
Basic EPS 4.55 6.15 9.76 0.84 -0.64 0.00 2.52
Diluted EPS 4.54 6.14 9.75 0.84 -0.64 0.00 2.51
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 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 43.36 38.47 35.35 39.59 32.40 30.44 29.45
Other Income 1.48 1.17 2.02 0.52 1.09 0.89 0.22
Stock Adjustment 0.03 -0.79 -1.58 1.31 -2.20 -0.28 -0.83
Raw Material 10.79 9.47 9.52 9.41 8.51 6.98 7.45
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 12.75 11.57 10.14 10.45 10.49 9.83 9.17
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 12.46 11.41 10.54 10.55 9.59 8.92 8.53
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 7.33 6.81 6.73 7.87 6.01 4.99 5.13
Interest 1.41 0.98 1.20 1.33 1.32 1.18 1.45
Gross Profit 7.40 7.00 7.55 7.06 5.78 4.70 3.90
Depreciation 1.90 1.83 1.88 1.81 1.88 2.06 1.75
Taxation 1.66 1.26 1.46 1.82 1.39 0.97 0.75
Net Profit / Loss 3.84 3.91 4.21 3.43 2.51 1.67 1.40
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 11.22 10.95 10.84 10.84 10.84 10.84 10.84
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 3.58 3.60 3.89 3.16 2.31 1.54 1.37
Diluted EPS 3.57 3.59 3.88 3.16 2.31 1.54 1.36
EPS After Extra Ordinary Items
Basic EPS 3.58 3.60 3.89 3.16 2.31 1.54 1.37
Diluted EPS 3.57 3.59 3.88 3.16 2.31 1.54 1.36
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 501.75 280.30 221.94 453.24 229.44 225.92 449.78
Other Income 5.22 3.95 2.28 4.55 2.00 1.23 4.63
Stock Adjustment -8.15 -14.85 6.70 -4.36 5.90 -9.40 -17.83
Raw Material 37.64 19.44 26.14 30.00 15.15 14.80 26.62
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 66.63 34.45 32.18 60.48 29.37 31.17 57.03
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 89.02 45.36 45.17 85.68 41.50 43.43 86.42
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 44.21 30.99 12.20 24.89 14.14 12.75 29.52
Interest 12.03 5.59 6.44 14.31 6.72 7.65 15.02
Gross Profit 37.40 29.35 8.04 15.13 9.42 6.33 19.13
Depreciation 12.13 6.24 5.89 11.61 5.90 5.77 11.23
Taxation 7.07 5.83 1.25 1.72 1.75 2.25 3.71
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 18.20 17.28 0.90 1.80 1.77 -1.69 4.19
Minority Interest -1.05 -1.89 0.83 0.25 -0.51 1.07 1.10
Share Of P/L Of Associates -0.03 -0.03 0.00 0.05 -0.01 0.02 0.01
Net P/L After Minority Interest and Share Of Associates 17.12 15.36 1.73 2.10 1.25 -0.60 5.30
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 10.95 10.95 10.84 10.84 10.84 10.08 10.08
EPS Before Extra Ordinary Items
Basic EPS 16.75 0.00 0.83 1.76 0.00 -0.63 5.53
Diluted EPS 16.73 0.00 0.83 1.76 0.00 -0.63 5.52
EPS After Extra Ordinary Items
Basic EPS 16.75 0.00 0.83 1.76 0.00 -0.63 5.53
Diluted EPS 16.73 0.00 0.83 1.76 0.00 -0.63 5.52
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 145.81 73.82 71.99 125.63 59.89 65.74 119.01
Other Income 4.80 3.19 1.61 2.22 1.11 1.11 2.03
Stock Adjustment -3.26 -2.37 -0.89 -0.53 -1.11 0.58 -0.67
Raw Material 36.91 18.99 17.92 29.23 14.43 14.80 26.65
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 42.65 21.71 20.94 39.52 19.00 20.52 36.64
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 42.09 21.95 20.14 35.75 17.45 18.30 35.59
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 27.42 13.54 13.88 21.66 10.12 11.54 20.80
Interest 4.83 2.18 2.65 5.52 2.63 2.89 6.22
Gross Profit 27.39 14.55 12.84 18.36 8.60 9.76 16.61
Depreciation 7.40 3.71 3.69 7.25 3.81 3.44 6.89
Taxation 5.93 2.72 3.21 3.96 1.72 2.24 3.13
Net Profit / Loss 14.06 8.12 5.94 7.15 3.07 4.08 6.59
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 10.95 10.95 10.84 10.84 10.84 10.08 10.17
Equity Dividend Rate 25.00 0.00 0.00 15.00 0.00 0.00 15.00
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 12.97 0.00 5.48 6.93 0.00 4.04 6.88
Diluted EPS 12.96 0.00 5.48 6.93 0.00 4.04 6.87
EPS After Extra Ordinary Items
Basic EPS 12.97 0.00 5.48 6.93 0.00 4.04 6.88
Diluted EPS 12.96 0.00 5.48 6.93 0.00 4.04 6.87