14 Aug 2018 | 12:27 PM
 

LKP Finance Ltd. Share Price Live (BSE)
0

BSE Code: 507912 | NSE Symbol: LKPMERFIN
190.15
-0.60
(-0.31 %)
14 Aug 2018 | 12:10 PM
Change company
  • Open (Rs)
    190.60
  • Prev. close (Rs.)
    190.75
  • High (Rs.)
    192.85
  • Low (Rs.)
    190.00
  • 52W H (Rs.)
    197.30
  • 52W L (Rs.)
    86.80
  • Volume
    550
  • MCap (Rs in Cr.)
    239.00

LKP Finance 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.) 15.83 8.21 6.06 14.57 2.07 2.79 2.76
Adjusted Cash EPS (Rs.) 16.02 8.33 7.26 17.51 3.52 4.25 4.24
Reported EPS (Rs.) 15.83 8.21 6.06 14.57 2.07 2.79 2.76
Reported Cash EPS (Rs.) 16.02 8.33 7.26 17.51 3.52 4.25 4.24
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 19.30 19.92 23.35 35.27 18.13 24.31 12.95
Book Value (Excl Rev Res) Per Share (Rs.) 19.30 19.92 23.35 35.27 18.13 24.31 12.95
Book Value (Incl Rev Res) Per Share (Rs.) 19.30 19.92 23.35 35.27 18.13 24.31 12.95
Net Operating Income Per Share (Rs.) 61.44 34.20 83.45 115.86 59.95 62.00 48.33
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 31.42 58.24 27.97 30.43 30.24 39.20 26.80
Gross Profit Margin (%) 31.11 57.88 26.54 27.90 27.82 36.85 23.74
Net Profit Margin (%) 25.76 24.00 7.25 12.57 3.45 4.37 5.70
Adjusted Cash Margin (%) 25.28 23.05 8.37 14.92 5.69 6.66 8.50
Adjusted Return On Net Worth (%) 13.68 8.18 4.91 11.60 1.64 2.23 2.27
Reported Return On Net Worth (%) 13.68 8.18 4.91 11.60 1.64 2.23 2.27
Return On long Term Funds (%) 18.15 21.61 20.22 26.56 14.75 18.72 10.44
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.02 0.01 0.00 0.05 0.03
Total Debt/Equity 0.39 0.78 0.96 1.09 0.76 1.25 0.85
Owners fund as % of total Source 0.39 0.78 0.96 1.09 0.76 1.25 0.85
Fixed Assets Turnover Ratio 0.36 0.16 0.33 0.48 0.24 0.24 0.23
LIQUIDITY RATIOS
Current Ratio 70.77 9.13 5.14 6.18 5.06 7.60 4.65
Current Ratio (Inc. ST Loans) 1.91 0.97 1.00 0.97 1.21 0.88 0.93
Quick Ratio 57.92 6.81 4.51 5.36 4.52 6.69 3.83
Inventory Turnover Ratio 19.30 19.92 23.35 35.27 18.13 24.31 12.95
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 29.32 139.07 98.81 112.35 83.03 84.34
Dividend payout Ratio (Cash Profit) 0.00 28.88 116.12 82.22 66.01 54.55 54.86
Earning Retention Ratio 100.00 70.68 -39.07 1.19 -12.35 16.97 15.66
Cash Earnings Retention Ratio 100.00 71.12 -16.12 17.78 33.99 45.45 45.14
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.81 9.40 16.30 7.79 26.94 36.63 24.25
Financial Charges Coverage Ratio 5.13 1.88 1.60 2.25 1.11 1.38 1.71
Fin. Charges Cov.Ratio (Post Tax) 4.87 1.71 1.44 2.07 1.20 1.22 1.50
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.00 0.01 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 0.36 0.16 0.33 0.48 0.24 0.24 0.23
Bonus Component In Equity Capital (%) 17.89 18.22 18.22 18.22 18.22 18.22 17.20
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 151.19 225.10 177.94 187.22 199.03 194.72 194.88
EV / Net Sales (X) 1.98 5.40 1.75 1.32 2.72 2.54 3.08
EV / EBITDA (X) 5.74 8.44 5.50 4.18 8.16 6.04 10.30
MarketCap / Sales (X) 3.13 5.73 2.35 1.69 3.27 3.12 3.78
Retention Ratios (%) 0.00 70.68 -39.07 1.19 -12.35 16.97 15.66
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 3.09 5.56 2.28 1.64 3.17 3.07 3.93
Earning Yield (%) 0.08 0.04 0.03 0.08 0.01 0.01 0.01
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 15.87 8.26 7.27 14.54 6.13 5.47 3.51
Adjusted Cash EPS (Rs.) 16.05 8.38 7.35 14.63 6.26 5.55 3.54
Reported EPS (Rs.) 15.87 8.26 7.27 14.54 6.13 5.47 3.72
Reported Cash EPS (Rs.) 16.05 8.38 7.35 14.63 6.26 5.55 3.75
Dividend Per Share 0.00 2.00 7.00 12.00 2.00 2.00 2.00
Operating Profit Per Share (Rs.) 19.31 19.93 21.94 32.50 21.61 21.95 11.28
Book Value (Excl Rev Res) Per Share (Rs.) 19.31 19.93 21.94 32.50 21.61 21.95 11.28
Book Value (Incl Rev Res) Per Share (Rs.) 19.31 19.93 21.94 32.50 21.61 21.95 11.28
Net Operating Income Per Share (Rs.) 61.44 34.20 37.21 68.43 28.90 27.99 16.07
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 85.86
PROFITABILITY RATIOS
Operating Margin (%) 31.42 58.26 58.97 47.48 74.78 78.39 70.18
Gross Profit Margin (%) 31.12 57.92 58.77 47.35 74.33 78.11 69.97
Net Profit Margin (%) 25.83 24.14 19.54 21.24 21.21 19.48 22.97
Adjusted Cash Margin (%) 25.33 23.16 18.94 21.31 21.46 19.77 21.87
Adjusted Return On Net Worth (%) 13.53 8.11 5.65 11.20 4.72 4.36 2.95
Reported Return On Net Worth (%) 13.53 8.11 5.65 11.20 4.72 4.36 3.13
Return On long Term Funds (%) 17.94 21.34 18.23 25.11 16.75 16.64 9.32
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.05 0.03
Total Debt/Equity 0.38 0.77 0.43 0.67 0.50 0.92 0.71
Owners fund as % of total Source 0.38 0.77 0.43 0.67 0.50 0.92 0.71
Fixed Assets Turnover Ratio 0.36 0.19 0.19 0.33 0.13 0.12 0.09
LIQUIDITY RATIOS
Current Ratio 74.53 9.23 4.97 14.89 26.94 10.73 21.90
Current Ratio (Inc. ST Loans) 1.93 0.98 1.40 1.14 1.64 0.96 0.94
Quick Ratio 61.14 6.91 4.08 12.02 23.14 9.09 16.41
Inventory Turnover Ratio 19.31 19.93 21.94 32.50 21.61 21.95 11.28
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 24.21 96.23 82.52 32.62 36.48 53.76
Dividend payout Ratio (Cash Profit) 0.00 23.87 95.23 82.02 31.95 35.96 53.28
Earning Retention Ratio 100.00 75.79 3.77 17.48 67.38 63.52 42.97
Cash Earnings Retention Ratio 100.00 76.13 4.77 17.98 68.05 64.04 43.52
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.80 9.34 7.48 5.96 10.38 20.70 23.66
Financial Charges Coverage Ratio 5.17 1.88 1.72 2.30 1.37 1.62 1.94
Fin. Charges Cov.Ratio (Post Tax) 4.91 1.72 1.54 2.03 1.39 1.41 1.64
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.00 0.01 0.02 0.00 0.00 0.00 0.40
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 0.36 0.19 0.19 0.33 0.13 0.12 0.09
Bonus Component In Equity Capital (%) 17.89 18.22 18.22 18.22 18.22 18.22 17.20
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 151.19 225.11 198.19 208.90 215.30 213.01 210.60
EV / Net Sales (X) 1.98 5.40 4.37 2.50 6.11 6.16 10.02
EV / EBITDA (X) 5.74 8.44 6.91 5.24 8.07 7.84 14.13
MarketCap / Sales (X) 3.13 5.73 5.27 2.86 6.78 6.92 11.37
Retention Ratios (%) 0.00 75.79 3.77 17.48 67.38 63.52 46.24
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 3.09 5.56 5.11 2.78 6.58 6.79 11.83
Earning Yield (%) 0.08 0.04 0.04 0.08 0.03 0.03 0.02
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 12.42 12.20 12.20 12.20 12.20 12.34 13.08
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 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 131.33 110.16 138.13 141.02 140.88 141.95 145.30
Loan Funds
Secured Loans 19.88 59.02 104.31 122.23 76.40 192.00 134.17
Unsecured Loans 36.13 36.52 39.92 44.17 39.30 0.16 0.16
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 199.77 217.90 294.56 319.62 268.78 346.46 292.72
USES OF FUNDS
Fixed Assets
Gross Block 4.67 4.28 32.62 32.43 31.35 28.90 28.51
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 1.40 1.58 20.04 18.89 15.67 14.39 13.34
Net Block 3.27 2.70 12.57 13.54 15.67 14.51 15.17
Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 49.77 65.71 37.21 31.15 9.65 13.51 39.40
Net Current Assets
Current Assets, Loans and Advances 148.83 167.88 303.85 327.98 303.45 366.67 303.46
Less : Current Liabilities and Provisions 2.10 18.40 59.08 53.05 59.99 48.22 65.31
Total Net Current Assets 146.73 149.49 244.77 274.92 243.45 318.45 238.15
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 199.77 217.90 294.56 319.62 268.78 346.46 292.72
Note :
Book Value of Unquoted Investments 27.85 11.67 2.00 2.00 0.60 29.92 29.92
Market Value of Quoted Investments 23.34 105.41 37.70 56.81 8.92 12.04 12.04
Contingent liabilities 35.30 35.61 29.69 29.69 29.69 29.69 20.44
Number of Equity shares outstanding 1.24 1.22 1.22 1.22 1.22 1.23 1.31
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 12.42 12.20 12.20 12.20 12.20 12.34 13.08
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 133.20 111.97 144.69 146.10 146.00 142.12 142.17
Loan Funds
Secured Loans 19.88 59.02 27.13 62.31 40.19 141.71 109.56
Unsecured Loans 35.97 36.36 39.92 44.00 39.04 0.00 0.00
Total 201.47 219.55 223.94 264.61 237.43 296.18 264.81
USES OF FUNDS
Fixed Assets
Gross Block 2.65 2.26 2.03 2.01 2.01 1.92 1.44
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.87 1.06 1.52 1.43 1.24 1.09 0.99
Net Block 1.78 1.20 0.51 0.58 0.76 0.83 0.45
Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 51.37 67.32 76.82 70.64 36.84 40.71 66.48
Net Current Assets
Current Assets, Loans and Advances 150.33 169.37 183.54 207.32 207.52 280.81 207.34
Less : Current Liabilities and Provisions 2.02 18.34 36.93 13.93 7.70 26.17 9.47
Total Net Current Assets 148.31 151.03 146.62 193.39 199.82 254.64 197.87
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 201.47 219.55 223.94 264.61 237.43 296.18 264.81
Note :
Book Value of Unquoted Investments 24.94 13.27 51.55 43.06 29.56 29.57 29.57
Market Value of Quoted Investments 27.65 105.21 36.97 56.81 7.38 7.64 12.04
Contingent liabilities 35.30 35.61 8.34 8.34 8.34 8.34 8.34
Number of Equity shares outstanding 1.24 1.22 1.22 1.22 1.22 1.23 1.31
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 76.32 41.72 101.80 141.33 73.13 76.53 63.20
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 76.32 41.72 101.80 141.33 73.13 76.53 63.20
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Cost 5.61 9.05 32.81 32.88 23.67 19.92 19.31
Selling and Administration Expenses 0.01 0.01 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 5.62 9.06 32.81 32.88 23.67 19.92 19.31
Profit before Interest, Depreciation and Tax 9.81 18.51 52.84 52.31 53.30 52.30 39.58
Interest and Financial Charges 5.14 14.23 20.23 19.87 21.96 23.40 11.07
Profit before Depreciation and Tax 4.67 4.28 32.62 32.43 31.35 28.90 28.51
Depreciation 0.23 0.15 1.46 3.59 1.77 1.80 1.94
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 20.99 12.30 10.67 21.35 0.66 7.02 5.91
Tax 1.32 2.28 3.28 3.57 -1.87 3.57 2.30
Profit After Tax 19.67 10.01 7.39 17.78 2.52 3.45 3.60
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. 19.67 10.01 7.39 17.78 2.52 3.45 3.60
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 30.92 16.20 13.43 37.15 24.83 27.95 28.92
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 2.44 8.54 14.64 2.44 2.46 2.62
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 27.85 11.67 2.00 2.00 0.60 29.92 29.92
Extraordinary Items 0.00 0.00 0.00 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 76.32 41.72 45.38 83.47 35.25 34.55 21.01
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 76.32 41.72 45.38 83.47 35.25 34.55 21.01
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Cost 5.61 9.05 5.78 5.69 5.07 3.53 4.15
Selling and Administration Expenses 0.01 0.01 0.01 0.00 0.00 0.00 0.08
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 5.62 9.06 5.79 5.69 5.07 3.53 4.24
Profit before Interest, Depreciation and Tax 7.75 16.45 18.76 19.36 21.46 18.68 9.13
Interest and Financial Charges 5.10 14.19 16.73 17.35 19.45 16.76 7.69
Profit before Depreciation and Tax 2.65 2.26 2.03 2.01 2.01 1.92 1.44
Depreciation 0.23 0.14 0.09 0.11 0.16 0.10 0.04
Profit Before Tax 21.04 12.35 11.88 22.41 7.08 10.31 7.45
Tax 1.32 2.28 3.00 4.67 -0.40 3.56 2.59
Profit After Tax 19.71 10.07 8.87 17.74 7.48 6.75 4.86
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 32.81 18.04 20.02 42.26 29.98 28.15 25.81
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 1.94 6.80 11.71 2.04 2.06 2.19
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 24.94 13.27 51.55 43.06 29.56 29.57 29.57
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 Mar 2006
Cash and Cash Equivalents at Beginning of the year 81.71 57.91 87.58 27.86 4.20 29.54 26.98
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 16.98 26.49 31.59 94.98 11.30 4.18 13.87
Adjustments :
Depreciation 1.94 2.05 2.50 3.16 0.00 0.00 2.51
Interest (Net) -11.07 -6.59 -7.83 -5.20 0.00 0.00 0.00
Dividend Received -0.40 -0.84 -0.98 -2.74 0.00 0.00 0.00
P/L on Sales of Assets -0.39 0.18 -2.56 -0.64 0.00 0.00 0.00
P/L on Sales of Invest -2.83 -30.82 -21.86 -149.72 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 36.76
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 -1.49
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) 11.07 6.59 -7.83 -4.38 0.00 0.00 -1.70
Direct Taxes Paid -1.77 -7.10 -4.84 -9.40 0.00 0.00 -3.34
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 18.37 -84.70 -24.75 -98.85 95.26 -14.70 49.17
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets -2.32 -1.18 -1.29 -3.12 0.00 0.00 -2.25
Sale of Fixed Assets 0.93 0.24 3.19 2.40 0.00 0.00 0.50
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 -7.89 -27.18 -12.81 -47.89 0.00 0.00 -1.18
Sale of Investments 6.17 84.16 33.77 152.84 0.00 0.00 0.07
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 -0.40 -0.84 -0.98 -2.74 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 -2.71 56.88 23.84 108.01 9.04 -15.96 -2.78
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 37.13 62.33 -24.24 50.57 0.00 0.00 -43.82
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 -15.20 -10.71 -10.24 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 0.00 0.00 0.00 0.00 -80.65 5.32 0.00
Net Cash used in Financing Activities 21.93 51.62 -28.76 50.57 -80.65 5.32 -43.82
Net Inc./(Dec.) in Cash and Cash Equivalent 37.60 23.80 -29.67 59.72 23.65 -25.34 2.56
Cash and Cash Equivalents at End of the year 119.31 81.71 57.91 87.58 27.86 4.20 29.54
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Cash and Cash Equivalents at Beginning of the year 4.35 1.37 30.10 23.70 25.99 28.40 64.95
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 21.04 12.35 28.61 39.76 26.53 27.07 15.14
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.04
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 -7.69
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 -0.39
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 -0.43
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 -2.83
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 7.69
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 -1.29
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 57.68 -8.26 0.00 -33.60 59.32 -52.62 -51.17
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 0.91
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 -13.81
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 6.06
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 -0.39
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 7.78 -4.69 0.00 30.48 4.65 25.57 -6.46
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 36.28
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 -15.20
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 -45.19 15.93 0.00 9.53 -66.25 24.64 0.00
Net Cash used in Financing Activities -45.19 15.93 0.00 9.53 -66.25 24.64 21.08
Net Inc./(Dec.) in Cash and Cash Equivalent 20.27 2.98 10.70 6.40 -2.28 -2.41 -36.55
Cash and Cash Equivalents at End of the year 24.61 4.35 40.81 30.10 23.70 25.99 28.40
Rs in Cr Mar 2017 Dec 2016 Mar 2016 Dec 2015 Sep 2015 Jun 2015 Mar 2015
Sales 12.03 7.05 24.63 23.00 20.49 34.10 23.81
Other Income 0.35 0.02 2.79 0.35 0.75 0.00 -1.68
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 1.58 2.61 7.83 8.13 8.24 8.61 11.05
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 1.28 1.28 9.87 10.02 7.91 13.12 7.94
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 9.17 3.17 6.92 4.85 4.34 12.37 4.82
Interest 5.30 3.19 4.90 5.45 4.87 5.01 4.98
Gross Profit 4.23 -0.01 4.82 -0.25 0.21 7.35 -1.83
Depreciation 0.05 0.05 0.34 0.37 0.37 0.37 2.27
Taxation 0.74 0.00 0.68 0.35 0.25 2.00 -4.93
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 3.44 -0.05 3.79 -0.97 -0.41 4.98 0.83
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 3.44 -0.05 3.79 -0.97 -0.41 4.98 0.83
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 12.20 12.20 12.20 12.20 12.20 12.20 12.20
EPS Before Extra Ordinary Items
Basic EPS 0.00 0.00 0.00 0.00 0.00 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 0.00 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 0.43 0.43 0.49
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 35.58 35.58 40.43
Rs in Cr Jun 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 8.45 15.72 18.71 14.58 12.03 7.05 17.78
Other Income 30.52 -0.07 0.87 0.00 0.35 0.02 0.01
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 1.18 1.51 1.57 2.47 1.58 2.61 3.43
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 0.40 27.83 8.00 1.65 1.27 1.28 5.44
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 6.86 -13.62 9.14 10.47 9.18 3.17 8.91
Interest 0.29 0.47 2.01 1.98 5.29 3.18 3.18
Gross Profit 37.09 -14.17 8.01 8.49 4.24 0.01 5.74
Depreciation 0.06 0.06 0.06 0.05 0.05 0.05 0.02
Taxation 7.83 -3.25 1.94 1.76 0.74 0.00 1.20
Net Profit / Loss 29.20 -10.98 6.01 6.68 3.46 -0.04 4.52
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 12.57 12.20 12.20 12.20 12.20 12.20 12.20
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 23.23 -8.99 4.92 5.48 2.84 -0.03 3.70
Diluted EPS 23.19 -8.89 4.87 5.41 2.73 -0.03 3.29
EPS After Extra Ordinary Items
Basic EPS 23.23 -8.99 4.92 5.48 2.84 -0.03 3.70
Diluted EPS 23.19 -8.89 4.87 5.41 2.73 -0.03 3.29
Rs in Cr Dec 2018 Dec 2017 Mar 2017 Sep 2016 Dec 2016 Mar 2016 Sep 2015
Sales 76.32 59.70 19.08 40.62 102.21 47.63 54.58
Other Income 2.38 0.95 0.37 0.58 3.88 3.14 0.75
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 5.61 15.66 4.19 11.47 32.81 15.96 16.84
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 46.73 16.52 2.56 13.96 40.93 19.89 21.04
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 23.98 27.52 12.34 15.18 28.48 11.77 16.70
Interest 5.14 16.66 8.49 8.17 20.23 10.34 9.88
Gross Profit 21.22 11.82 4.22 7.59 12.13 4.57 7.57
Depreciation 0.23 0.47 0.10 0.37 1.46 0.71 0.75
Taxation 1.32 2.50 0.74 1.76 3.28 1.03 2.25
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 19.67 8.85 3.39 5.46 7.39 2.82 4.57
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 19.67 8.85 3.39 5.46 7.39 2.82 4.57
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 12.42 12.20 12.20 12.20 12.20 12.20 12.20
EPS Before Extra Ordinary Items
Basic EPS 16.08 0.00 0.00 0.00 0.00 0.00 0.00
Diluted EPS 16.01 0.00 0.00 0.00 0.00 0.00 0.00
EPS After Extra Ordinary Items
Basic EPS 16.08 0.00 0.00 0.00 0.00 0.00 0.00
Diluted EPS 16.01 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 0.43
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 35.58
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 76.32 43.02 33.30 43.88 19.08 24.80 45.80
Other Income 2.38 1.51 0.87 0.43 0.37 0.06 1.93
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 5.61 1.57 4.04 9.05 4.19 4.86 5.78
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 46.72 37.08 9.65 8.36 2.55 5.81 13.26
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 23.98 4.37 19.61 26.47 12.35 14.12 26.77
Interest 5.10 1.11 3.99 14.19 8.47 5.72 16.73
Gross Profit 21.26 4.77 16.50 12.71 4.25 8.46 11.97
Depreciation 0.23 0.12 0.10 0.14 0.09 0.05 0.09
Taxation 1.32 -2.38 3.70 2.50 0.74 1.76 3.00
Net Profit / Loss 19.71 7.02 12.69 10.07 3.42 6.65 8.87
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 12.42 12.42 12.20 12.20 12.20 12.20 12.20
Equity Dividend Rate 20.00 0.00 0.00 20.00 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 16.12 0.00 10.40 8.26 0.00 5.45 7.27
Diluted EPS 16.05 0.00 10.28 7.93 0.00 4.85 6.47
EPS After Extra Ordinary Items
Basic EPS 16.12 0.00 10.40 8.26 0.00 5.45 7.27
Diluted EPS 16.05 0.00 10.28 7.93 0.00 4.85 6.47