21 Sep 2018 | 6:04 PM
 

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

BSE Code: 532924 | NSE Symbol: KOLTEPATIL
265.70
-10.80
(-3.90 %)
21 Sep 2018 | 03:49 PM
Change company
  • Open (Rs)
    277.55
  • Prev. close (Rs.)
    276.50
  • High (Rs.)
    277.95
  • Low (Rs.)
    236.35
  • 52W H (Rs.)
    404.60
  • 52W L (Rs.)
    175.90
  • Volume
    15942
  • MCap (Rs in Cr.)
    2,014.41

Kolte-Patil Developers 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.) 20.26 11.20 8.22 13.44 15.43 16.35 4.72
Adjusted Cash EPS (Rs.) 22.29 13.16 10.22 14.77 16.36 17.13 5.61
Reported EPS (Rs.) 16.03 11.51 7.77 8.62 12.15 14.18 4.50
Reported Cash EPS (Rs.) 18.05 13.46 9.78 9.95 13.08 14.95 5.39
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 39.91 31.67 26.19 26.97 29.14 25.35 9.55
Book Value (Excl Rev Res) Per Share (Rs.) 39.91 31.67 26.19 26.97 29.14 25.35 9.55
Book Value (Incl Rev Res) Per Share (Rs.) 39.91 31.67 26.19 26.97 29.14 25.35 9.55
Net Operating Income Per Share (Rs.) 185.06 127.43 99.47 91.94 100.85 96.01 32.89
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 21.56 24.85 26.32 29.33 28.89 26.40 29.04
Gross Profit Margin (%) 20.47 23.31 24.31 27.89 27.96 25.59 28.19
Net Profit Margin (%) 8.66 9.02 7.81 9.37 11.80 14.76 13.67
Adjusted Cash Margin (%) 11.92 10.24 10.05 15.79 15.90 16.98 16.38
Adjusted Return On Net Worth (%) 15.61 9.82 7.95 12.10 14.51 17.27 5.05
Reported Return On Net Worth (%) 12.34 10.09 7.52 7.76 11.42 14.97 4.81
Return On long Term Funds (%) 21.22 18.90 14.00 18.88 21.60 27.15 9.11
LEVERAGE RATIOS
Long Term Debt / Equity 0.44 0.43 0.82 0.30 0.32 0.14 0.18
Total Debt/Equity 0.48 0.46 0.93 0.34 0.34 0.21 0.27
Owners fund as % of total Source 0.48 0.46 0.93 0.34 0.34 0.21 0.27
Fixed Assets Turnover Ratio 0.88 0.59 0.48 0.54 0.67 0.70 0.24
LIQUIDITY RATIOS
Current Ratio 2.54 2.08 2.73 2.45 2.81 2.57 3.15
Current Ratio (Inc. ST Loans) 2.37 1.99 2.36 2.26 2.65 2.20 2.64
Quick Ratio 0.68 0.48 0.61 0.65 0.74 0.84 0.85
Inventory Turnover Ratio 39.91 31.67 26.19 26.97 29.14 25.35 9.55
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 30.01 74.48 43.83 33.14 3.82 41.34
Dividend payout Ratio (Cash Profit) 0.00 25.64 59.21 37.98 30.78 3.63 34.48
Earning Retention Ratio 100.00 69.17 29.54 71.90 73.91 96.68 60.60
Cash Earnings Retention Ratio 100.00 73.76 43.35 74.42 75.40 96.83 66.88
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.79 4.01 9.35 2.59 2.24 1.19 4.44
Financial Charges Coverage Ratio 3.21 2.88 2.56 4.92 5.17 6.29 3.16
Fin. Charges Cov.Ratio (Post Tax) 2.39 2.19 1.88 2.71 3.17 4.12 2.56
COMPONENT RATIOS
Material Cost Component(% earnings) 68.88 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.00 3.68 5.70 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 0.88 0.59 0.48 0.54 0.67 0.70 0.24
Bonus Component In Equity Capital (%) 0.00 28.90 28.90 28.90 28.90 28.90 28.90
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,918.07 1,956.69 1,951.51 1,995.89 1,966.82 1,924.24 1,989.97
EV / Net Sales (X) 1.37 2.03 2.59 2.87 2.57 2.65 7.98
EV / EBITDA (X) 6.05 7.88 9.08 9.24 8.33 8.42 24.02
MarketCap / Sales (X) 1.45 2.11 2.70 2.92 2.66 2.80 8.17
Retention Ratios (%) 0.00 69.99 25.52 56.17 66.86 96.18 58.66
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.45 2.11 2.70 2.92 2.66 2.80 8.17
Earning Yield (%) 0.06 0.04 0.03 0.03 0.05 0.05 0.02
Mar 2018 Mar 2017 Mar 2016 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 13.84 11.18 5.21 6.12 8.67 4.01 6.95
Adjusted Cash EPS (Rs.) 14.69 12.00 5.82 6.35 9.27 4.18 7.10
Reported EPS (Rs.) 13.84 11.18 5.21 6.12 8.67 4.01 6.95
Reported Cash EPS (Rs.) 14.69 12.00 5.82 6.35 9.27 4.18 7.10
Dividend Per Share 2.00 1.60 1.50 3.10 3.50 1.60 1.60
Operating Profit Per Share (Rs.) 22.37 17.19 4.80 4.84 7.13 4.11 9.03
Book Value (Excl Rev Res) Per Share (Rs.) 22.37 17.19 4.80 4.84 7.13 4.11 9.03
Book Value (Incl Rev Res) Per Share (Rs.) 22.37 17.19 4.80 4.84 7.13 4.11 9.03
Net Operating Income Per Share (Rs.) 88.54 70.54 23.86 24.71 23.94 12.77 18.36
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 25.26 24.37 20.13 19.56 29.77 32.20 49.15
Gross Profit Margin (%) 24.30 23.20 17.57 18.63 28.97 30.88 48.31
Net Profit Margin (%) 15.63 15.84 21.83 20.05 28.42 26.56 37.83
Adjusted Cash Margin (%) 15.65 15.76 18.70 20.81 30.40 27.68 35.53
Adjusted Return On Net Worth (%) 11.77 10.62 4.88 6.14 8.64 4.20 7.46
Reported Return On Net Worth (%) 11.77 10.62 4.88 6.14 8.64 4.20 7.46
Return On long Term Funds (%) 17.99 17.78 8.47 9.16 12.04 6.38 10.98
LEVERAGE RATIOS
Long Term Debt / Equity 0.27 0.17 0.27 0.14 0.08 0.03 0.03
Total Debt/Equity 0.27 0.17 0.41 0.23 0.19 0.06 0.05
Owners fund as % of total Source 0.27 0.17 0.41 0.23 0.19 0.06 0.05
Fixed Assets Turnover Ratio 0.65 0.52 0.17 0.20 0.22 0.13 0.19
LIQUIDITY RATIOS
Current Ratio 2.71 1.88 2.28 2.51 2.54 2.62 2.39
Current Ratio (Inc. ST Loans) 2.71 1.88 1.52 2.02 1.74 2.13 2.00
Quick Ratio 0.96 0.72 0.93 1.13 1.47 1.52 1.40
Inventory Turnover Ratio 22.37 17.19 4.80 4.84 7.13 4.11 9.03
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 13.55 28.79 50.64 40.38 39.92 23.02
Dividend payout Ratio (Cash Profit) 0.00 12.62 25.77 48.80 37.75 38.31 22.53
Earning Retention Ratio 100.00 86.45 71.21 49.36 59.62 60.08 76.98
Cash Earnings Retention Ratio 100.00 87.38 74.23 51.20 62.25 61.69 77.47
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.15 1.51 7.48 3.54 2.11 1.46 0.71
Financial Charges Coverage Ratio 4.39 4.03 2.30 2.96 10.53 7.85 17.31
Fin. Charges Cov.Ratio (Post Tax) 3.33 3.12 2.11 2.76 8.14 6.10 12.54
COMPONENT RATIOS
Material Cost Component(% earnings) 62.17 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.00 3.51 10.30 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 0.65 0.52 0.17 0.20 0.22 0.13 0.19
Bonus Component In Equity Capital (%) 0.00 28.90 28.90 28.90 28.90 28.90 28.90
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,997.63 2,003.62 2,014.48 2,024.47 1,984.74 2,026.48 2,019.30
EV / Net Sales (X) 2.98 3.75 11.14 10.81 10.94 20.94 14.51
EV / EBITDA (X) 9.52 11.62 22.04 25.10 19.15 41.62 25.02
MarketCap / Sales (X) 3.03 3.81 11.26 10.88 11.23 21.04 14.64
Retention Ratios (%) 0.00 86.45 71.21 49.36 59.62 60.08 76.98
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 3.03 3.81 11.26 10.87 11.22 21.03 14.63
Earning Yield (%) 0.05 0.04 0.02 0.02 0.03 0.01 0.03
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 75.80 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 0.00 12.95
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 907.98 788.02 706.63 765.74 729.75 641.47 632.36
Loan Funds
Secured Loans 471.14 265.95 575.47 241.66 229.92 102.79 85.99
Unsecured Loans 0.00 134.34 148.51 47.77 47.50 51.27 103.02
Minority Interest 207.52 266.60 304.21 192.56 174.02 149.11 148.18
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 1,662.44 1,530.68 1,810.59 1,323.50 1,256.96 1,020.42 1,058.27
USES OF FUNDS
Fixed Assets
Gross Block 117.54 149.00 146.46 146.75 129.96 91.61 61.78
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.00 21.76 11.69 27.81 17.88 11.97 7.00
Net Block 117.54 127.24 134.77 118.94 112.08 79.64 54.77
Capital Work in Progress 0.00 2.22 1.85 10.91 14.98 5.49 1.17
Investments 0.21 4.41 2.78 6.10 15.41 39.41 72.53
Net Current Assets
Current Assets, Loans and Advances 2,550.36 2,689.26 2,638.78 2,007.34 1,730.23 1,466.38 1,362.61
Less : Current Liabilities and Provisions 1,005.67 1,292.45 967.59 819.79 615.74 570.49 432.81
Total Net Current Assets 1,544.69 1,396.81 1,671.19 1,187.55 1,114.49 895.88 929.80
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 1,662.44 1,530.68 1,810.59 1,323.50 1,256.96 1,020.42 1,058.27
Note :
Book Value of Unquoted Investments 0.00 4.41 0.00 0.03 0.03 31.87 31.94
Market Value of Quoted Investments 0.00 0.00 2.78 0.00 0.00 0.00 0.00
Contingent liabilities 0.00 272.70 206.40 255.68 201.45 203.01 301.19
Number of Equity shares outstanding 7.58 7.58 7.58 7.58 7.58 7.58 7.58
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 75.80 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 815.10 721.81 733.14 703.47 678.62 684.03 646.38
Loan Funds
Secured Loans 239.14 137.15 330.12 127.68 119.08 74.09 35.49
Unsecured Loans 0.00 0.00 0.00 51.35 51.35 73.95 10.77
Total 1,130.04 934.73 1,139.03 958.27 924.82 907.85 768.41
USES OF FUNDS
Fixed Assets
Gross Block 21.87 31.38 39.33 35.24 22.52 18.85 17.00
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.00 5.30 14.77 12.18 8.05 6.56 5.39
Net Block 21.87 26.08 24.56 23.06 14.47 12.29 11.61
Capital Work in Progress 0.00 0.00 0.00 0.00 4.57 0.00 0.00
Investments 251.06 276.77 521.91 409.48 424.96 528.21 427.41
Net Current Assets
Current Assets, Loans and Advances 1,357.23 1,350.20 1,055.80 961.15 798.60 606.32 532.94
Less : Current Liabilities and Provisions 500.12 718.32 463.24 435.42 317.78 238.96 203.55
Total Net Current Assets 857.11 631.88 592.56 525.73 480.82 367.36 329.39
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,130.04 934.73 1,139.03 958.27 924.82 907.85 768.41
Note :
Book Value of Unquoted Investments 0.00 536.36 519.38 403.89 409.58 522.67 404.50
Market Value of Quoted Investments 0.00 4.39 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 0.00 268.20 231.78 249.04 198.94 177.56 258.06
Number of Equity shares outstanding 7.58 7.58 7.58 7.58 7.58 7.58 7.58
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,402.72 965.61 753.75 696.64 764.22 727.48 249.24
Other Income 0.00 608.15 425.19 379.80 461.73 460.02 129.87
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 1,402.72 1,573.76 1,178.94 1,076.44 1,225.95 1,187.50 379.11
EXPENDITURE :
Raw Materials 966.23 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 0.00 608.15 425.19 379.80 461.73 460.02 129.87
Employee Cost 37.98 42.20 48.04 42.83 29.22 27.87 18.06
Selling and Administration Expenses 0.00 35.55 43.02 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 1,004.21 685.90 516.25 422.63 490.95 487.89 147.93
Profit before Interest, Depreciation and Tax 216.24 235.04 230.47 190.71 175.63 127.95 88.03
Interest and Financial Charges 98.70 86.04 84.01 43.96 45.67 36.35 26.25
Profit before Depreciation and Tax 117.54 149.00 146.46 146.75 129.96 91.61 61.78
Depreciation 15.36 14.85 15.18 10.06 7.08 5.87 2.11
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 170.74 149.62 112.38 125.53 158.36 169.90 48.13
Tax 49.26 62.44 53.48 60.21 66.32 62.46 14.05
Profit After Tax 121.48 87.18 58.90 65.32 92.04 107.44 34.08
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. 121.48 87.18 58.90 65.32 92.04 107.44 34.08
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 153.57 387.07 471.62 479.36 474.06 427.65 333.25
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 12.12 43.87 22.16 24.79 3.35 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 0.00 4.41 0.00 0.03 0.03 31.87 31.94
Extraordinary Items 0.00 0.00 0.65 0.00 0.00 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 671.10 534.48 180.80 168.37 187.23 181.41 96.78
Other Income 0.00 334.66 77.60 64.61 111.91 90.23 38.80
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 671.10 869.14 258.40 232.98 299.14 271.64 135.58
EXPENDITURE :
Raw Materials 417.23 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 0.00 334.66 77.60 64.61 111.91 90.23 38.80
Employee Cost 27.06 27.36 28.51 28.35 18.07 17.55 12.22
Selling and Administration Expenses 0.00 18.80 18.63 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 444.29 380.82 124.74 92.96 129.98 107.78 51.02
Profit before Interest, Depreciation and Tax 69.68 74.21 79.09 66.84 49.81 28.69 23.20
Interest and Financial Charges 47.81 42.83 39.76 31.60 27.29 9.84 6.20
Profit before Depreciation and Tax 21.87 31.38 39.33 35.24 22.52 18.85 17.00
Depreciation 6.45 6.22 4.64 3.92 1.75 1.46 1.27
Profit Before Tax 155.52 123.45 47.02 50.15 51.63 89.24 41.21
Tax 50.61 38.74 7.54 6.52 5.25 23.57 10.84
Profit After Tax 104.91 84.71 39.48 43.63 46.38 65.67 30.37
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 104.91 346.76 387.70 372.30 385.99 376.96 328.42
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 11.48 13.14 12.07 20.01 22.26 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 0.00 536.36 519.38 403.89 409.58 522.67 404.50
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 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 390.56 477.66 288.27 388.97 246.56 333.37 226.44
Other Income 1.86 7.13 4.06 2.38 2.03 3.41 1.15
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 331.16 185.65 292.26 157.05 229.98 141.46
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 13.47 9.28 9.79 9.08 8.88 10.32 12.07
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 11.35 8.67
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 241.53 33.28 24.32 17.86 21.56 13.37 8.76
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 135.56 103.94 68.51 69.77 59.07 68.35 55.48
Interest 20.26 26.84 23.80 24.90 23.16 22.36 21.57
Gross Profit 117.16 84.23 48.77 47.25 37.94 49.40 35.06
Depreciation 3.68 4.82 3.32 3.67 3.55 4.22 3.51
Taxation 37.23 18.10 8.69 13.46 9.01 15.38 15.67
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 76.25 61.31 36.76 30.12 25.38 29.80 15.88
Minority Interest -38.32 -20.70 -8.71 -0.49 -2.19 1.75 2.21
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 37.93 40.61 28.05 29.63 23.19 31.55 18.09
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 75.81 75.80 75.77 75.77 75.77 75.77 75.77
EPS Before Extra Ordinary Items
Basic EPS 5.00 5.36 3.70 3.91 3.06 4.16 2.39
Diluted EPS 5.00 5.36 3.70 3.91 3.06 4.16 2.39
EPS After Extra Ordinary Items
Basic EPS 5.00 5.36 3.70 3.91 3.06 4.16 2.39
Diluted EPS 5.00 5.36 3.70 3.91 3.06 4.16 2.39
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 80.46 222.54 148.98 146.54 153.86 212.04 97.94
Other Income 16.20 13.06 7.11 6.34 12.89 8.32 11.05
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 149.19 90.51 77.48 100.05 137.78 64.18
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 10.74 7.86 7.07 7.15 5.95 6.67 6.59
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 5.40 4.05
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 56.23 20.12 15.14 8.90 12.12 7.27 4.08
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 13.49 45.37 36.26 53.01 35.74 54.92 19.04
Interest 8.33 12.78 11.20 13.17 10.66 10.31 10.38
Gross Profit 21.36 45.65 32.17 46.18 37.97 52.93 19.71
Depreciation 1.50 1.85 1.33 1.70 1.57 2.04 1.28
Taxation 2.75 12.01 9.47 17.90 11.23 16.99 5.84
Net Profit / Loss 17.11 31.79 21.37 26.58 25.17 33.90 12.59
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 75.81 75.80 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 2.26 4.19 2.82 3.51 3.32 4.47 1.66
Diluted EPS 2.26 4.19 2.82 3.51 3.32 4.47 1.66
EPS After Extra Ordinary Items
Basic EPS 2.26 4.19 2.82 3.51 3.32 4.47 1.66
Diluted EPS 2.26 4.19 2.82 3.51 3.32 4.47 1.66
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