19 Sep 2018 | 5:25 PM
 

Kopran Ltd. Share Price Live (BSE)
0

BSE Code: 524280 | NSE Symbol: KOPRAN
49.70
-1.14
(-2.26 %)
19 Sep 2018 | 03:58 PM
Change company
  • Open (Rs)
    51.25
  • Prev. close (Rs.)
    50.85
  • High (Rs.)
    51.65
  • Low (Rs.)
    49.70
  • 52W H (Rs.)
    81.95
  • 52W L (Rs.)
    47.15
  • Volume
    13331
  • MCap (Rs in Cr.)
    214.97

Kopran 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.) 4.74 4.60 2.75 3.74 4.40 2.85 1.37
Adjusted Cash EPS (Rs.) 6.70 6.53 4.63 6.08 7.71 6.04 4.39
Reported EPS (Rs.) 4.74 4.60 2.48 -9.52 4.40 2.85 1.37
Reported Cash EPS (Rs.) 6.70 6.53 4.35 -7.17 7.71 6.04 4.39
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 7.03 8.33 6.99 7.65 10.91 8.62 5.42
Book Value (Excl Rev Res) Per Share (Rs.) 7.03 8.33 6.99 7.65 10.91 8.62 5.42
Book Value (Incl Rev Res) Per Share (Rs.) 7.03 8.33 6.99 7.65 10.91 8.62 5.42
Net Operating Income Per Share (Rs.) 72.44 71.61 68.51 79.25 77.55 64.07 50.93
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 9.70 11.62 10.20 9.65 14.06 13.44 10.63
Gross Profit Margin (%) 6.98 8.93 7.46 6.69 9.79 8.46 4.69
Net Profit Margin (%) 6.53 6.42 3.61 -12.01 5.67 4.44 2.61
Adjusted Cash Margin (%) 8.98 8.81 6.70 7.52 9.87 9.35 8.38
Adjusted Return On Net Worth (%) 14.15 15.97 11.89 20.28 16.20 12.54 6.89
Reported Return On Net Worth (%) 14.15 15.97 10.70 -51.65 16.20 12.54 6.89
Return On long Term Funds (%) 18.02 24.47 17.81 28.81 17.79 13.79 9.96
LEVERAGE RATIOS
Long Term Debt / Equity 0.21 0.26 0.37 0.30 0.68 0.88 0.94
Total Debt/Equity 0.51 0.64 0.67 0.98 1.17 1.16 1.35
Owners fund as % of total Source 0.51 0.64 0.67 0.98 1.17 1.16 1.35
Fixed Assets Turnover Ratio 1.42 1.59 1.75 1.65 1.44 1.34 1.10
LIQUIDITY RATIOS
Current Ratio 2.27 2.21 1.81 1.55 2.52 1.87 1.71
Current Ratio (Inc. ST Loans) 1.05 0.98 0.97 0.80 1.00 1.10 0.89
Quick Ratio 1.42 1.43 1.14 1.14 1.75 1.36 1.19
Inventory Turnover Ratio 7.03 8.33 6.99 7.65 10.91 8.62 5.42
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Retention Ratio 100.00 100.00 100.00 0.00 100.00 100.00 100.00
Cash Earnings Retention Ratio 100.00 100.00 100.00 100.00 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.53 2.83 3.33 2.62 3.84 4.00 5.61
Financial Charges Coverage Ratio 4.65 3.41 2.59 2.93 3.08 2.98 2.77
Fin. Charges Cov.Ratio (Post Tax) 4.37 3.06 2.50 -1.27 3.08 2.98 2.77
COMPONENT RATIOS
Material Cost Component(% earnings) 63.19 59.92 64.59 66.87 66.78 66.00 61.28
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 74.83 71.05 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 1.42 1.59 1.75 1.65 1.44 1.34 1.10
Bonus Component In Equity Capital (%) 22.65 22.65 22.65 23.84 25.09 25.09 25.09
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 210.31 209.60 211.77 212.75 211.77 212.69 209.27
EV / Net Sales (X) 0.67 0.68 0.71 0.65 0.70 0.85 1.05
EV / EBITDA (X) 5.26 4.48 6.50 5.60 4.75 6.00 7.81
MarketCap / Sales (X) 0.69 0.70 0.73 0.66 0.71 0.87 1.09
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / BV (X) 1.41 1.62 1.99 2.09 1.71 2.01 2.27
Price / Sales (X) 0.69 0.70 0.73 0.63 0.65 0.78 0.98
Earning Yield (%) 0.09 0.09 0.05 -0.19 0.09 0.06 0.03
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 1.09 1.97 2.92 3.78 4.36 3.09 1.58
Adjusted Cash EPS (Rs.) 1.83 2.74 3.65 6.11 7.55 6.18 4.50
Reported EPS (Rs.) 1.09 1.97 2.64 3.77 4.36 3.09 1.58
Reported Cash EPS (Rs.) 1.83 2.74 3.37 6.10 7.55 6.18 4.50
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 2.07 4.01 5.77 7.69 10.91 8.78 5.55
Book Value (Excl Rev Res) Per Share (Rs.) 2.07 4.01 5.77 7.69 10.91 8.78 5.55
Book Value (Incl Rev Res) Per Share (Rs.) 2.07 4.01 5.77 7.69 10.91 8.78 5.55
Net Operating Income Per Share (Rs.) 35.53 41.97 43.31 79.21 77.32 64.07 50.93
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 5.82 9.55 13.31 9.70 14.11 13.70 10.90
Gross Profit Margin (%) 3.73 7.72 11.63 6.76 9.98 8.87 5.16
Net Profit Margin (%) 3.06 4.68 6.10 4.75 5.64 4.78 3.10
Adjusted Cash Margin (%) 4.90 6.20 8.38 7.56 9.72 9.58 8.59
Adjusted Return On Net Worth (%) 2.28 4.23 6.71 9.54 12.47 10.09 5.73
Reported Return On Net Worth (%) 2.28 4.23 6.08 9.50 12.47 10.09 5.73
Return On long Term Funds (%) 5.97 10.10 10.34 15.93 15.11 12.11 8.76
LEVERAGE RATIOS
Long Term Debt / Equity 0.11 0.14 0.16 0.10 0.53 0.65 0.68
Total Debt/Equity 0.18 0.20 0.15 0.21 0.91 0.86 0.97
Owners fund as % of total Source 0.18 0.20 0.15 0.21 0.91 0.86 0.97
Fixed Assets Turnover Ratio 0.61 0.76 0.86 1.38 1.25 1.15 0.94
LIQUIDITY RATIOS
Current Ratio 1.98 1.83 1.64 3.09 3.20 2.52 2.38
Current Ratio (Inc. ST Loans) 1.02 1.07 1.31 1.95 1.26 1.49 1.24
Quick Ratio 1.30 1.33 1.12 2.87 2.42 2.00 1.86
Inventory Turnover Ratio 2.07 4.01 5.77 7.69 10.91 8.78 5.55
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Retention Ratio 100.00 100.00 100.00 100.00 100.00 100.00 100.00
Cash Earnings Retention Ratio 100.00 100.00 100.00 100.00 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 4.65 3.46 1.83 1.03 3.92 3.89 5.44
Financial Charges Coverage Ratio 2.54 2.70 2.58 2.94 3.04 3.03 2.82
Fin. Charges Cov.Ratio (Post Tax) 2.20 2.21 2.46 2.93 3.04 3.03 2.82
COMPONENT RATIOS
Material Cost Component(% earnings) 63.18 60.95 63.52 66.88 66.71 65.98 62.86
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 85.71 82.43 79.89 71.36 68.09 73.28 62.09
Import Comp. in Raw Mat. Consumed 0.00 0.00 21.17 53.40 53.71 48.06 44.47
Long term assets / Total Assets 0.61 0.76 0.86 1.38 1.25 1.15 0.94
Bonus Component In Equity Capital (%) 22.65 22.65 22.65 23.84 25.09 25.09 25.09
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 214.95 214.76 212.13 212.86 211.94 212.85 209.42
EV / Net Sales (X) 1.40 1.18 1.13 0.65 0.70 0.85 1.05
EV / EBITDA (X) 12.78 8.11 8.23 5.59 4.82 5.91 7.69
MarketCap / Sales (X) 1.41 1.19 1.16 0.66 0.72 0.87 1.09
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / BV (X) 1.01 1.03 1.10 1.11 1.35 1.53 1.68
Price / Sales (X) 1.41 1.19 1.16 0.63 0.65 0.78 0.98
Earning Yield (%) 0.02 0.04 0.05 0.08 0.09 0.06 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 43.25 43.25 43.25 41.10 39.05 39.05 39.05
Preference Share Capital 8.58 8.58 8.58 8.58 8.58 8.58 8.58
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 14.19 0.00 0.00 0.00
Preference Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Stock Opiton 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 101.46 81.42 56.89 34.65 66.93 49.59 38.39
Loan Funds
Secured Loans 51.77 49.78 38.32 63.26 60.95 27.85 37.14
Unsecured Loans 21.68 30.23 28.36 2.13 54.54 66.54 59.10
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Policy Holders Funds 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 226.74 213.26 175.40 163.91 230.05 191.60 182.26
USES OF FUNDS
Fixed Assets
Gross Block 121.25 112.79 299.78 292.45 281.67 272.48 266.03
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 16.81 8.32 198.90 190.90 176.78 163.97 151.71
Net Block 104.44 104.47 100.88 101.56 104.89 108.51 114.32
Capital Work in Progress 9.93 6.29 3.13 1.23 19.76 19.85 18.92
Investments 0.05 0.05 0.11 0.11 0.81 0.81 0.81
Net Current Assets
Current Assets, Loans and Advances 201.03 187.45 159.66 172.14 173.56 134.13 116.40
Less : Current Liabilities and Provisions 88.71 84.99 88.40 111.13 68.98 71.70 68.19
Total Net Current Assets 112.32 102.46 71.26 61.00 104.58 62.43 48.21
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 226.74 213.26 175.40 163.91 230.05 191.60 182.26
Note :
Book Value of Unquoted Investments 0.06 0.06 0.05 0.05 0.75 0.75 0.75
Market Value of Quoted Investments 0.03 0.03 0.03 0.02 0.01 0.01 0.02
Contingent liabilities 122.29 122.31 47.22 60.01 52.72 53.26 42.47
Number of Equity shares outstanding 4.33 4.33 4.33 4.11 3.91 3.91 3.91
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 43.25 43.25 43.25 41.10 39.05 39.05 39.05
Share Application Money 0.00 0.00 0.00 14.19 0.00 0.00 0.00
Preference Share Capital 8.58 8.58 8.58 8.58 8.58 8.58 8.58
Reserves and Surplus 162.50 157.69 144.82 121.81 97.52 80.48 68.42
Loan Funds
Secured Loans 23.13 21.76 7.22 23.81 60.95 27.32 36.61
Unsecured Loans 13.75 19.22 21.65 2.13 54.54 66.54 59.10
Total 251.20 250.50 225.51 211.62 260.64 221.97 211.76
USES OF FUNDS
Fixed Assets
Gross Block 44.68 42.67 82.58 78.04 272.91 264.07 257.63
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 6.53 3.33 47.60 44.58 170.24 157.90 146.02
Net Block 38.15 39.34 34.98 33.46 102.66 106.18 111.60
Capital Work in Progress 7.84 4.44 0.19 0.19 0.84 0.93 0.00
Investments 156.92 156.60 156.07 46.07 6.87 6.87 6.87
Net Current Assets
Current Assets, Loans and Advances 97.46 110.40 87.51 194.89 218.63 179.06 160.93
Less : Current Liabilities and Provisions 49.17 60.29 53.23 62.99 68.35 71.08 67.65
Total Net Current Assets 48.29 50.12 34.27 131.90 150.27 107.99 93.29
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 251.20 250.50 225.51 211.62 260.64 221.97 211.76
Note :
Book Value of Unquoted Investments 156.89 156.57 156.01 46.01 6.81 6.81 6.81
Market Value of Quoted Investments 0.03 0.03 0.03 0.02 0.01 0.01 0.02
Contingent liabilities 84.90 83.00 45.62 59.70 52.72 53.26 42.47
Number of Equity shares outstanding 4.33 4.33 4.33 4.11 3.91 3.91 3.91
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 313.32 309.72 296.32 325.73 302.85 250.22 198.90
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -4.99 0.16 -1.18 3.37 -6.36 -4.08 6.98
Total Income 308.33 309.88 295.14 329.10 296.48 246.14 205.89
EXPENDITURE :
Raw Materials 159.98 139.37 165.21 189.59 172.80 145.96 109.36
Excise Duty 1.39 8.98 8.94 9.04 9.30 7.12 0.00
Power and Fuel Cost 14.67 13.71 14.10 12.93 11.71 11.13 8.56
Other Manufacturing Expenses 14.67 13.71 14.10 12.93 11.71 11.13 8.56
Employee Cost 32.24 31.37 28.02 28.83 23.01 21.03 17.98
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 222.94 207.14 230.37 253.31 228.51 196.36 144.46
Profit before Interest, Depreciation and Tax 129.84 126.49 312.34 305.42 296.13 284.36 275.69
Interest and Financial Charges 8.60 13.70 12.56 12.97 14.46 11.88 9.66
Profit before Depreciation and Tax 121.25 112.79 299.78 292.45 281.67 272.48 266.03
Depreciation 8.51 8.33 8.12 9.64 12.92 12.46 11.80
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 22.89 24.76 10.72 -39.12 17.18 11.12 5.34
Tax 2.40 4.85 0.00 0.00 0.00 0.00 0.00
Profit After Tax 20.49 19.91 10.72 -39.12 17.18 11.12 5.34
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. 20.49 19.91 10.72 -39.12 17.18 11.12 5.34
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 -45.16 -65.64 -89.35 -100.07 -56.37 -73.55 -84.66
P and L Bal. carried down 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
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 0.06 0.06 0.05 0.05 0.75 0.75 0.75
Extraordinary Items 0.00 0.00 -1.19 -54.49 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 153.70 181.54 187.31 325.58 301.96 250.22 198.91
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -4.06 0.31 -0.76 3.37 -6.36 -4.08 6.98
Total Income 149.64 181.85 186.56 328.96 295.59 246.14 205.89
EXPENDITURE :
Raw Materials 65.60 68.49 74.97 189.51 171.97 145.91 109.31
Excise Duty 0.01 0.11 0.07 9.04 9.30 0.00 6.06
Power and Fuel Cost 4.82 4.47 4.43 12.93 11.71 11.13 8.56
Other Manufacturing Expenses 4.82 4.47 4.43 12.93 11.71 11.13 8.56
Employee Cost 18.34 19.12 16.05 28.83 22.96 20.48 17.52
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 93.58 96.66 99.96 253.23 227.64 188.64 150.01
Profit before Interest, Depreciation and Tax 51.31 52.46 92.58 91.00 287.37 275.95 267.29
Interest and Financial Charges 6.63 9.79 9.99 12.97 14.46 11.88 9.66
Profit before Depreciation and Tax 44.68 42.67 82.58 78.04 272.91 264.07 257.63
Depreciation 3.22 3.34 3.14 9.58 12.46 12.08 11.42
Profit Before Tax 6.96 13.35 11.44 15.48 17.04 12.06 6.17
Tax 2.25 4.85 0.00 0.00 0.00 0.00 0.00
Profit After Tax 4.71 8.50 11.44 15.48 17.04 12.06 6.17
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 16.05 11.34 -0.74 -12.17 -24.99 -42.02 -54.09
P and L Bal. carried down 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
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 156.89 156.57 156.01 46.01 6.81 6.81 6.81
Extraordinary Items 0.00 0.00 -1.19 -0.07 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Sep 2007 Mar 2006
Cash and Cash Equivalents at Beginning of the year 0.86 4.79 2.17 2.35 3.24 -4.52 3.64
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 5.34 4.26 0.77 -13.81 3.62 -65.81 -9.67
Adjustments :
Depreciation 0.00 11.62 11.55 11.37 10.16 26.37 18.89
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 0.05 -0.01 0.00
P/L on Sales of Assets 0.00 0.00 -0.06 -2.53 -2.91 -1.71 0.07
P/L on Sales of Invest 0.00 0.04 0.00 0.78 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 -5.30 -6.71 -0.29 16.49 12.77 -16.58
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 5.78 -3.79 6.70 -19.43 -14.19 -4.41
Loans and Advances 0.00 3.24 0.53 -6.49 -10.75 8.21 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 7.49 6.18 7.68 5.74 13.64 9.61
Direct Taxes Paid 0.00 -0.09 -0.02 -0.12 -0.28 -0.25 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 0.36 0.01 1.53 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 6.75 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 35.01 18.97 3.47 8.25 13.21 -12.96 -4.21
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -5.24 -2.51 -7.69 -1.99 -6.52 -12.06
Sale of Fixed Assets 0.00 0.01 0.11 0.00 0.00 8.24 6.11
Capital WIP 0.00 0.21 13.97 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 -0.05 -3.31 0.00 -0.08 0.00 0.00
Sale of Investments 0.00 3.52 0.00 16.74 68.65 0.00 0.11
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 0.05 -0.01 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 -9.81 -1.54 8.26 9.80 66.58 1.73 -5.84
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 -18.30 16.91
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 -5.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 16.76 18.85
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.49 0.00 -2.13 -4.36 -17.86
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 -0.05 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 -7.68 -5.74 -13.64 -8.59
Others -18.84 0.00 0.00 0.00 3.20 0.00 0.00
Net Cash used in Financing Activities -18.84 -18.70 -9.11 -18.23 -80.68 8.30 10.65
Net Inc./(Dec.) in Cash and Cash Equivalent 6.35 -1.26 2.62 -0.19 -0.88 -2.93 0.60
Cash and Cash Equivalents at End of the year 7.21 3.53 4.79 2.17 2.35 -7.44 4.24
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 0.41 0.47 0.45 0.62 0.49 7.07 0.75
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 6.96 13.35 11.44 15.48 17.04 12.06 6.17
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 15.77 4.20 18.66 52.59 1.88 13.64 35.11
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 -5.20 -8.88 -3.65 -9.51 -8.97 -8.08 -9.95
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 -10.71 4.64 -14.99 -43.25 7.22 -12.13 -18.84
Net Cash used in Financing Activities -10.71 4.64 -14.99 -43.25 7.22 -12.13 -18.84
Net Inc./(Dec.) in Cash and Cash Equivalent -0.14 -0.04 0.02 -0.17 0.12 -6.57 6.32
Cash and Cash Equivalents at End of the year 0.27 0.42 0.47 0.45 0.62 0.49 7.07
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 60.55 96.27 94.33 72.82 51.29 94.24 77.32
Other Income 1.48 1.34 4.16 1.89 2.21 3.16 2.84
Stock Adjustment -13.01 0.03 5.47 2.83 -13.32 5.39 -0.52
Raw Material 42.77 55.85 45.25 39.89 35.17 40.15 37.85
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 8.74 8.65 8.32 8.17 7.10 8.96 7.10
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 15.49 18.48 17.79 13.44 14.30 18.02 14.73
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 3.71 10.71 9.25 6.92 3.52 13.89 11.10
Interest 1.61 2.40 1.46 2.15 2.59 4.44 3.02
Gross Profit 3.58 9.65 11.95 6.66 3.14 12.61 10.92
Depreciation 2.15 2.12 2.15 2.14 2.10 2.14 2.08
Taxation 0.25 2.40 0.00 0.00 0.00 0.24 0.00
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 1.18 5.13 9.80 4.52 1.04 10.23 8.84
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 1.18 5.13 9.80 4.52 1.04 10.23 8.84
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 43.25 43.25 43.25 43.25 43.25 43.25 43.25
EPS Before Extra Ordinary Items
Basic EPS 0.26 1.20 2.27 1.04 0.24 2.36 2.04
Diluted EPS 0.26 1.20 2.27 1.04 0.24 2.36 2.04
EPS After Extra Ordinary Items
Basic EPS 0.26 1.20 2.27 1.04 0.24 2.36 2.04
Diluted EPS 0.26 1.20 2.27 1.04 0.24 2.36 2.04
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 27.68 39.24 59.94 30.79 23.74 55.27 45.12
Other Income 0.99 1.30 3.33 1.33 1.90 2.47 2.30
Stock Adjustment -2.19 -1.61 4.61 -0.04 -7.02 0.55 0.18
Raw Material 14.74 22.31 27.86 15.37 14.51 23.53 18.76
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 4.68 4.86 4.82 4.64 4.02 6.00 4.10
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 7.73 9.67 10.73 7.61 7.16 11.45 8.09
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -0.25 2.25 4.41 1.41 0.89 6.83 6.93
Interest 0.95 2.06 1.52 1.39 1.66 3.01 2.51
Gross Profit -0.20 1.48 6.22 1.35 1.13 6.29 6.72
Depreciation 0.78 0.79 0.80 0.80 0.83 0.84 0.85
Taxation -0.28 2.25 0.00 0.00 0.00 0.24 0.00
Net Profit / Loss -0.70 -1.56 5.42 0.55 0.30 5.21 5.87
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 43.25 43.25 43.25 43.25 43.25 43.25 43.25
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 -0.17 -0.33 1.25 0.12 0.07 1.20 1.36
Diluted EPS -0.17 -0.33 1.25 0.12 0.07 1.20 1.36
EPS After Extra Ordinary Items
Basic EPS -0.17 -0.33 1.25 0.12 0.07 1.20 1.36
Diluted EPS -0.17 -0.33 1.25 0.12 0.07 1.20 1.36
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 314.71 190.60 124.11 309.73 171.56 138.17 296.32
Other Income 9.60 5.50 4.10 10.66 6.00 4.66 2.37
Stock Adjustment -4.99 5.50 -10.49 0.16 4.87 -4.72 -1.18
Raw Material 176.16 101.10 75.06 155.37 78.00 77.37 178.55
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 32.24 16.97 15.27 31.41 16.06 15.35 28.03
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 64.01 36.27 27.74 60.93 32.75 28.18 57.81
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 30.40 19.96 10.44 36.38 24.99 11.40 30.22
Interest 8.60 3.86 4.74 13.67 7.46 6.21 12.56
Gross Profit 31.40 21.60 9.80 33.37 23.53 9.85 20.03
Depreciation 8.51 4.27 4.24 8.33 4.22 4.11 8.12
Taxation 2.40 2.40 0.00 0.24 0.24 0.00 0.00
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 20.49 14.93 5.56 24.80 19.07 5.74 10.72
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 20.49 14.93 5.56 24.80 19.07 5.74 10.72
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 43.25 43.25 43.25 43.25 43.25 43.25 43.25
EPS Before Extra Ordinary Items
Basic EPS 4.75 0.00 1.28 5.73 0.00 1.39 2.88
Diluted EPS 4.75 0.00 1.28 5.73 0.00 1.39 2.88
EPS After Extra Ordinary Items
Basic EPS 4.75 0.00 1.28 5.73 0.00 1.39 2.59
Diluted EPS 4.75 0.00 1.28 5.73 0.00 1.39 2.59
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 153.71 99.18 54.53 181.55 100.39 80.89 187.32
Other Income 7.86 4.63 3.23 8.84 4.77 4.33 0.83
Stock Adjustment -4.06 3.00 -7.06 0.31 0.73 -0.42 -0.76
Raw Material 80.05 50.17 29.88 82.29 42.29 40.00 86.25
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 18.34 9.68 8.66 19.15 10.10 9.01 16.05
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 35.17 20.40 14.77 35.80 19.54 16.42 32.55
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 8.96 6.66 2.30 17.36 13.76 3.34 24.93
Interest 6.63 3.58 3.05 9.75 5.52 4.23 9.99
Gross Profit 10.18 7.70 2.48 16.45 13.01 3.44 15.77
Depreciation 3.22 1.59 1.63 3.34 1.69 1.65 3.14
Taxation 2.25 2.25 0.00 0.24 0.24 0.00 0.00
Net Profit / Loss 4.71 3.86 0.85 12.87 11.08 1.79 11.44
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 43.25 43.25 43.25 43.25 43.25 43.25 43.25
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 1.11 0.00 0.19 2.97 0.00 0.43 3.05
Diluted EPS 1.11 0.00 0.19 2.97 0.00 0.43 3.05
EPS After Extra Ordinary Items
Basic EPS 1.11 0.00 0.19 2.97 0.00 0.43 2.76
Diluted EPS 1.11 0.00 0.19 2.97 0.00 0.43 2.76