17 Jul 2018 | 11:50 AM
 

Mahindra Lifespace Developers Ltd. Share Price Live (BSE)
0

BSE Code: 532313 | NSE Symbol: MAHLIFE
578.40
-3.40
(-0.58 %)
17 Jul 2018 | 11:34 AM
Change company
  • Open (Rs)
    588.21
  • Prev. close (Rs.)
    581.80
  • High (Rs.)
    588.21
  • Low (Rs.)
    577.00
  • 52W H (Rs.)
    669.00
  • 52W L (Rs.)
    382.30
  • Volume
    355
  • MCap (Rs in Cr.)
    2,968.82

Mahindra Lifespace Developers Ltd. Financial Information

Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 11.43 14.95 23.59 69.06 26.93 38.24 31.53
Adjusted Cash EPS (Rs.) 12.25 16.07 24.61 72.29 29.39 40.37 33.82
Reported EPS (Rs.) 20.14 25.79 23.05 64.91 24.63 34.61 29.16
Reported Cash EPS (Rs.) 20.97 26.92 24.07 68.13 27.10 36.75 31.45
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 11.19 12.26 20.87 103.43 41.68 59.22 46.86
Book Value (Excl Rev Res) Per Share (Rs.) 11.19 12.26 20.87 103.43 41.68 59.22 46.86
Book Value (Incl Rev Res) Per Share (Rs.) 11.19 12.26 20.87 103.43 41.68 59.22 46.86
Net Operating Income Per Share (Rs.) 110.31 185.65 144.56 264.82 172.65 180.79 171.73
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 10.14 6.60 14.43 39.05 24.13 32.75 27.28
Gross Profit Margin (%) 9.39 5.99 13.73 37.83 22.71 31.57 25.95
Net Profit Margin (%) 18.25 13.89 15.94 24.50 14.26 19.14 16.98
Adjusted Cash Margin (%) 9.76 7.93 14.69 25.83 15.87 21.34 18.96
Adjusted Return On Net Worth (%) 2.84 3.61 5.94 19.20 8.71 12.07 11.14
Reported Return On Net Worth (%) 5.02 6.23 5.80 18.04 7.97 10.93 10.31
Return On long Term Funds (%) 6.19 5.80 8.43 18.22 8.58 14.31 12.70
LEVERAGE RATIOS
Long Term Debt / Equity 0.03 0.16 0.28 0.76 0.95 0.44 0.43
Total Debt/Equity 0.11 0.28 0.40 0.77 0.99 0.60 0.44
Owners fund as % of total Source 0.11 0.28 0.40 0.77 0.99 0.60 0.44
Fixed Assets Turnover Ratio 0.25 0.28 0.24 0.41 0.30 0.38 0.41
LIQUIDITY RATIOS
Current Ratio 2.98 3.05 3.10 3.38 3.34 3.44 3.71
Current Ratio (Inc. ST Loans) 1.94 1.90 2.06 3.24 2.98 2.52 3.60
Quick Ratio 1.60 1.30 1.19 1.18 1.21 1.12 1.61
Inventory Turnover Ratio 11.19 12.26 20.87 103.43 41.68 59.22 46.86
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 36.10 27.98 29.59 22.52 31.37 22.55 24.71
Dividend payout Ratio (Cash Profit) 34.67 26.81 28.34 21.45 28.52 21.24 22.91
Earning Retention Ratio 36.36 51.71 71.09 78.84 71.31 79.59 77.15
Cash Earnings Retention Ratio 40.67 55.09 72.29 79.78 73.71 80.67 78.69
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 3.71 7.22 6.53 3.85 10.39 4.72 3.66
Financial Charges Coverage Ratio 3.28 5.90 5.03 9.45 4.41 8.84 10.36
Fin. Charges Cov.Ratio (Post Tax) 3.61 6.47 3.77 6.44 3.21 5.80 7.09
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 1.58 1.27 1.24 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 0.25 0.28 0.24 0.41 0.30 0.38 0.41
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.) 2,831.20 2,877.36 2,833.48 2,884.41 2,894.65 2,817.10 2,811.17
EV / Net Sales (X) 5.00 3.78 4.78 2.66 4.10 3.82 4.01
EV / EBITDA (X) 20.92 24.14 15.77 5.94 13.09 10.21 12.87
MarketCap / Sales (X) 5.23 3.89 4.99 2.73 4.20 4.01 4.22
Retention Ratios (%) 63.90 72.02 70.41 77.48 68.63 77.45 75.29
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 5.23 3.11 3.99 2.18 3.34 3.19 3.36
Earning Yield (%) 0.03 0.04 0.04 0.11 0.04 0.06 0.05
Mar 2017 Mar 2016 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 11.92 25.47 19.03 23.87 29.43 24.98 17.62
Adjusted Cash EPS (Rs.) 12.98 26.48 19.60 24.30 30.08 25.60 18.19
Reported EPS (Rs.) 11.92 25.47 19.03 23.87 29.43 24.98 19.19
Reported Cash EPS (Rs.) 12.98 26.48 19.60 24.30 30.08 25.60 19.76
Dividend Per Share 6.00 6.00 6.00 6.00 6.00 5.00 3.50
Operating Profit Per Share (Rs.) 8.33 17.37 7.05 17.90 29.64 30.06 19.80
Book Value (Excl Rev Res) Per Share (Rs.) 8.33 17.37 7.05 17.90 29.64 30.06 19.80
Book Value (Incl Rev Res) Per Share (Rs.) 8.33 17.37 7.05 17.90 29.64 30.06 19.80
Net Operating Income Per Share (Rs.) 165.77 122.58 75.17 86.07 114.84 116.70 78.57
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 206.83
PROFITABILITY RATIOS
Operating Margin (%) 5.02 14.17 9.37 20.79 25.80 25.75 25.20
Gross Profit Margin (%) 4.38 13.35 8.62 20.29 25.23 25.23 24.48
Net Profit Margin (%) 7.19 20.77 18.44 27.73 25.62 21.62 24.75
Adjusted Cash Margin (%) 7.07 18.10 18.99 23.50 23.57 20.82 21.92
Adjusted Return On Net Worth (%) 3.27 7.45 6.83 8.19 10.72 9.92 7.58
Reported Return On Net Worth (%) 3.27 7.45 6.83 8.19 10.72 9.92 8.25
Return On long Term Funds (%) 6.05 9.25 8.34 10.93 13.86 13.34 10.54
LEVERAGE RATIOS
Long Term Debt / Equity 0.13 0.27 0.48 0.09 0.10 0.10 0.01
Total Debt/Equity 0.26 0.40 0.52 0.26 0.10 0.10 0.00
Owners fund as % of total Source 0.26 0.40 0.52 0.26 0.10 0.10 0.00
Fixed Assets Turnover Ratio 0.35 0.27 0.19 0.26 0.40 0.46 0.35
LIQUIDITY RATIOS
Current Ratio 2.79 2.92 3.18 4.03 3.91 4.88 3.12
Current Ratio (Inc. ST Loans) 1.73 1.93 2.63 2.35 3.91 4.88 3.12
Quick Ratio 1.27 1.14 1.68 2.33 3.01 3.99 1.91
Inventory Turnover Ratio 8.33 17.37 7.05 17.90 29.64 30.06 19.80
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 50.30 23.56 31.53 25.13 20.39 20.02 18.23
Dividend payout Ratio (Cash Profit) 46.20 22.66 30.61 24.68 19.94 19.54 17.71
Earning Retention Ratio 49.70 76.44 68.47 74.87 79.61 79.98 80.14
Cash Earnings Retention Ratio 53.80 77.34 69.39 75.32 80.06 80.46 80.76
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 7.30 5.21 7.44 3.10 0.89 0.95 0.00
Financial Charges Coverage Ratio 3.34 7.46 3.64 23.28 58.23 132.09 0.00
Fin. Charges Cov.Ratio (Post Tax) 2.67 5.81 3.03 17.07 42.30 92.11 0.00
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.56 0.37 0.00 0.00 0.00 0.00 1.53
Exports as percent of Total Sales 0.00 0.00 0.00 0.60 0.08 0.18 0.22
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 0.35 0.27 0.19 0.26 0.40 0.46 0.35
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.) 2,908.67 2,815.58 2,926.75 2,870.69 2,834.11 2,758.56 2,856.24
EV / Net Sales (X) 4.27 5.60 9.53 8.17 6.04 5.79 8.91
EV / EBITDA (X) 27.22 16.71 20.46 19.96 16.36 18.03 27.63
MarketCap / Sales (X) 4.35 5.89 9.64 8.42 6.31 6.21 9.24
Retention Ratios (%) 49.70 76.44 68.47 74.87 79.61 79.98 81.77
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 2.46
Price / Sales (X) 3.48 4.71 7.68 6.70 5.02 4.94 7.34
Earning Yield (%) 0.02 0.04 0.03 0.04 0.05 0.04 0.03
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 51.33 41.05 41.03 41.01 40.85 40.84 40.84
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 0.07
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 2,007.52 1,658.52 1,588.54 1,433.95 1,220.82 1,252.24 1,114.16
Loan Funds
Secured Loans 233.60 476.63 581.48 1,123.24 1,240.19 620.36 494.28
Unsecured Loans 0.00 0.00 77.77 17.57 7.57 157.82 10.91
Minority Interest 44.55 43.49 38.53 97.20 83.53 85.63 100.21
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 2,336.99 2,219.70 2,327.36 2,712.96 2,592.96 2,156.89 1,760.47
USES OF FUNDS
Fixed Assets
Gross Block 118.37 120.08 117.36 420.43 374.13 347.31 259.44
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 23.02 20.53 17.11 66.90 51.55 43.29 35.49
Net Block 95.34 99.55 100.25 353.53 322.59 304.02 223.95
Capital Work in Progress 9.15 8.47 0.70 7.63 15.35 7.15 8.08
Investments 926.29 742.46 793.16 221.60 301.38 133.22 174.79
Net Current Assets
Current Assets, Loans and Advances 1,967.20 2,035.78 2,115.61 3,025.90 2,787.40 2,413.59 1,852.29
Less : Current Liabilities and Provisions 660.99 666.57 682.36 895.69 833.75 701.10 498.64
Total Net Current Assets 1,306.22 1,369.21 1,433.25 2,130.21 1,953.64 1,712.49 1,353.65
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 2,336.99 2,219.70 2,327.36 2,712.96 2,592.96 2,156.89 1,760.47
Note :
Book Value of Unquoted Investments 926.29 742.46 591.99 237.22 301.50 133.51 175.08
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 108.94 96.19 87.11 93.53 107.44 62.62 47.17
Number of Equity shares outstanding 5.13 4.11 4.10 4.10 4.08 4.08 4.08
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 41.05 41.03 41.01 40.85 40.84 40.84 40.84
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 1,451.74 1,359.91 1,282.12 1,096.46 1,148.84 1,079.32 987.44
Loan Funds
Secured Loans 363.77 496.47 500.00 595.66 157.23 109.83 100.00
Unsecured Loans 25.00 70.00 0.00 0.00 150.00 0.00 0.00
Total 1,881.57 1,967.42 1,823.13 1,732.97 1,496.91 1,229.98 1,128.28
USES OF FUNDS
Fixed Assets
Gross Block 25.16 52.76 49.92 46.13 40.93 44.77 46.39
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 16.28 24.05 20.12 17.56 16.19 15.70 14.47
Net Block 8.87 28.71 29.80 28.57 24.75 29.07 31.92
Capital Work in Progress 31.92 0.70 0.00 0.00 0.82 0.00 0.00
Investments 803.93 774.31 573.40 750.27 431.14 448.60 362.14
Net Current Assets
Current Assets, Loans and Advances 1,615.93 1,768.34 1,630.79 1,392.66 1,383.70 1,010.60 923.34
Less : Current Liabilities and Provisions 579.08 604.64 410.86 438.52 343.50 258.28 189.13
Total Net Current Assets 1,036.85 1,163.69 1,219.94 954.13 1,040.20 752.31 734.21
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,881.57 1,967.42 1,823.13 1,732.97 1,496.91 1,229.98 1,128.28
Note :
Book Value of Unquoted Investments 677.41 793.94 593.02 751.39 432.31 448.60 362.14
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 73.03 73.11 74.94 72.47 36.04 37.72 36.45
Number of Equity shares outstanding 4.11 4.10 4.10 4.08 4.08 4.08 4.08
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 566.19 762.15 593.17 1,086.10 705.26 738.34 701.27
Other Income 393.61 588.50 401.38 501.28 425.66 397.77 427.17
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 959.80 1,350.65 994.55 1,587.38 1,130.91 1,136.10 1,128.43
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 0.48 0.49 0.42 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 394.09 588.99 401.80 501.28 425.66 397.77 427.17
Employee Cost 66.03 68.14 59.28 55.03 39.93 35.32 29.38
Selling and Administration Expenses 8.96 9.71 7.41 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 469.57 667.32 468.92 556.30 465.59 433.09 456.55
Profit before Interest, Depreciation and Tax 159.66 140.29 153.06 471.82 424.32 378.55 280.52
Interest and Financial Charges 41.29 20.21 35.70 51.40 50.19 31.24 21.09
Profit before Depreciation and Tax 118.37 120.08 117.36 420.43 374.13 347.31 259.44
Depreciation 4.26 4.62 4.18 13.23 10.05 8.70 9.34
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 134.54 138.90 137.52 403.97 151.56 221.28 178.37
Tax 31.18 33.01 42.94 137.77 50.93 79.91 59.29
Profit After Tax 103.36 105.89 94.58 266.20 100.63 141.37 119.08
Minority Interest after PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit/Loss of Associate Company 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit after Minority Interest and P/L of Assoc. Co. 103.36 105.89 94.58 266.20 100.63 141.37 119.08
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 596.03 523.44 593.03 686.25 495.63 460.71 355.69
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 32.13 24.62 24.62 49.29 24.51 24.50 24.50
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 926.29 742.46 591.99 237.22 301.50 133.51 175.08
Extraordinary Items -0.15 0.57 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 680.55 502.97 624.01 307.07 351.52 468.95 476.56
Other Income 546.67 345.75 298.94 218.79 225.77 301.99 313.67
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 1,227.22 848.73 922.95 525.85 577.30 770.94 790.24
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 546.67 345.75 298.94 218.79 225.77 301.99 313.67
Employee Cost 62.24 53.74 45.18 30.39 25.97 20.94 15.94
Selling and Administration Expenses 3.82 1.88 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 612.73 401.37 344.12 249.18 251.74 322.92 329.61
Profit before Interest, Depreciation and Tax 57.13 75.35 71.74 85.48 47.11 47.74 47.55
Interest and Financial Charges 31.97 22.59 21.82 39.35 6.18 2.97 1.16
Profit before Depreciation and Tax 25.16 52.76 49.92 46.13 40.93 44.77 46.39
Depreciation 4.34 4.14 2.74 2.32 1.77 2.68 2.50
Profit Before Tax 70.55 141.74 337.71 101.39 135.88 167.55 149.37
Tax 21.62 37.25 104.41 23.66 38.39 47.39 46.32
Profit After Tax 48.94 104.49 233.30 77.73 97.49 120.16 103.05
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 550.14 593.49 598.49 433.00 393.68 336.69 251.71
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 19.61 21.25 43.84 20.34 20.34 20.53 16.94
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 677.41 793.94 593.02 751.39 432.31 448.60 362.14
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 227.66 132.99 144.86 46.11 150.52 19.66 27.81
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 188.06 172.05 118.88 102.09 92.65 27.23 24.94
Adjustments :
Depreciation 9.34 8.12 6.59 -3.90 4.16 2.64 2.54
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received -10.94 -3.96 -3.69 -11.67 -16.01 -5.75 -0.12
P/L on Sales of Assets -2.83 0.06 -6.38 0.00 0.06 0.01 -0.71
P/L on Sales of Invest -0.55 -0.97 -4.37 -2.33 -10.37 -0.01 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 -128.38 -174.04 -61.68 -100.36 -43.72 3.32 17.62
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables -12.49 58.66 99.51 16.52 42.70 -23.33 -3.71
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) 21.09 11.32 9.29 3.75 2.12 8.61 13.88
Direct Taxes Paid -55.53 -51.89 -32.89 -38.68 -19.44 -11.37 -5.70
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 -51.68 19.96 -19.58 -150.88 -220.02 -121.50 -8.93
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets -6.77 -28.12 -13.46 -71.86 -36.03 -10.54 -2.32
Sale of Fixed Assets 6.11 0.18 9.91 0.01 0.07 0.12 2.50
Capital WIP 0.00 0.00 0.00 -12.30 -20.41 -6.67 -1.51
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments -86.81 61.65 -35.19 224.45 -144.23 -157.34 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 11.26 6.39 9.81 6.20 4.20 0.01 1.28
Dividend Received -10.94 -3.96 -3.69 -11.67 -16.01 -5.75 -0.12
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 -9.95 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 -57.44 40.72 -28.67 192.35 -154.40 -168.73 0.18
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 2.27 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 119.51 123.42 88.61 46.58 237.39 0.00 63.86
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 0.04 0.03 0.00 0.00 2.60 4.53 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 -23.73 -19.08 -13.16 -13.16 -8.59 -12.95 -13.92
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid -82.23 -49.37 -39.07 -2.61 -2.15 -9.27 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities 13.58 46.11 36.37 57.28 270.01 421.09 0.59
Net Inc./(Dec.) in Cash and Cash Equivalent -95.54 106.79 -11.88 98.75 -104.41 130.87 -8.16
Cash and Cash Equivalents at End of the year 132.12 239.78 132.99 144.86 46.11 150.52 19.66
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 137.95 34.95 30.68 87.97 116.29 198.87 81.77
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 70.55 141.74 337.71 101.39 135.88 167.56 149.37
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 142.27 0.00 69.36 -132.18 -153.52 8.35 40.33
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 3.10 0.00 202.15 -147.41 -57.19 -122.44 5.86
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 -237.16 0.00 -267.24 222.29 182.39 31.52 70.90
Net Cash used in Financing Activities -237.16 0.00 -267.24 222.29 182.39 31.52 70.90
Net Inc./(Dec.) in Cash and Cash Equivalent -91.79 104.13 4.27 -57.29 -28.32 -82.58 117.10
Cash and Cash Equivalents at End of the year 46.17 139.08 34.95 30.68 87.97 116.29 198.87
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 161.80 168.34 100.00 136.05 327.02 213.08 125.48
Other Income 18.84 17.30 29.14 12.66 15.45 14.99 19.32
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 15.86 16.04 17.10 17.03 18.25 17.34 17.07
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 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 123.10 131.51 85.05 103.07 302.91 181.00 93.14
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 22.84 20.79 -2.15 15.95 5.86 14.74 15.27
Interest 19.82 7.14 6.46 7.87 4.24 4.45 5.25
Gross Profit 21.86 30.95 20.53 20.74 17.07 25.28 29.34
Depreciation 0.99 1.06 1.08 1.13 1.17 1.15 1.16
Taxation 6.47 9.20 8.74 6.77 8.74 10.88 5.72
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 14.40 20.69 10.71 12.84 7.16 13.25 22.46
Minority Interest 0.02 0.00 -0.53 -0.68 -2.06 0.92 -2.41
Share Of P/L Of Associates 33.33 6.45 3.29 1.65 12.30 21.05 12.12
Net P/L After Minority Interest and Share Of Associates 47.60 27.14 13.47 13.81 17.40 35.22 32.17
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 51.33 51.32 51.32 51.32 41.05 41.04 41.04
EPS Before Extra Ordinary Items
Basic EPS 9.38 5.10 2.62 2.91 4.24 8.58 7.84
Diluted EPS 9.36 5.09 2.61 2.90 4.24 8.53 7.80
EPS After Extra Ordinary Items
Basic EPS 9.38 5.10 2.62 2.91 4.24 8.58 7.84
Diluted EPS 9.36 5.09 2.61 2.90 4.24 8.53 7.80
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 145.29 144.70 75.76 109.25 299.45 197.21 95.03
Other Income 18.94 14.03 34.75 14.50 15.70 19.11 19.86
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 14.16 14.48 15.35 15.59 16.42 15.82 15.79
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 115.89 114.12 67.30 82.03 282.43 166.01 73.44
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 15.24 16.10 -6.89 11.63 0.60 15.38 5.80
Interest 8.42 8.98 7.87 10.14 7.54 8.15 8.05
Gross Profit 25.76 21.15 19.99 15.99 8.76 26.34 17.61
Depreciation 0.92 0.98 1.01 1.05 1.09 1.08 1.10
Taxation 8.36 6.98 6.19 4.28 2.58 9.45 3.77
Net Profit / Loss 16.48 13.19 12.79 10.66 5.09 15.81 12.74
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 51.33 51.32 51.32 51.32 41.05 41.04 41.04
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 3.23 2.57 2.49 2.25 1.24 3.86 3.10
Diluted EPS 3.22 2.57 2.49 2.24 1.24 3.84 3.08
EPS After Extra Ordinary Items
Basic EPS 3.23 2.57 2.49 2.25 1.24 3.86 3.10
Diluted EPS 3.22 2.57 2.49 2.24 1.24 3.84 3.08
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 566.19 330.14 236.05 762.15 540.10 222.05 826.16
Other Income 77.94 36.14 41.80 68.87 30.44 38.43 51.27
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 66.03 31.90 34.13 68.14 35.59 32.55 67.01
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 442.73 254.61 188.12 643.68 483.91 159.77 592.78
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 57.43 43.63 13.80 50.33 20.60 29.73 166.37
Interest 41.29 26.96 14.33 20.21 8.69 11.52 50.90
Gross Profit 94.08 52.81 41.27 98.99 42.35 56.64 166.74
Depreciation 4.26 2.05 2.21 4.62 2.32 2.30 19.29
Taxation 31.18 15.67 15.51 33.01 19.62 13.39 50.34
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 58.64 35.09 23.55 61.36 20.41 40.95 97.11
Minority Interest -2.36 0.02 -1.21 -3.65 -1.14 -2.51 -4.02
Share Of P/L Of Associates 44.72 39.78 4.94 44.53 33.35 11.18 0.00
Net P/L After Minority Interest and Share Of Associates 101.00 47.60 27.28 102.24 52.62 49.62 93.09
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 51.33 51.33 51.32 41.05 41.05 41.04 41.03
EPS Before Extra Ordinary Items
Basic EPS 19.93 0.00 5.45 23.08 0.00 12.09 22.69
Diluted EPS 19.88 0.00 5.44 23.03 0.00 12.04 22.61
EPS After Extra Ordinary Items
Basic EPS 19.93 0.00 5.45 23.08 0.00 12.09 22.69
Diluted EPS 19.88 0.00 5.44 23.03 0.00 12.04 22.61
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 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 475.00 289.99 185.01 680.55 496.66 183.89 502.97
Other Income 82.22 32.97 49.25 72.65 34.81 37.84 97.18
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 59.58 28.64 30.94 62.24 32.24 30.00 53.74
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 379.34 230.01 149.33 584.10 448.44 135.66 377.94
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 36.08 31.34 4.74 34.21 15.98 18.23 71.29
Interest 35.41 17.40 18.01 31.97 15.69 16.28 22.59
Gross Profit 82.89 46.91 35.98 74.89 35.10 39.79 145.88
Depreciation 3.96 1.90 2.06 4.34 2.17 2.17 4.14
Taxation 25.81 15.34 10.47 21.61 12.03 9.58 37.25
Net Profit / Loss 53.12 29.67 23.45 48.94 20.90 28.04 104.49
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 51.33 51.33 51.32 41.05 41.05 41.04 41.03
Equity Dividend Rate 60.00 0.00 0.00 60.00 0.00 0.00 60.00
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 10.48 0.00 4.68 11.92 0.00 6.83 25.47
Diluted EPS 10.48 0.00 4.67 11.90 0.00 6.80 25.38
EPS After Extra Ordinary Items
Basic EPS 10.48 0.00 4.68 11.92 0.00 6.83 25.47
Diluted EPS 10.48 0.00 4.67 11.90 0.00 6.80 25.38