20 Jul 2018 | 5:31 PM
 

Kolte-Patil Developers Ltd. Share Price Live (BSE)
0

BSE Code: 532924 | NSE Symbol: KOLTEPATIL
263.00
-1.35
(-0.51 %)
20 Jul 2018 | 03:41 PM
Change company
  • Open (Rs)
    265.00
  • Prev. close (Rs.)
    264.36
  • High (Rs.)
    270.45
  • Low (Rs.)
    257.95
  • 52W H (Rs.)
    404.60
  • 52W L (Rs.)
    135.10
  • Volume
    10360
  • MCap (Rs in Cr.)
    1,993.94

Kolte-Patil Developers 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.) 11.20 8.22 13.44 15.43 16.35 4.72 6.92
Adjusted Cash EPS (Rs.) 13.16 10.22 14.77 16.36 17.13 5.61 7.79
Reported EPS (Rs.) 11.51 8.22 8.62 12.15 14.18 4.50 6.32
Reported Cash EPS (Rs.) 13.46 10.22 9.95 13.08 14.95 5.39 7.18
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 31.67 26.19 26.97 29.14 25.35 9.55 11.79
Book Value (Excl Rev Res) Per Share (Rs.) 31.67 26.19 26.97 29.14 25.35 9.55 11.79
Book Value (Incl Rev Res) Per Share (Rs.) 31.67 26.19 26.97 29.14 25.35 9.55 11.79
Net Operating Income Per Share (Rs.) 127.43 99.47 91.94 100.85 96.01 32.89 26.76
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 24.85 26.32 29.33 28.89 26.40 29.04 44.06
Gross Profit Margin (%) 23.31 24.31 27.89 27.96 25.59 28.19 43.20
Net Profit Margin (%) 9.02 8.26 9.37 11.80 14.76 13.67 23.62
Adjusted Cash Margin (%) 10.24 10.05 15.79 15.90 16.98 16.38 28.22
Adjusted Return On Net Worth (%) 9.82 7.95 12.10 14.51 17.27 5.05 7.50
Reported Return On Net Worth (%) 10.09 7.95 7.76 11.42 14.97 4.81 6.84
Return On long Term Funds (%) 18.90 14.00 18.88 21.60 27.15 9.11 11.11
LEVERAGE RATIOS
Long Term Debt / Equity 0.43 0.82 0.30 0.32 0.14 0.18 0.14
Total Debt/Equity 0.46 0.93 0.34 0.34 0.21 0.27 0.23
Owners fund as % of total Source 0.46 0.93 0.34 0.34 0.21 0.27 0.23
Fixed Assets Turnover Ratio 0.59 0.48 0.54 0.67 0.70 0.24 0.21
LIQUIDITY RATIOS
Current Ratio 2.08 2.73 2.45 2.81 2.57 3.15 3.66
Current Ratio (Inc. ST Loans) 1.99 2.36 2.26 2.65 2.20 2.64 2.96
Quick Ratio 0.48 0.61 0.65 0.74 0.84 0.85 0.93
Inventory Turnover Ratio 31.67 26.19 26.97 29.14 25.35 9.55 11.79
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 30.01 70.46 43.83 33.14 3.82 41.34 29.41
Dividend payout Ratio (Cash Profit) 25.64 56.65 37.98 30.78 3.63 34.48 25.88
Earning Retention Ratio 69.17 29.54 71.90 73.91 96.68 60.60 73.15
Cash Earnings Retention Ratio 73.76 43.35 74.42 75.40 96.83 66.88 76.12
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 4.01 9.35 2.59 2.24 1.19 4.44 2.71
Financial Charges Coverage Ratio 2.88 2.56 4.92 5.17 6.29 3.16 14.00
Fin. Charges Cov.Ratio (Post Tax) 2.19 1.92 2.71 3.17 4.12 2.56 8.97
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 3.68 5.70 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 0.59 0.48 0.54 0.67 0.70 0.24 0.21
Bonus Component In Equity Capital (%) 28.90 28.90 28.90 28.90 28.90 28.90 28.90
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,922.95 1,917.77 1,962.15 1,933.08 1,890.50 1,956.23 1,961.42
EV / Net Sales (X) 1.99 2.54 2.82 2.53 2.60 7.85 9.67
EV / EBITDA (X) 7.75 8.92 9.08 8.19 8.27 23.61 20.52
MarketCap / Sales (X) 2.07 2.66 2.87 2.62 2.75 8.04 9.88
Retention Ratios (%) 69.99 29.54 56.17 66.86 96.18 58.66 70.59
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 2.07 2.66 2.87 2.62 2.75 8.03 9.87
Earning Yield (%) 0.04 0.03 0.03 0.05 0.05 0.02 0.02
Mar 2017 Mar 2016 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 11.18 5.21 6.12 8.67 4.01 6.95 3.66
Adjusted Cash EPS (Rs.) 12.00 5.82 6.35 9.27 4.18 7.10 4.44
Reported EPS (Rs.) 11.18 5.21 6.12 8.67 4.01 6.95 3.66
Reported Cash EPS (Rs.) 12.00 5.82 6.35 9.27 4.18 7.10 4.44
Dividend Per Share 1.60 1.50 3.10 3.50 1.60 1.60 1.00
Operating Profit Per Share (Rs.) 17.19 4.80 4.84 7.13 4.11 9.03 2.78
Book Value (Excl Rev Res) Per Share (Rs.) 17.19 4.80 4.84 7.13 4.11 9.03 2.78
Book Value (Incl Rev Res) Per Share (Rs.) 17.19 4.80 4.84 7.13 4.11 9.03 2.78
Net Operating Income Per Share (Rs.) 70.54 23.86 24.71 23.94 12.77 18.36 8.70
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 76.46
PROFITABILITY RATIOS
Operating Margin (%) 24.37 20.13 19.56 29.77 32.20 49.15 31.96
Gross Profit Margin (%) 23.20 17.57 18.63 28.97 30.88 48.31 30.24
Net Profit Margin (%) 15.84 21.83 20.05 28.42 26.56 37.83 42.01
Adjusted Cash Margin (%) 15.76 18.70 20.81 30.40 27.68 35.53 37.19
Adjusted Return On Net Worth (%) 10.62 4.88 6.14 8.64 4.20 7.46 4.22
Reported Return On Net Worth (%) 10.62 4.88 6.14 8.64 4.20 7.46 4.22
Return On long Term Funds (%) 17.78 8.47 9.16 12.04 6.38 10.98 5.70
LEVERAGE RATIOS
Long Term Debt / Equity 0.17 0.27 0.14 0.08 0.03 0.03 0.04
Total Debt/Equity 0.17 0.41 0.23 0.19 0.06 0.05 0.08
Owners fund as % of total Source 0.17 0.41 0.23 0.19 0.06 0.05 0.08
Fixed Assets Turnover Ratio 0.52 0.17 0.20 0.22 0.13 0.19 0.09
LIQUIDITY RATIOS
Current Ratio 1.88 2.28 2.51 2.54 2.62 2.39 2.50
Current Ratio (Inc. ST Loans) 1.88 1.52 2.02 1.74 2.13 2.00 1.89
Quick Ratio 0.72 0.93 1.13 1.47 1.52 1.40 1.36
Inventory Turnover Ratio 17.19 4.80 4.84 7.13 4.11 9.03 2.78
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 13.55 28.79 50.64 40.38 39.92 23.02 27.40
Dividend payout Ratio (Cash Profit) 12.62 25.77 48.80 37.75 38.31 22.53 22.58
Earning Retention Ratio 86.45 71.21 49.36 59.62 60.08 76.98 72.60
Cash Earnings Retention Ratio 87.38 74.23 51.20 62.25 61.69 77.47 77.42
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.51 7.48 3.54 2.11 1.46 0.71 1.59
Financial Charges Coverage Ratio 4.03 2.30 2.96 10.53 7.85 17.31 7.09
Fin. Charges Cov.Ratio (Post Tax) 3.12 2.11 2.76 8.14 6.10 12.54 6.24
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 3.51 10.30 0.00 0.00 0.00 0.00 2.48
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 0.52 0.17 0.20 0.22 0.13 0.19 0.09
Bonus Component In Equity Capital (%) 28.90 28.90 28.90 28.90 28.90 28.90 29.01
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,969.88 1,980.74 1,990.73 1,951.01 1,992.74 1,985.56 1,992.17
EV / Net Sales (X) 3.69 10.96 10.63 10.75 20.59 14.27 30.33
EV / EBITDA (X) 11.42 21.67 24.68 18.82 40.93 24.61 43.92
MarketCap / Sales (X) 3.75 11.08 10.70 11.04 20.69 14.39 30.49
Retention Ratios (%) 86.45 71.21 49.36 59.62 60.08 76.98 72.60
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 3.74 11.07 10.69 11.03 20.68 14.39 30.35
Earning Yield (%) 0.04 0.02 0.02 0.03 0.02 0.03 0.01
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 75.77 75.77 75.77 75.77 75.77 75.77 75.77
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 12.95 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 788.02 706.63 765.74 729.75 641.47 632.36 623.74
Loan Funds
Secured Loans 265.95 575.47 241.66 229.92 102.79 85.99 69.67
Unsecured Loans 134.34 148.51 47.77 47.50 51.27 103.02 89.96
Minority Interest 266.60 304.21 192.56 174.02 149.11 148.18 134.76
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 1,530.68 1,810.59 1,323.50 1,256.96 1,020.42 1,058.27 993.90
USES OF FUNDS
Fixed Assets
Gross Block 149.00 146.46 146.75 129.96 91.61 61.78 64.57
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 21.76 11.69 27.81 17.88 11.97 7.00 5.23
Net Block 127.24 134.77 118.94 112.08 79.64 54.77 59.34
Capital Work in Progress 2.22 1.85 10.91 14.98 5.49 1.17 3.68
Investments 4.41 2.78 6.10 15.41 39.41 72.53 78.48
Net Current Assets
Current Assets, Loans and Advances 2,689.26 2,638.78 2,007.34 1,730.23 1,466.38 1,362.61 1,172.81
Less : Current Liabilities and Provisions 1,292.45 967.59 819.79 615.74 570.49 432.81 320.40
Total Net Current Assets 1,396.81 1,671.19 1,187.55 1,114.49 895.88 929.80 852.41
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 1,530.68 1,810.59 1,323.50 1,256.96 1,020.42 1,058.27 993.90
Note :
Book Value of Unquoted Investments 4.41 0.00 0.03 0.03 31.87 31.94 33.09
Market Value of Quoted Investments 0.00 2.78 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 272.70 206.40 255.68 201.45 203.01 301.19 226.32
Number of Equity shares outstanding 7.58 7.58 7.58 7.58 7.58 7.58 7.58
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 75.77 75.77 75.77 75.77 75.77 75.77 75.77
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 721.81 733.14 703.47 678.62 684.03 646.38 629.47
Loan Funds
Secured Loans 137.15 330.12 127.68 119.08 74.09 35.49 26.88
Unsecured Loans 0.00 0.00 51.35 51.35 73.95 10.77 11.50
Total 934.73 1,139.03 958.27 924.82 907.85 768.41 743.62
USES OF FUNDS
Fixed Assets
Gross Block 31.38 39.33 35.24 22.52 18.85 17.00 13.10
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 5.30 14.77 12.18 8.05 6.56 5.39 4.43
Net Block 26.08 24.56 23.06 14.47 12.29 11.61 8.68
Capital Work in Progress 0.00 0.00 0.00 4.57 0.00 0.00 1.17
Investments 276.77 521.91 409.48 424.96 528.21 427.41 469.40
Net Current Assets
Current Assets, Loans and Advances 1,350.20 1,055.80 961.15 798.60 606.32 532.94 454.69
Less : Current Liabilities and Provisions 718.32 463.24 435.42 317.78 238.96 203.55 190.31
Total Net Current Assets 631.88 592.56 525.73 480.82 367.36 329.39 264.37
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 934.73 1,139.03 958.27 924.82 907.85 768.41 743.62
Note :
Book Value of Unquoted Investments 536.36 519.38 403.89 409.58 522.67 404.50 433.27
Market Value of Quoted Investments 4.39 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 268.20 231.78 249.04 198.94 177.56 258.06 206.78
Number of Equity shares outstanding 7.58 7.58 7.58 7.58 7.58 7.58 7.58
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 965.61 753.75 696.64 764.22 727.48 249.24 202.80
Other Income 608.15 425.19 379.80 461.73 460.02 129.87 79.38
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 1,573.76 1,178.94 1,076.44 1,225.95 1,187.50 379.11 282.17
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 608.15 425.19 379.80 461.73 460.02 129.87 79.38
Employee Cost 42.20 48.04 42.83 29.22 27.87 18.06 16.32
Selling and Administration Expenses 35.55 43.02 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 685.90 516.25 422.63 490.95 487.89 147.93 95.70
Profit before Interest, Depreciation and Tax 235.04 230.47 190.71 175.63 127.95 88.03 71.40
Interest and Financial Charges 86.04 84.01 43.96 45.67 36.35 26.25 6.83
Profit before Depreciation and Tax 149.00 146.46 146.75 129.96 91.61 61.78 64.57
Depreciation 14.85 15.18 10.06 7.08 5.87 2.11 1.74
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 149.62 115.74 125.53 158.36 169.90 48.13 77.67
Tax 62.44 53.48 60.21 66.32 62.46 14.05 29.76
Profit After Tax 87.18 62.26 65.32 92.04 107.44 34.08 47.91
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. 87.18 62.26 65.32 92.04 107.44 34.08 47.91
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 387.07 471.62 479.36 474.06 427.65 333.25 317.79
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 12.12 43.87 22.16 24.79 3.35 12.12 12.12
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 4.41 0.00 0.03 0.03 31.87 31.94 33.09
Extraordinary Items 0.00 0.65 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 534.48 180.80 168.37 187.23 181.41 96.78 139.14
Other Income 334.66 77.60 64.61 111.91 90.23 38.80 42.22
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 869.14 258.40 232.98 299.14 271.64 135.58 181.36
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 334.66 77.60 64.61 111.91 90.23 38.80 42.22
Employee Cost 27.36 28.51 28.35 18.07 17.55 12.22 12.84
Selling and Administration Expenses 18.80 18.63 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 380.82 124.74 92.96 129.98 107.78 51.02 55.05
Profit before Interest, Depreciation and Tax 74.21 79.09 66.84 49.81 28.69 23.20 17.76
Interest and Financial Charges 42.83 39.76 31.60 27.29 9.84 6.20 4.66
Profit before Depreciation and Tax 31.38 39.33 35.24 22.52 18.85 17.00 13.10
Depreciation 6.22 4.64 3.92 1.75 1.46 1.27 1.17
Profit Before Tax 123.45 47.02 50.15 51.63 89.24 41.21 74.87
Tax 38.74 7.54 6.52 5.25 23.57 10.84 22.22
Profit After Tax 84.71 39.48 43.63 46.38 65.67 30.37 52.65
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 346.76 387.70 372.30 385.99 376.96 328.42 316.14
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 11.48 13.14 12.07 20.01 22.26 10.16 10.16
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 536.36 519.38 403.89 409.58 522.67 404.50 433.27
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007
Cash and Cash Equivalents at Beginning of the year 41.24 31.63 100.97 25.77 41.83 8.73
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 34.08 82.23 37.51 111.01 179.29 108.28
Adjustments :
Depreciation 0.00 1.74 1.31 1.23 0.89 0.61
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 -1.98 -6.62 -4.59 -0.31
P/L on Sales of Assets 0.00 0.49 0.09 0.09 0.01 0.00
P/L on Sales of Invest 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
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 18.78 2.24 -21.39 -27.37 -1.24
Inventories 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
Loans and Advances 0.00 7.53 -5.82 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 6.83 7.86 7.51 7.99 5.53
Direct Taxes Paid 0.00 -44.67 -9.32 -3.60 -0.15 -18.37
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 -0.03 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 15.40 176.96 -225.78 -16.46 -45.20 -16.39
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -1.57 -1.17 -2.23 -51.28 -5.37
Sale of Fixed Assets 0.00 0.36 0.21 0.30 0.03 0.00
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 105.19 -250.96 -119.49
Sale of Investments 0.00 0.00 29.47 0.00 0.00 0.00
Investment Income 0.00 3.34 0.00 0.00 0.00 0.00
Interest Received 0.00 5.64 2.13 0.00 0.03 0.03
Dividend Received 0.00 0.00 -1.98 -6.62 -4.59 -0.31
Invest.In Subsidiaires 0.00 -54.56 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities 2.74 -47.65 169.94 112.15 -286.08 -102.54
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 -112.58 22.15 0.96 -0.46 51.26
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 1.21 8.47 25.91
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 -11.15 -7.54 -13.19 -1.21 -0.94
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -6.83 -6.73 -7.51 -8.02 -5.56
Others -12.95 -1.01 -1.28 -2.24 0.00 0.00
Net Cash used in Financing Activities -12.95 -119.84 -24.84 -20.49 315.21 152.04
Net Inc./(Dec.) in Cash and Cash Equivalent 5.19 9.47 -80.69 75.20 -16.06 33.10
Cash and Cash Equivalents at End of the year 46.42 41.10 20.28 100.97 25.77 41.83
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 18.35 15.89 11.51 51.31 9.91 17.09 10.48
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 123.45 47.02 50.15 51.63 89.24 41.21 74.87
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 102.44 0.00 -26.26 -86.97 15.82 -49.42 22.34
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 -2.07 0.00 43.93 44.23 -66.10 51.73 -0.61
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 -94.62 0.00 -13.29 2.94 92.01 -9.50 -15.12
Net Cash used in Financing Activities -94.62 0.00 -13.29 2.94 92.01 -9.50 -15.12
Net Inc./(Dec.) in Cash and Cash Equivalent 5.75 0.40 4.38 -39.80 41.73 -7.18 6.61
Cash and Cash Equivalents at End of the year 24.10 16.29 15.89 11.51 51.65 9.91 17.09
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 477.66 288.27 388.97 246.56 333.37 226.44 225.98
Other Income 7.13 4.06 2.38 2.03 3.41 1.15 2.05
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 331.16 185.65 292.26 157.05 229.98 141.46 142.98
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 9.28 9.79 9.08 8.88 10.32 12.07 9.16
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 11.35 8.67 7.70
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 33.28 24.32 17.86 21.56 13.37 8.76 9.10
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 103.94 68.51 69.77 59.07 68.35 55.48 57.04
Interest 26.84 23.80 24.90 23.16 22.36 21.57 20.46
Gross Profit 84.23 48.77 47.25 37.94 49.40 35.06 38.63
Depreciation 4.82 3.32 3.67 3.55 4.22 3.51 3.50
Taxation 18.10 8.69 13.46 9.01 15.38 15.67 14.90
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 61.31 36.76 30.12 25.38 29.80 15.88 20.23
Minority Interest -20.70 -8.71 -0.49 -2.19 1.75 2.21 -0.91
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 40.61 28.05 29.63 23.19 31.55 18.09 19.32
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 75.80 75.77 75.77 75.77 75.77 75.77 75.77
EPS Before Extra Ordinary Items
Basic EPS 5.36 3.70 3.91 3.06 4.16 2.39 2.55
Diluted EPS 5.36 3.70 3.91 3.06 4.16 2.39 2.55
EPS After Extra Ordinary Items
Basic EPS 5.36 3.70 3.91 3.06 4.16 2.39 2.55
Diluted EPS 5.36 3.70 3.91 3.06 4.16 2.39 2.55
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 222.54 148.98 146.54 153.86 212.04 97.94 65.68
Other Income 13.06 7.11 6.34 12.89 8.32 11.05 16.21
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 149.19 90.51 77.48 100.05 137.78 64.18 47.30
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 7.86 7.07 7.15 5.95 6.67 6.59 5.96
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 5.40 4.05 3.36
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 20.12 15.14 8.90 12.12 7.27 4.08 3.84
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 45.37 36.26 53.01 35.74 54.92 19.04 5.22
Interest 12.78 11.20 13.17 10.66 10.31 10.38 10.42
Gross Profit 45.65 32.17 46.18 37.97 52.93 19.71 11.01
Depreciation 1.85 1.33 1.70 1.57 2.04 1.28 1.26
Taxation 12.01 9.47 17.90 11.23 16.99 5.84 0.55
Net Profit / Loss 31.79 21.37 26.58 25.17 33.90 12.59 9.20
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 75.80 75.77 75.77 75.77 75.77 75.77 75.77
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 4.19 2.82 3.51 3.32 4.47 1.66 1.21
Diluted EPS 4.19 2.82 3.51 3.32 4.47 1.66 1.21
EPS After Extra Ordinary Items
Basic EPS 4.19 2.82 3.51 3.32 4.47 1.66 1.21
Diluted EPS 4.19 2.82 3.51 3.32 4.47 1.66 1.21
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,402.72 765.93 635.53 963.82 559.81 405.80 685.38
Other Income 14.34 11.19 4.41 10.14 4.56 3.64 14.67
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 966.23 516.81 449.31 610.82 371.44 236.71 386.91
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 37.98 19.07 17.96 38.21 22.39 19.81 42.30
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 20.02 15.53 36.50
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 95.96 57.60 39.42 76.72 22.13 17.57 35.46
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 302.55 172.45 128.84 238.07 123.83 116.18 184.21
Interest 98.70 50.64 48.06 86.04 43.93 42.11 59.13
Gross Profit 218.19 133.00 85.19 162.17 84.46 77.71 139.75
Depreciation 15.36 8.14 7.22 14.85 7.73 7.12 11.60
Taxation 49.26 26.79 22.47 62.44 31.05 31.39 52.85
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 153.57 98.07 55.50 84.88 45.68 39.20 75.30
Minority Interest -32.09 -29.41 -2.68 2.30 3.96 -1.65 -16.22
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 121.48 68.66 52.82 87.18 49.64 37.55 59.08
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 75.80 75.80 75.77 75.77 75.77 75.77 75.77
EPS Before Extra Ordinary Items
Basic EPS 16.03 0.00 6.97 11.51 0.00 4.96 7.80
Diluted EPS 16.03 0.00 6.97 11.51 0.00 4.96 7.80
EPS After Extra Ordinary Items
Basic EPS 16.03 0.00 6.97 11.51 0.00 4.96 7.80
Diluted EPS 16.03 0.00 6.97 11.51 0.00 4.96 7.80
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 671.10 371.52 300.40 534.48 309.98 108.74 180.80
Other Income 40.22 20.17 19.23 42.23 19.37 24.68 55.01
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 417.23 239.70 177.53 334.66 201.96 67.28 77.60
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 27.06 14.93 13.10 27.36 13.26 11.82 28.51
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 18.80 9.45 6.71 17.08
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 57.25 35.26 21.02 23.39 11.35 7.96 21.20
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 169.56 81.63 88.75 130.27 73.96 14.97 36.41
Interest 47.81 23.98 23.83 42.83 20.69 21.02 39.76
Gross Profit 161.97 77.82 84.15 129.67 72.64 18.63 51.66
Depreciation 6.45 3.18 3.27 6.22 3.32 2.55 4.64
Taxation 50.61 21.48 29.13 38.74 22.83 1.65 7.54
Net Profit / Loss 104.91 53.16 51.75 84.71 46.49 14.43 39.48
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 75.80 75.80 75.77 75.77 75.77 75.77 75.77
Equity Dividend Rate 20.00 0.00 0.00 16.00 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 13.84 0.00 6.83 11.18 0.00 1.90 5.21
Diluted EPS 13.84 0.00 6.83 11.18 0.00 1.90 5.21
EPS After Extra Ordinary Items
Basic EPS 13.84 0.00 6.83 11.18 0.00 1.90 5.21
Diluted EPS 13.84 0.00 6.83 11.18 0.00 1.90 5.21