23 Jul 2018 | 11:08 PM
 

Liberty Shoes Ltd. Share Price Live (BSE)
0

BSE Code: 526596 | NSE Symbol: LIBERTSHOE
186.60
17.50
(10.35 %)
23 Jul 2018 | 03:52 PM
Change company
  • Open (Rs)
    175.95
  • Prev. close (Rs.)
    169.10
  • High (Rs.)
    195.00
  • Low (Rs.)
    174.20
  • 52W H (Rs.)
    308.90
  • 52W L (Rs.)
    158.06
  • Volume
    134176
  • MCap (Rs in Cr.)
    317.97

Liberty Shoes 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.) 4.00 6.59 10.35 7.90 3.40 4.71 3.65
Adjusted Cash EPS (Rs.) 11.97 14.51 17.64 14.40 9.50 10.39 8.69
Reported EPS (Rs.) 3.75 5.90 9.93 7.79 3.16 2.57 3.63
Reported Cash EPS (Rs.) 11.73 13.82 17.22 14.28 9.26 8.25 8.67
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 23.10 25.21 25.58 24.07 17.67 18.09 14.20
Book Value (Excl Rev Res) Per Share (Rs.) 23.10 25.21 25.58 24.07 17.67 18.09 14.20
Book Value (Incl Rev Res) Per Share (Rs.) 23.10 25.21 25.58 24.07 17.67 18.09 14.20
Net Operating Income Per Share (Rs.) 291.67 266.53 308.50 283.88 214.23 209.43 182.55
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 7.92 9.45 8.29 8.47 8.24 8.63 7.77
Gross Profit Margin (%) 5.18 6.48 5.92 6.19 5.39 5.92 5.01
Net Profit Margin (%) 1.28 2.21 3.21 2.74 1.47 1.22 1.98
Adjusted Cash Margin (%) 4.10 5.44 5.71 5.06 4.43 4.95 4.75
Adjusted Return On Net Worth (%) 4.19 7.20 12.11 9.74 4.23 6.09 4.89
Reported Return On Net Worth (%) 3.93 6.44 11.62 9.59 3.94 3.32 4.86
Return On long Term Funds (%) 15.34 18.20 20.15 20.15 13.55 15.32 11.49
LEVERAGE RATIOS
Long Term Debt / Equity 0.05 0.05 0.08 0.09 0.08 0.06 0.08
Total Debt/Equity 0.84 0.83 0.91 0.80 0.81 0.77 0.82
Owners fund as % of total Source 0.84 0.83 0.91 0.80 0.81 0.77 0.82
Fixed Assets Turnover Ratio 1.70 1.61 2.00 1.95 1.52 1.52 1.37
LIQUIDITY RATIOS
Current Ratio 2.60 2.77 2.42 2.23 2.31 2.32 2.45
Current Ratio (Inc. ST Loans) 0.88 0.85 0.83 0.86 0.79 0.81 0.83
Quick Ratio 1.31 1.43 1.29 1.30 1.24 1.28 1.36
Inventory Turnover Ratio 23.10 25.21 25.58 24.07 17.67 18.09 14.20
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 18.19 22.53 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 10.49 12.28 0.00 0.00 0.00
Earning Retention Ratio 100.00 100.00 82.54 77.80 100.00 100.00 100.00
Cash Earnings Retention Ratio 100.00 100.00 89.76 87.82 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 6.67 5.23 4.41 4.48 6.81 5.72 7.03
Financial Charges Coverage Ratio 2.52 2.64 2.74 2.57 2.12 2.26 2.55
Fin. Charges Cov.Ratio (Post Tax) 2.26 2.44 2.83 2.51 2.11 2.02 2.54
COMPONENT RATIOS
Material Cost Component(% earnings) 56.60 48.99 60.42 55.82 53.04 50.76 54.34
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 1.70 1.61 2.00 1.95 1.52 1.52 1.37
Bonus Component In Equity Capital (%) 50.00 50.00 50.00 50.00 50.00 50.00 50.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 306.80 307.11 308.30 307.49 302.25 304.59 296.71
EV / Net Sales (X) 0.62 0.68 0.59 0.64 0.83 0.85 0.95
EV / EBITDA (X) 7.70 7.09 7.00 7.43 9.96 9.80 12.17
MarketCap / Sales (X) 0.63 0.69 0.60 0.65 0.86 0.88 1.01
Retention Ratios (%) 0.00 0.00 81.81 77.47 0.00 0.00 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.63 0.69 0.60 0.65 0.86 0.88 1.01
Earning Yield (%) 0.02 0.03 0.05 0.04 0.02 0.01 0.02
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 4.08 6.68 10.43 7.98 4.32 6.38 5.97
Adjusted Cash EPS (Rs.) 12.06 14.60 17.72 14.47 9.05 10.71 9.96
Reported EPS (Rs.) 3.84 5.99 10.01 7.86 4.21 4.48 6.04
Reported Cash EPS (Rs.) 11.81 13.91 17.30 14.35 8.93 8.81 10.03
Dividend Per Share 0.00 0.00 1.50 1.50 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 23.19 25.30 25.66 24.14 16.06 17.22 14.29
Book Value (Excl Rev Res) Per Share (Rs.) 23.19 25.30 25.66 24.14 16.06 17.22 14.29
Book Value (Incl Rev Res) Per Share (Rs.) 23.19 25.30 25.66 24.14 16.06 17.22 14.29
Net Operating Income Per Share (Rs.) 291.90 266.53 308.50 283.88 199.27 195.15 174.48
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 73.09
PROFITABILITY RATIOS
Operating Margin (%) 7.94 9.49 8.31 8.50 8.05 8.82 8.19
Gross Profit Margin (%) 5.21 6.51 5.95 6.21 5.68 6.60 5.90
Net Profit Margin (%) 1.31 2.24 3.24 2.76 2.11 2.29 3.45
Adjusted Cash Margin (%) 4.12 5.47 5.73 5.09 4.53 5.48 5.69
Adjusted Return On Net Worth (%) 4.30 7.33 12.26 9.88 4.71 7.27 7.18
Reported Return On Net Worth (%) 4.04 6.57 11.77 9.73 4.58 5.10 7.26
Return On long Term Funds (%) 15.47 18.38 20.33 20.32 11.77 14.28 12.02
LEVERAGE RATIOS
Long Term Debt / Equity 0.05 0.05 0.08 0.09 0.06 0.04 0.07
Total Debt/Equity 0.84 0.83 0.91 0.80 0.65 0.61 0.71
Owners fund as % of total Source 0.84 0.83 0.91 0.80 0.65 0.61 0.71
Fixed Assets Turnover Ratio 1.71 1.62 2.00 1.92 1.36 1.38 1.30
LIQUIDITY RATIOS
Current Ratio 2.59 2.76 2.41 2.22 2.48 2.49 3.21
Current Ratio (Inc. ST Loans) 0.88 0.84 0.83 0.85 0.86 0.88 0.83
Quick Ratio 1.30 1.41 1.28 1.29 1.55 1.59 1.89
Inventory Turnover Ratio 23.19 25.30 25.66 24.14 16.06 17.22 14.29
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 14.98 19.08 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 8.66 10.44 0.00 0.00 0.00
Earning Retention Ratio 100.00 100.00 85.63 81.20 100.00 100.00 100.00
Cash Earnings Retention Ratio 100.00 100.00 91.54 89.64 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 6.62 5.20 4.39 4.46 6.56 5.02 5.89
Financial Charges Coverage Ratio 2.53 2.65 2.75 2.58 2.24 2.52 3.04
Fin. Charges Cov.Ratio (Post Tax) 2.27 2.45 2.84 2.52 2.24 2.28 3.08
COMPONENT RATIOS
Material Cost Component(% earnings) 56.55 48.99 60.42 55.82 56.34 54.33 56.92
Selling Cost Component 1.67 1.56 0.00 0.00 0.00 0.00 5.54
Exports as percent of Total Sales 8.76 7.93 9.12 9.32 11.15 14.24 14.45
Import Comp. in Raw Mat. Consumed 3.71 2.82 2.87 3.75 5.84 8.30 7.84
Long term assets / Total Assets 1.71 1.62 2.00 1.92 1.36 1.38 1.30
Bonus Component In Equity Capital (%) 50.00 50.00 50.00 50.00 50.00 50.00 50.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 306.80 307.11 308.30 307.50 303.70 305.08 311.85
EV / Net Sales (X) 0.62 0.68 0.59 0.64 0.89 0.92 1.05
EV / EBITDA (X) 7.67 7.07 6.97 7.41 11.00 10.31 12.48
MarketCap / Sales (X) 0.63 0.69 0.60 0.65 0.93 0.95 1.06
Retention Ratios (%) 0.00 0.00 85.02 80.92 0.00 0.00 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.63 0.69 0.60 0.65 0.93 0.95 1.06
Earning Yield (%) 0.02 0.03 0.05 0.04 0.02 0.02 0.03
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 17.04 17.04 17.04 17.04 17.04 17.04 17.04
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Init. Contribution Settler 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 5.50
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 145.18 138.86 128.58 121.19 119.70 114.74 109.93
Loan Funds
Secured Loans 129.73 125.24 132.39 108.19 109.36 99.76 95.59
Unsecured Loans 6.42 4.20 0.13 1.80 0.96 1.62 8.49
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.17
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 298.37 285.34 278.14 248.21 247.06 233.16 236.73
USES OF FUNDS
Fixed Assets
Gross Block 223.60 218.07 206.41 192.10 193.80 176.49 166.31
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 131.00 119.98 109.80 92.74 83.43 73.76 64.62
Net Block 92.60 98.09 96.61 99.36 110.37 102.73 101.68
Capital Work in Progress 1.42 1.28 1.07 0.04 0.23 0.05 1.05
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Current Assets
Current Assets, Loans and Advances 332.15 291.24 307.94 269.60 240.95 229.31 226.20
Less : Current Liabilities and Provisions 127.81 105.27 127.48 120.79 104.49 98.95 92.21
Total Net Current Assets 204.34 185.96 180.46 148.82 136.46 130.37 133.99
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 298.37 285.34 278.14 248.21 247.06 233.16 236.73
Note :
Book Value of Unquoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 32.26 15.83 31.34 23.60 33.31 29.11 101.14
Number of Equity shares outstanding 1.70 1.70 1.70 1.70 1.70 1.70 1.70
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 17.04 17.04 17.04 17.04 17.04 17.04 17.04
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 144.66 138.12 127.91 120.52 139.39 132.21 124.59
Loan Funds
Secured Loans 129.73 125.24 132.39 108.19 100.38 90.02 95.56
Unsecured Loans 6.42 4.20 0.13 1.80 0.82 1.61 4.45
Total 297.85 284.59 277.48 247.55 257.63 240.88 241.63
USES OF FUNDS
Fixed Assets
Gross Block 223.60 218.07 206.41 192.10 161.11 153.31 145.95
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 131.00 119.98 109.80 92.74 73.89 66.41 59.47
Net Block 92.60 98.09 96.61 99.36 87.21 86.90 86.48
Capital Work in Progress 1.42 1.28 1.07 0.04 0.23 0.05 1.05
Investments 1.22 1.22 1.22 1.22 26.02 16.22 17.94
Net Current Assets
Current Assets, Loans and Advances 329.68 288.68 305.60 267.45 241.35 230.08 197.74
Less : Current Liabilities and Provisions 127.08 104.68 127.03 120.52 97.18 92.38 61.58
Total Net Current Assets 202.60 184.00 178.57 146.93 144.16 137.70 136.16
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 297.85 284.59 277.48 247.55 257.63 240.88 241.63
Note :
Book Value of Unquoted Investments 1.22 1.22 1.22 1.22 26.02 16.22 17.94
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 31.76 15.83 26.33 27.82 33.13 29.92 27.35
Number of Equity shares outstanding 1.70 1.70 1.70 1.70 1.70 1.70 1.70
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 497.00 454.17 525.69 483.72 365.05 356.86 311.06
Other Income 18.09 16.95 20.45 15.25 18.66 18.90 17.95
Stock Adjustments -23.90 4.19 -27.35 0.12 -7.92 2.53 -9.00
Total Income 491.19 475.30 518.79 499.10 375.79 378.30 320.01
EXPENDITURE :
Raw Materials 184.96 161.31 207.18 191.74 153.98 142.42 129.98
Excise Duty 23.39 18.18 22.57 17.29 0.00 0.00 0.00
Power and Fuel Cost 10.33 8.92 9.17 10.02 8.71 6.85 6.45
Other Manufacturing Expenses 28.42 25.87 29.62 25.27 27.36 25.75 24.40
Employee Cost 74.23 64.55 62.82 57.98 46.02 43.74 41.78
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 321.34 278.83 331.36 302.30 236.07 218.77 202.61
Profit before Interest, Depreciation and Tax 239.42 234.46 222.48 208.17 208.08 190.26 175.88
Interest and Financial Charges 15.82 16.39 16.07 16.07 14.28 13.77 9.57
Profit before Depreciation and Tax 223.60 218.07 206.41 192.10 193.80 176.49 166.31
Depreciation 13.59 13.50 12.42 11.07 10.40 9.68 8.59
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 10.01 12.23 14.86 14.02 5.27 3.99 6.18
Tax 3.62 2.17 -2.06 0.76 -0.12 -0.40 0.00
Profit After Tax 6.39 10.06 16.92 13.27 5.39 4.38 6.18
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. 6.39 10.06 16.92 13.27 5.39 4.38 6.18
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 21.69 21.34 26.97 28.23 22.19 22.63 24.30
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 2.56 2.56 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items -0.42 -1.18 -0.71 -0.20 -0.40 -3.82 -0.15
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 497.39 454.17 525.69 483.72 339.56 332.54 297.32
Other Income 18.09 16.95 20.45 16.61 22.32 21.30 26.39
Stock Adjustments -23.90 4.19 -27.35 0.12 -7.35 2.57 -3.49
Total Income 491.58 475.30 518.79 500.46 354.54 356.41 320.22
EXPENDITURE :
Raw Materials 184.96 161.31 207.18 191.74 153.11 142.42 130.92
Excise Duty 23.00 18.18 22.57 0.00 0.00 0.00 8.40
Power and Fuel Cost 10.33 8.92 9.17 8.66 6.19 4.75 6.45
Other Manufacturing Expenses 28.42 25.87 29.62 25.27 28.51 26.05 32.84
Employee Cost 74.23 64.55 62.82 57.98 39.65 36.79 35.68
Selling and Administration Expenses 8.33 7.09 0.00 0.00 0.00 0.00 16.47
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 329.28 285.92 331.36 283.65 227.45 210.02 230.76
Profit before Interest, Depreciation and Tax 239.42 234.46 222.47 208.17 173.41 165.04 154.17
Interest and Financial Charges 15.82 16.39 16.07 16.07 12.30 11.73 8.22
Profit before Depreciation and Tax 223.60 218.07 206.41 192.10 161.11 153.31 145.95
Depreciation 13.59 13.50 12.42 11.07 8.05 7.39 6.81
Profit Before Tax 10.16 12.38 15.00 14.15 7.05 7.23 10.08
Tax 3.62 2.17 -2.06 0.76 -0.12 -0.40 -0.21
Profit After Tax 6.54 10.21 17.06 13.39 7.17 7.63 10.29
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 22.64 22.11 27.57 57.87 50.47 49.30 47.67
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 2.03 2.12 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 1.22 1.22 1.22 1.22 26.02 16.22 17.94
Extraordinary Items -0.42 -1.18 -0.71 -0.20 -0.19 -3.24 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007 Mar 2006
Cash and Cash Equivalents at Beginning of the year 17.93 4.44 5.40 4.49 4.87 3.05 3.93
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 16.53 14.76 13.89 8.97 18.22 22.71 27.87
Adjustments :
Depreciation 0.00 8.59 8.05 8.04 7.64 5.10 4.21
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 -0.04 0.00 0.00 -0.03
P/L on Sales of Assets 0.00 0.15 0.54 1.17 -2.50 -0.07 0.06
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 0.04 0.26 0.70 0.47 0.59 -0.06
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 -0.30 1.68 -4.54 -1.34 -24.73 -2.47
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 11.55 0.24 12.78 -4.73 75.46 19.13
Loans and Advances 0.00 -5.51 -0.23 0.82 3.56 -0.21 -1.00
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 -2.37 -1.84 -0.94 -2.48 -3.69 -5.79
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 -0.08 -0.05 -0.32 0.20 0.07 0.01
Net Cash from Operating Activities 20.98 10.02 15.76 30.24 14.34 45.70 27.70
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -18.13 -10.88 -6.06 -20.15 -45.33 -15.22
Sale of Fixed Assets 0.00 0.23 0.68 0.42 6.72 0.69 0.07
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 -0.05 7.52 0.62 -0.12 -4.90 -1.41
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 0.18 0.27 0.38 0.44 0.19 0.07
Dividend Received 0.00 0.00 0.00 -0.04 0.00 0.00 -0.03
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 -9.50 -17.77 -2.41 -4.61 -13.11 -49.34 -16.47
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 12.33 0.58 0.25 9.32 14.07 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 5.50 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 -6.36
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -9.10 -9.12 -15.62 -15.46 -6.13 -4.40
Others -19.49 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -19.49 6.57 -14.04 -24.69 -0.91 5.94 -11.93
Net Inc./(Dec.) in Cash and Cash Equivalent -7.88 -1.21 -0.96 0.94 0.32 2.30 -0.69
Cash and Cash Equivalents at End of the year 10.05 3.23 4.44 5.43 5.20 5.35 3.24
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 7.30 7.06 7.51 14.96 9.56 17.54 4.13
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 24.22 27.34 29.70 29.03 18.87 18.40 17.69
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 6.81
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 0.07
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 -0.04
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 -9.22
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 13.30
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 -4.15
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 -2.36
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 0.00 0.00 35.12 11.90 26.87 10.78 10.36
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -11.35
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.22
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 -0.44
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 0.17
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 0.00 0.00 -17.53 -8.87 -18.37 -6.94 -11.40
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 9.34
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 -7.62
Others 0.00 0.00 -18.76 -10.85 -7.54 -11.95 0.00
Net Cash used in Financing Activities 0.00 0.00 -18.76 -10.85 -7.54 -11.95 -0.35
Net Inc./(Dec.) in Cash and Cash Equivalent 0.54 0.47 -1.17 -7.82 1.38 -7.98 -1.34
Cash and Cash Equivalents at End of the year 7.85 7.53 6.34 7.15 10.94 9.56 2.79
Rs in Cr Mar 2007 Dec 2006 Sep 2006 Jun 2006 Mar 2006 Dec 2005 Sep 2005
Sales 66.36 62.64 44.78 46.34 58.88 50.19 49.18
Other Income -0.17 0.13 0.52 0.77 0.26 0.43 0.20
Stock Adjustment -3.22 -2.55 -5.97 -15.00 -0.71 -1.51 -1.66
Raw Material 32.52 35.84 25.04 31.01 27.82 22.99 22.10
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 7.95 4.86 4.12 5.61 5.81 4.54 5.12
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 20.17 15.29 15.37 18.63 17.72 16.01 15.59
Provisions Made 0.00 0.00 -0.03 0.03 -0.02 0.00 0.00
Operating Profit 8.94 9.21 6.21 6.09 8.25 8.15 8.03
Interest 2.71 2.01 1.74 1.61 1.10 0.96 1.00
Gross Profit 1.60 1.24 1.16 1.07 1.13 1.10 1.02
Depreciation 1.60 1.24 1.16 1.07 1.13 1.10 1.02
Taxation 0.94 1.48 0.48 0.70 1.40 1.55 1.59
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
Net Profit / Loss 3.52 4.61 3.39 3.46 4.90 4.98 4.62
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 3.52 4.61 3.39 3.46 4.90 4.98 4.62
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 0.00 0.00 0.00 0.00 17.04 10.14 5.07
EPS Before Extra Ordinary Items
Basic EPS 0.00 0.00 0.00 0.00 3.42 0.00 0.00
Diluted EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS After Extra Ordinary Items
Basic EPS 0.00 0.00 0.00 0.00 3.42 0.00 0.00
Diluted EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016 Jun 2016
Sales 163.18 125.85 121.91 142.69 126.91 107.81 119.97
Other Income 0.10 0.12 0.10 0.20 0.08 0.13 0.06
Stock Adjustment 2.69 5.24 -8.35 -5.93 0.82 -20.81 2.02
Raw Material 50.66 34.22 46.96 50.61 43.82 49.44 41.10
Power And Fuel 3.89 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 17.96 18.07 18.18 19.60 17.77 19.20 17.65
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 38.53 30.76 33.23 39.74 35.78 32.20 35.10
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 7.78 9.21 8.83 10.30 9.43 9.29 10.49
Interest 0.00 4.18 3.78 3.91 3.86 4.17 3.87
Gross Profit 7.87 5.15 5.15 6.59 5.65 5.25 6.68
Depreciation 3.42 3.39 3.38 3.55 3.45 3.06 3.53
Taxation 1.90 0.60 0.70 1.75 1.13 0.35 0.55
Net Profit / Loss 2.66 1.14 1.08 0.92 1.15 1.72 2.75
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 0.16
Equity Capital 17.04 17.04 17.04 17.04 17.04 17.04 17.04
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
EPS Before Extra Ordinary Items
Basic EPS 1.56 0.67 0.63 0.54 0.67 1.01 1.61
Diluted EPS 1.56 0.67 0.63 0.54 0.67 1.01 1.61
EPS After Extra Ordinary Items
Basic EPS 1.56 0.67 0.63 0.54 0.67 1.01 1.61
Diluted EPS 1.56 0.67 0.63 0.54 0.67 1.01 1.61
Rs in Cr Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011
Sales 497.39 454.17 525.69 483.90 364.60 357.40 311.10
Other Income 0.47 0.34 0.48 0.35 0.24 0.25 0.18
Stock Adjustment -23.90 4.19 -27.35 0.12 -7.92 2.53 -9.00
Raw Material 184.96 161.31 207.18 253.21 153.11 142.42 158.19
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 74.23 64.55 62.82 57.98 46.02 43.74 41.78
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 142.97 134.83 146.29 131.57 116.79 111.27 95.94
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 39.36 42.95 43.58 41.01 30.11 30.83 24.20
Interest 15.82 16.39 16.07 16.07 14.28 13.77 9.57
Gross Profit 24.02 26.90 28.00 25.29 16.07 17.31 14.80
Depreciation 13.59 13.50 12.42 11.07 10.40 9.68 8.59
Taxation 3.62 1.99 -0.97 0.73 -0.18 0.09 -0.21
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 -0.19 1.09 -0.03 -0.05 0.49 -0.21
Net Profit / Loss 6.39 10.06 16.92 13.27 5.39 4.21 6.06
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.12
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 6.39 10.06 16.92 13.27 5.39 4.21 6.18
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 17.04 17.04 17.04 17.04 17.04 17.04 17.04
EPS Before Extra Ordinary Items
Basic EPS 3.75 5.90 9.93 7.79 3.16 2.47 3.63
Diluted EPS 3.75 5.90 9.93 7.90 3.16 2.47 3.63
EPS After Extra Ordinary Items
Basic EPS 3.75 5.90 9.93 7.79 3.16 2.47 3.63
Diluted EPS 3.75 5.90 9.93 7.90 3.16 2.47 3.63
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.60 0.59 0.59 0.58 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 35.08 34.57 34.57 33.89 0.00
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 543.99 273.65 247.76 497.39 269.61 227.78 454.17
Other Income 0.37 0.15 0.22 0.47 0.28 0.19 0.34
Stock Adjustment -3.72 -0.60 -3.12 -23.90 -5.11 -18.79 4.19
Raw Material 166.15 84.97 81.18 184.96 94.42 90.54 161.31
Power And Fuel 0.00 3.89 0.00 0.00 0.00 0.00 0.00
Employee Expenses 76.80 17.96 36.25 74.23 37.38 36.85 64.55
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 140.19 76.20 63.99 142.82 75.52 67.30 134.68
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 40.25 18.31 18.04 39.51 19.73 19.78 43.11
Interest 15.61 3.76 7.96 15.82 7.78 8.04 16.39
Gross Profit 25.01 14.70 10.31 24.17 12.24 11.93 27.06
Depreciation 13.46 6.69 6.77 13.59 7.01 6.59 13.50
Taxation 4.30 3.00 1.30 3.62 2.88 0.74 1.99
Net Profit / Loss 6.60 4.38 2.22 6.54 2.07 4.47 10.21
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 -0.19
Equity Capital 17.04 17.04 17.04 17.04 17.04 17.04 17.04
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
EPS Before Extra Ordinary Items
Basic EPS 3.87 0.00 1.30 3.84 0.00 2.62 5.99
Diluted EPS 3.87 0.00 1.30 3.84 0.00 2.62 5.99
EPS After Extra Ordinary Items
Basic EPS 3.87 0.00 1.30 3.84 0.00 2.62 5.99
Diluted EPS 3.87 0.00 1.30 3.84 0.00 2.62 5.99