• Explore Markets Today
    Explore Markets Today
  • Latest News
    View All
  • View All
    View All

18 Jul 2018 | 10:48 AM
 

Lumax Auto Technologies Ltd. Share Price Live (BSE)
0

BSE Code: 532796 | NSE Symbol: LUMAXTECH
137.25
-4.84
(-3.41 %)
18 Jul 2018 | 10:34 AM
Change company
  • Open (Rs)
    141.95
  • Prev. close (Rs.)
    142.10
  • High (Rs.)
    144.81
  • Low (Rs.)
    137.00
  • 52W H (Rs.)
    931.85
  • 52W L (Rs.)
    127.00
  • Volume
    4547
  • MCap (Rs in Cr.)
    187.10

Lumax Auto Technologies Ltd. Financial Information

Mar 2017 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 30.54 18.71 22.19 30.14 36.47 32.72 19.49
Adjusted Cash EPS (Rs.) 48.10 32.91 35.11 38.09 42.32 37.85 24.74
Reported EPS (Rs.) 25.05 33.00 22.16 30.13 37.21 33.39 19.71
Reported Cash EPS (Rs.) 42.61 47.20 35.08 38.07 43.06 38.52 24.97
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 51.72 48.99 44.35 49.23 47.31 43.10 31.18
Book Value (Excl Rev Res) Per Share (Rs.) 51.72 48.99 44.35 49.23 47.31 43.10 31.18
Book Value (Incl Rev Res) Per Share (Rs.) 51.72 48.99 44.35 49.23 47.31 43.10 31.18
Net Operating Income Per Share (Rs.) 742.63 614.14 559.55 562.16 551.28 459.74 358.44
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 57.27
PROFITABILITY RATIOS
Operating Margin (%) 6.96 7.97 7.92 8.75 8.58 9.37 8.69
Gross Profit Margin (%) 4.59 5.66 5.61 7.34 7.52 8.25 7.25
Net Profit Margin (%) 3.37 5.37 3.94 5.33 6.75 7.26 5.49
Adjusted Cash Margin (%) 6.37 5.33 6.24 6.74 7.62 8.19 6.89
Adjusted Return On Net Worth (%) 13.14 9.84 13.38 19.44 27.19 31.50 27.77
Reported Return On Net Worth (%) 10.78 17.35 13.37 19.43 27.75 32.15 28.09
Return On long Term Funds (%) 19.49 18.02 17.62 25.28 33.27 38.45 34.58
LEVERAGE RATIOS
Long Term Debt / Equity 0.01 0.10 0.17 0.12 0.01 0.01 0.09
Total Debt/Equity 0.08 0.11 0.17 0.12 0.01 0.01 0.09
Owners fund as % of total Source 0.08 0.11 0.17 0.12 0.01 0.01 0.09
Fixed Assets Turnover Ratio 3.04 3.01 3.04 3.64 4.60 5.42 4.18
LIQUIDITY RATIOS
Current Ratio 1.34 1.23 1.05 1.09 1.33 1.22 1.08
Current Ratio (Inc. ST Loans) 1.16 1.22 1.05 1.09 1.33 1.22 1.08
Quick Ratio 1.08 0.98 0.88 0.94 1.19 1.07 0.93
Inventory Turnover Ratio 51.72 48.99 44.35 49.23 47.31 43.10 31.18
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 25.53 31.67 23.30 18.73 20.88 23.68
Dividend payout Ratio (Cash Profit) 0.00 17.84 20.01 18.43 16.19 18.10 18.69
Earning Retention Ratio 100.00 54.97 68.38 76.72 80.88 78.69 76.05
Cash Earnings Retention Ratio 100.00 74.41 80.01 81.57 83.53 81.58 81.14
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.39 0.62 0.81 0.50 0.02 0.02 0.24
Financial Charges Coverage Ratio 21.80 13.73 17.48 133.14 136.51 66.66 16.63
Fin. Charges Cov.Ratio (Post Tax) 15.70 13.45 14.01 98.61 116.69 57.61 14.14
COMPONENT RATIOS
Material Cost Component(% earnings) 73.74 75.96 76.82 79.33 80.20 80.23 79.66
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 2.19
Exports as percent of Total Sales 1.15 4.06 1.34 1.23 1.19 1.07 1.12
Import Comp. in Raw Mat. Consumed 6.90 0.00 0.00 0.91 1.32 4.55 8.08
Long term assets / Total Assets 3.04 3.01 3.04 3.64 4.60 5.42 4.18
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 146.32 167.97 173.57 177.70 148.89 151.63 178.08
EV / Net Sales (X) 0.14 0.20 0.23 0.23 0.20 0.24 0.43
EV / EBITDA (X) 1.70 2.37 2.70 2.51 2.15 2.45 4.84
MarketCap / Sales (X) 0.19 0.22 0.25 0.24 0.25 0.30 0.45
Retention Ratios (%) 0.00 74.47 68.33 76.70 81.27 79.12 76.32
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.19 0.22 0.25 0.24 0.25 0.30 0.38
Earning Yield (%) 0.18 0.24 0.16 0.22 0.27 0.24 0.14
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 6.11 14.34 6.13 10.81 16.36 16.38 13.10
Adjusted Cash EPS (Rs.) 15.70 22.92 13.74 16.79 19.25 18.70 15.11
Reported EPS (Rs.) 3.74 14.34 23.51 11.02 16.36 17.19 13.13
Reported Cash EPS (Rs.) 13.34 22.92 31.13 17.00 19.25 19.50 15.14
Dividend Per Share 4.70 4.70 7.00 6.00 6.00 6.00 6.00
Operating Profit Per Share (Rs.) 16.93 25.48 25.45 23.12 25.66 24.30 20.69
Book Value (Excl Rev Res) Per Share (Rs.) 16.93 25.48 25.45 23.12 25.66 24.30 20.69
Book Value (Incl Rev Res) Per Share (Rs.) 16.93 25.48 25.45 23.12 25.66 24.30 20.69
Net Operating Income Per Share (Rs.) 372.86 412.23 384.43 349.64 317.54 321.16 250.01
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 4.54 6.18 6.62 6.61 8.07 7.56 8.27
Gross Profit Margin (%) 1.96 4.09 4.63 4.90 7.17 6.84 7.46
Net Profit Margin (%) 1.00 3.47 6.11 3.13 5.12 5.35 5.25
Adjusted Cash Margin (%) 4.17 5.47 3.56 4.78 6.03 5.77 6.01
Adjusted Return On Net Worth (%) 5.86 14.28 6.74 14.25 22.85 26.31 25.16
Reported Return On Net Worth (%) 3.59 14.28 25.88 14.53 22.84 27.60 25.22
Return On long Term Funds (%) 9.72 20.88 17.47 17.95 26.74 38.93 37.84
LEVERAGE RATIOS
Long Term Debt / Equity 0.01 0.10 0.21 0.37 0.26 0.01 0.01
Total Debt/Equity 0.17 0.14 0.21 0.37 0.26 0.01 0.01
Owners fund as % of total Source 0.17 0.14 0.21 0.37 0.26 0.01 0.01
Fixed Assets Turnover Ratio 3.18 3.67 3.60 3.60 4.15 5.55 5.89
LIQUIDITY RATIOS
Current Ratio 1.02 1.06 1.06 0.97 1.17 1.24 1.14
Current Ratio (Inc. ST Loans) 0.82 1.02 1.06 0.97 1.17 1.24 1.14
Quick Ratio 0.82 0.85 0.83 0.82 1.01 1.09 0.97
Inventory Turnover Ratio 16.93 25.48 25.45 23.12 25.66 24.30 20.69
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 32.77 29.77 54.45 36.67 34.91 45.69
Dividend payout Ratio (Cash Profit) 0.00 20.50 22.48 35.30 31.17 30.76 39.62
Earning Retention Ratio 100.00 67.23 -14.23 44.51 63.33 63.38 54.19
Cash Earnings Retention Ratio 100.00 79.50 49.07 64.27 68.84 67.92 60.30
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.12 0.63 1.37 1.68 0.97 0.03 0.05
Financial Charges Coverage Ratio 7.60 9.95 7.21 10.30 237.38 106.41 57.70
Fin. Charges Cov.Ratio (Post Tax) 6.13 8.22 9.38 8.09 170.18 78.48 40.73
COMPONENT RATIOS
Material Cost Component(% earnings) 72.07 74.04 76.68 78.08 79.51 80.11 80.48
Selling Cost Component 0.04 0.07 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 1.67 2.10 6.13 1.83 1.96 2.03 1.91
Import Comp. in Raw Mat. Consumed 5.51 2.50 1.64 1.46 1.43 1.16 2.28
Long term assets / Total Assets 3.18 3.67 3.60 3.60 4.15 5.55 5.89
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 174.73 178.35 177.01 177.46 182.76 166.14 165.76
EV / Net Sales (X) 0.34 0.32 0.34 0.37 0.42 0.38 0.49
EV / EBITDA (X) 6.48 4.14 4.85 5.28 4.96 4.55 5.53
MarketCap / Sales (X) 0.37 0.33 0.36 0.39 0.43 0.43 0.55
Retention Ratios (%) 0.00 67.23 70.23 45.55 63.33 65.09 54.31
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.37 0.33 0.36 0.39 0.43 0.43 0.55
Earning Yield (%) 0.03 0.10 0.17 0.08 0.12 0.12 0.10
Rs in Cr Mar 2017 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 13.63 13.63 13.63 13.63 13.63 13.63 11.63
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 303.04 245.46 212.32 197.66 169.13 127.91 69.98
Loan Funds
Secured Loans 12.21 27.37 38.35 25.01 0.17 0.18 5.75
Unsecured Loans 13.23 0.30 0.44 1.01 1.27 0.89 1.29
Minority Interest 11.26 4.17 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 353.38 290.95 264.74 237.32 184.21 142.61 88.65
USES OF FUNDS
Fixed Assets
Gross Block 364.97 301.46 291.03 208.50 125.39 117.24 100.16
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 119.36 79.91 61.83 45.56 35.57 28.86 24.35
Net Block 245.62 221.55 229.21 162.94 89.82 88.37 75.81
Capital Work in Progress 12.90 6.89 5.92 37.64 21.84 3.07 1.51
Investments 22.39 19.38 19.38 19.38 19.38 19.38 2.65
Net Current Assets
Current Assets, Loans and Advances 288.50 233.44 218.92 212.89 215.80 173.65 118.72
Less : Current Liabilities and Provisions 216.04 190.31 208.68 195.53 162.63 141.86 110.04
Total Net Current Assets 72.47 43.13 10.24 17.35 53.17 31.79 8.68
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 353.38 290.95 264.74 237.32 184.21 142.61 88.65
Note :
Book Value of Unquoted Investments 3.01 0.00 0.00 0.00 0.00 0.00 2.65
Market Value of Quoted Investments 72.42 17.44 15.24 18.37 19.42 18.84 0.00
Contingent liabilities 5.55 7.07 7.38 27.67 29.66 4.02 5.22
Number of Equity shares outstanding 1.36 1.36 1.36 1.36 1.36 1.36 1.16
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 13.63 13.63 13.63 13.63 13.63 13.63 13.63
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 128.32 123.22 110.16 89.74 83.97 71.24 57.31
Loan Funds
Secured Loans 10.64 13.16 25.38 38.10 24.79 0.08 0.12
Unsecured Loans 13.24 6.65 0.30 0.44 0.54 0.73 0.89
Total 165.83 156.67 149.47 141.91 122.93 85.67 71.95
USES OF FUNDS
Fixed Assets
Gross Block 181.81 164.38 152.62 145.59 63.89 51.07 52.25
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 59.77 48.09 39.80 30.10 22.61 19.20 16.34
Net Block 122.04 116.29 112.82 115.49 41.27 31.88 35.91
Capital Work in Progress 5.93 2.99 0.46 4.49 36.12 4.99 0.09
Investments 35.38 28.58 28.48 26.31 26.30 25.55 24.30
Net Current Assets
Current Assets, Loans and Advances 137.93 153.66 136.18 149.15 134.79 121.65 95.85
Less : Current Liabilities and Provisions 135.45 144.85 128.46 153.52 115.55 98.39 84.20
Total Net Current Assets 2.48 8.81 7.72 -4.37 19.24 23.26 11.65
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 165.83 156.67 149.47 141.91 122.93 85.67 71.95
Note :
Book Value of Unquoted Investments 16.00 9.20 6.88 6.91 6.92 5.92 3.92
Market Value of Quoted Investments 72.42 22.03 17.44 15.24 18.37 19.42 18.84
Contingent liabilities 0.27 2.35 2.11 2.25 25.89 14.62 3.92
Number of Equity shares outstanding 1.36 1.36 1.36 1.36 1.36 1.36 1.36
Rs in Cr Mar 2017 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010
INCOME :
Sales Turnover 1,012.32 837.17 762.76 766.30 751.48 626.69 416.92
Other Income 0.00 28.28 13.55 8.84 8.68 7.81 8.75
Stock Adjustments 4.10 -5.24 -3.04 -4.83 0.96 -3.26 1.47
Total Income 1,016.42 860.21 773.27 770.31 761.12 631.23 427.13
EXPENDITURE :
Raw Materials 568.96 452.58 421.35 436.25 414.31 308.60 197.11
Excise Duty 79.97 60.90 0.00 0.00 37.27 27.86 15.72
Power and Fuel Cost 14.03 13.03 11.68 9.47 7.26 6.49 5.09
Other Manufacturing Expenses 14.03 41.31 25.23 18.31 15.94 14.30 13.84
Employee Cost 95.19 67.62 58.60 48.30 40.85 32.47 17.85
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 9.16
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 772.17 635.44 516.86 512.32 515.64 389.72 258.77
Profit before Interest, Depreciation and Tax 368.92 306.63 294.71 209.03 125.90 118.16 102.37
Interest and Financial Charges 3.95 5.17 3.67 0.53 0.51 0.93 2.21
Profit before Depreciation and Tax 364.97 301.46 291.03 208.50 125.39 117.24 100.16
Depreciation 23.95 19.36 17.60 10.83 7.98 7.00 6.00
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 50.76 65.89 42.91 59.40 61.80 54.82 28.71
Tax 16.61 20.92 12.70 18.34 11.07 9.31 5.78
Profit After Tax 34.14 44.98 30.21 41.07 50.73 45.51 22.93
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. 34.14 44.98 30.21 41.07 50.73 45.51 22.93
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 241.89 198.50 163.25 154.11 124.49 85.07 47.28
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 9.54 8.18 8.18 8.18 8.18 4.65
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 3.01 0.00 0.00 0.00 0.00 0.00 2.65
Extraordinary Items -3.19 21.36 -0.04 -0.02 1.02 0.91 0.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 508.26 561.93 524.04 476.61 432.85 437.79 340.80
Other Income 0.00 0.00 0.00 10.68 6.53 6.47 4.83
Stock Adjustments 5.10 0.11 -5.25 -3.87 -4.00 0.98 -2.74
Total Income 513.36 562.04 518.79 483.42 435.38 445.24 342.89
EXPENDITURE :
Raw Materials 205.36 223.48 226.40 214.66 178.07 167.74 82.51
Excise Duty 43.48 46.92 40.37 0.00 0.00 27.72 17.36
Power and Fuel Cost 6.31 7.01 6.38 4.82 2.92 2.52 1.81
Other Manufacturing Expenses 6.31 7.01 6.38 15.50 9.45 8.99 6.63
Employee Cost 52.03 50.14 42.60 36.89 28.40 25.14 19.38
Selling and Administration Expenses 0.22 0.42 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 313.71 334.98 322.14 271.87 218.84 232.11 127.69
Profit before Interest, Depreciation and Tax 185.36 168.71 157.69 148.86 64.04 51.42 52.77
Interest and Financial Charges 3.55 4.33 5.06 3.27 0.16 0.34 0.52
Profit before Depreciation and Tax 181.81 164.38 152.62 145.59 63.89 51.07 52.25
Depreciation 13.08 11.70 10.38 8.15 3.94 3.16 2.74
Profit Before Tax 7.10 27.04 44.76 22.50 32.71 34.11 26.76
Tax 2.00 7.49 12.71 7.48 10.42 10.68 8.86
Profit After Tax 5.10 19.55 32.05 15.02 22.30 23.43 17.90
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 67.57 71.10 66.19 45.54 42.32 31.88 19.75
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 6.14 7.60 6.79 6.79 6.85 6.85
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 16.00 9.20 6.88 6.91 6.92 5.92 3.92
Extraordinary Items -3.22 0.00 23.69 0.28 0.00 1.10 0.05
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 35.88 10.51 3.12 6.16 5.78 5.20 0.82
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 61.80 54.83 31.59 16.38 18.05 9.54 6.23
Adjustments :
Depreciation 0.00 7.00 6.00 4.26 4.07 2.36 1.66
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 -0.91 0.12 0.15 0.10 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 0.59 0.12 -0.02 0.19 0.08 0.06
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 -25.38 -25.87 -3.36 -5.48 -20.42 -5.11
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 30.30 31.11 -4.87 9.47 24.16 8.28
Loans and Advances 0.00 0.94 8.40 0.34 -0.93 -11.36 -3.59
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 0.75 2.21 2.76 2.65 1.29 1.20
Direct Taxes Paid 0.00 -12.74 -6.57 -4.65 -5.26 -1.48 -1.25
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 42.78 47.90 51.04 10.09 16.37 -3.16 6.68
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -20.66 -16.38 -13.57 -10.56 -31.56 -16.89
Sale of Fixed Assets 0.00 4.42 5.26 3.95 1.00 0.07 0.06
Capital WIP 0.00 -2.45 0.34 6.17 -5.11 -0.40 0.16
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 -19.38 0.00 -1.25 -1.39 0.00 -1.27
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 0.11 0.15 0.04 0.06
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 -28.97 -36.57 -10.61 -4.58 -14.95 -32.82 -17.88
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 20.85 10.12
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 -3.71 3.66 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 18.36 7.93
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 -3.48 -2.92 -1.74 -1.74 -1.20 -1.11
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -0.75 -2.21 -2.76 -2.65 -1.29 -1.20
Others -11.07 -0.58 -0.49 -0.30 -0.30 -0.17 -0.16
Net Cash used in Financing Activities -11.07 15.15 -34.12 -8.54 -1.04 36.56 15.58
Net Inc./(Dec.) in Cash and Cash Equivalent 2.74 26.47 6.31 -3.04 0.38 0.58 4.38
Cash and Cash Equivalents at End of the year 38.62 36.98 9.43 3.12 6.16 5.78 5.20
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 7.97 10.25 10.05 4.75 21.37 21.75 5.95
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 7.10 27.04 44.76 22.50 32.71 34.11 26.76
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 0.00 0.00 27.41 55.05 12.70 13.83 21.37
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 0.00 0.00 0.23 -50.12 -44.21 -2.38 -22.92
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 0.00 0.00 -27.43 0.38 14.90 -11.83 17.34
Net Cash used in Financing Activities 0.00 0.00 -27.43 0.38 14.90 -11.83 17.34
Net Inc./(Dec.) in Cash and Cash Equivalent 4.74 -2.29 0.20 5.30 -16.62 -0.38 15.80
Cash and Cash Equivalents at End of the year 12.71 7.97 10.25 10.05 4.75 21.37 21.75
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 331.59 277.22 267.62 235.03 231.44 231.77 273.97
Other Income 6.64 2.77 3.00 2.84 6.29 3.66 2.11
Stock Adjustment 3.12 -7.35 -1.70 -0.12 4.38 9.16 -9.23
Raw Material 190.41 167.88 158.73 139.55 128.30 133.73 148.74
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 29.49 28.47 27.15 25.90 22.57 24.30 24.18
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 38.92 29.32 26.33 26.18 27.99 24.45 29.96
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 28.20 27.95 25.24 20.18 12.58 14.23 23.20
Interest 0.87 0.60 0.56 0.79 1.12 0.93 1.02
Gross Profit 33.97 30.11 27.69 22.23 17.75 16.96 24.29
Depreciation 6.69 6.38 6.14 6.05 6.09 6.23 5.89
Taxation 8.20 7.89 7.01 5.65 4.11 2.00 5.60
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 16.80 15.85 14.54 10.53 7.59 5.51 12.80
Minority Interest -2.32 -1.87 -1.66 -2.52 -0.89 -1.26 -1.06
Share Of P/L Of Associates -1.26 -0.96 0.45 1.16 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 13.23 13.02 13.33 9.17 6.71 4.24 11.74
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 13.63 13.63 13.63 13.63 13.63 13.63 13.63
EPS Before Extra Ordinary Items
Basic EPS 9.70 9.55 9.78 6.72 4.92 3.11 8.61
Diluted EPS 9.70 9.55 9.78 6.72 4.92 3.11 8.61
EPS After Extra Ordinary Items
Basic EPS 9.70 9.55 9.78 6.72 4.92 3.11 8.61
Diluted EPS 9.70 9.55 9.78 6.72 4.92 3.11 8.61
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 195.51 154.08 134.02 112.30 114.42 106.12 140.18
Other Income 2.03 1.47 8.48 3.02 1.55 0.19 1.17
Stock Adjustment 2.67 -6.06 -2.44 0.64 2.60 8.72 -8.22
Raw Material 93.83 80.93 64.88 54.34 46.37 41.84 57.38
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 16.30 14.65 13.11 12.54 11.55 11.54 14.55
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 27.59 20.08 16.48 16.11 16.13 15.27 18.75
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 13.89 13.74 10.48 5.73 4.22 3.80 6.94
Interest 0.84 0.62 0.50 0.73 0.98 0.82 0.93
Gross Profit 15.07 14.59 18.48 8.02 4.80 3.16 7.18
Depreciation 3.47 3.42 3.24 3.19 3.19 3.33 3.32
Taxation 3.18 3.77 2.91 1.48 0.54 -1.57 1.30
Net Profit / Loss 6.15 7.39 12.33 3.34 1.06 -1.82 2.57
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 13.63 13.63 13.63 13.63 13.63 13.63 13.63
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 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 4.51 5.42 9.05 2.45 0.78 -1.34 1.88
Diluted EPS 4.51 5.42 9.05 2.45 0.78 -1.34 1.88
EPS After Extra Ordinary Items
Basic EPS 4.51 5.42 9.05 2.45 0.78 -1.34 1.88
Diluted EPS 4.51 5.42 9.05 2.45 0.78 -1.34 1.88
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,111.47 608.80 502.67 965.42 463.21 549.11 905.15
Other Income 15.24 9.40 5.84 10.50 9.96 5.69 6.85
Stock Adjustment -6.05 -4.22 -1.82 4.25 13.54 -9.44 -3.76
Raw Material 656.58 358.29 298.28 550.37 262.02 306.93 482.30
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 111.00 57.95 53.05 95.51 46.87 48.32 78.21
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 120.75 68.23 52.52 107.25 52.45 60.43 100.27
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 101.58 56.15 45.43 73.06 26.81 43.69 68.37
Interest 2.81 1.46 1.35 3.83 2.05 1.90 4.74
Gross Profit 114.01 64.09 49.92 79.74 34.72 47.47 70.49
Depreciation 25.26 13.07 12.19 23.53 12.32 11.63 20.86
Taxation 28.75 16.09 12.66 15.86 6.11 10.51 15.46
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 57.73 32.65 25.07 37.15 13.10 25.34 34.17
Minority Interest -8.37 -4.19 -4.18 -5.58 -2.15 -2.14 -2.40
Share Of P/L Of Associates -0.62 -2.22 1.60 2.92 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 48.74 26.25 22.50 34.50 10.95 23.19 31.77
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 13.63 13.63 13.63 13.63 13.63 13.63 13.63
EPS Before Extra Ordinary Items
Basic EPS 35.76 0.00 16.50 25.31 0.00 17.02 23.30
Diluted EPS 35.76 0.00 16.50 25.31 0.00 17.02 23.30
EPS After Extra Ordinary Items
Basic EPS 35.76 0.00 16.50 25.31 0.00 17.02 23.30
Diluted EPS 35.76 0.00 16.50 25.31 0.00 17.02 23.30
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 595.93 349.60 246.34 508.26 220.54 287.72 561.93
Other Income 14.99 3.49 11.50 3.88 1.74 2.14 8.34
Stock Adjustment -5.19 -3.39 -1.80 5.10 11.32 -6.23 0.11
Raw Material 293.98 174.76 119.22 205.36 88.21 117.16 223.48
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 56.60 30.96 25.65 52.03 23.09 28.94 50.14
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 80.27 47.67 32.60 68.50 31.40 37.10 68.46
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 43.86 27.63 16.23 23.08 8.02 15.06 34.73
Interest 2.69 1.47 1.23 3.55 1.80 1.75 4.33
Gross Profit 56.16 29.66 26.50 23.41 7.96 15.45 38.74
Depreciation 13.33 6.89 6.44 13.08 6.53 6.56 11.70
Taxation 11.34 6.95 4.39 2.00 -1.03 3.03 7.49
Net Profit / Loss 29.22 13.54 15.68 5.10 -0.76 5.86 19.55
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 13.63 13.63 13.63 13.63 13.63 13.63 13.63
Equity Dividend Rate 100.00 0.00 0.00 47.00 0.00 0.00 47.00
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 21.43 0.00 11.50 3.74 0.00 4.30 14.34
Diluted EPS 21.43 0.00 11.50 3.74 0.00 4.30 14.34
EPS After Extra Ordinary Items
Basic EPS 21.43 0.00 11.50 3.74 0.00 4.30 14.34
Diluted EPS 21.43 0.00 11.50 3.74 0.00 4.30 14.34