15 Aug 2018 | 5:10 AM
 

Marksans Pharma Ltd. Share Price Live (BSE)
0

BSE Code: 524404 | NSE Symbol: MARKSANS
30.60
0.20
(0.66 %)
14 Aug 2018 | 04:01 PM
Change company
  • Open (Rs)
    30.95
  • Prev. close (Rs.)
    30.40
  • High (Rs.)
    31.25
  • Low (Rs.)
    30.25
  • 52W H (Rs.)
    52.25
  • 52W L (Rs.)
    23.55
  • Volume
    269107
  • MCap (Rs in Cr.)
    1,252.51

Marksans Pharma 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.) 0.87 0.29 2.02 2.74 1.91 1.27 -4.77
Adjusted Cash EPS (Rs.) 1.53 1.03 2.71 3.13 2.32 1.67 -4.13
Reported EPS (Rs.) 0.87 0.23 1.92 2.67 1.87 1.19 -4.86
Reported Cash EPS (Rs.) 1.53 0.97 2.61 3.07 2.27 1.60 -4.22
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 2.11 1.09 3.33 4.51 3.06 1.80 -2.71
Book Value (Excl Rev Res) Per Share (Rs.) 2.11 1.09 3.33 4.51 3.06 1.80 -2.71
Book Value (Incl Rev Res) Per Share (Rs.) 2.11 1.09 3.33 4.51 3.06 1.80 -2.71
Net Operating Income Per Share (Rs.) 22.30 18.74 21.82 19.46 16.35 11.38 9.67
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 9.47 5.79 15.25 23.18 18.68 15.82 -28.05
Gross Profit Margin (%) 6.53 1.87 12.10 21.16 16.19 12.25 -34.72
Net Profit Margin (%) 3.92 1.24 8.78 13.73 11.41 10.36 -50.01
Adjusted Cash Margin (%) 6.86 5.43 12.28 16.01 14.09 14.56 -42.47
Adjusted Return On Net Worth (%) 7.60 2.77 18.72 30.48 57.21 66.90 0.00
Reported Return On Net Worth (%) 7.60 2.19 17.76 29.78 55.87 62.87 0.00
Return On long Term Funds (%) 12.74 4.78 25.75 45.27 65.15 61.62 0.00
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.03 0.03 0.03 0.26 0.29 0.00
Total Debt/Equity 0.25 0.25 0.20 0.26 1.08 1.85 0.00
Owners fund as % of total Source 0.25 0.25 0.20 0.26 1.08 1.85 0.00
Fixed Assets Turnover Ratio 1.58 1.38 1.75 2.14 2.58 4.82 1.87
LIQUIDITY RATIOS
Current Ratio 3.42 2.53 2.64 2.48 1.60 1.32 0.53
Current Ratio (Inc. ST Loans) 1.23 1.18 1.30 1.38 0.81 0.59 0.34
Quick Ratio 1.76 1.54 1.65 1.85 1.12 0.90 0.35
Inventory Turnover Ratio 2.11 1.09 3.33 4.51 3.06 1.80 -2.71
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 152.64 22.87 6.37 14.49 10.19 0.00
Dividend payout Ratio (Cash Profit) 0.00 36.68 16.84 5.55 11.89 7.60 0.00
Earning Retention Ratio 100.00 -20.93 78.30 93.78 85.85 90.42 0.00
Cash Earnings Retention Ratio 100.00 65.50 83.81 94.56 88.33 92.75 0.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.87 2.61 0.79 0.64 1.40 1.89 0.00
Financial Charges Coverage Ratio 8.50 8.97 14.29 11.72 6.34 5.06 -1.82
Fin. Charges Cov.Ratio (Post Tax) 7.13 7.92 11.50 8.82 5.58 5.22 -1.90
COMPONENT RATIOS
Material Cost Component(% earnings) 55.06 66.04 56.51 56.07 58.84 54.90 57.85
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 1.58 1.38 1.75 2.14 2.58 4.82 1.87
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.) 1,216.72 1,231.43 1,221.29 1,071.33 1,209.65 1,240.71 1,234.21
EV / Net Sales (X) 1.33 1.61 1.37 1.34 1.92 2.83 3.47
EV / EBITDA (X) 14.01 23.98 8.41 5.70 9.98 16.81 -12.63
MarketCap / Sales (X) 1.38 1.64 1.41 1.58 1.99 2.87 3.53
Retention Ratios (%) 0.00 -52.64 77.13 93.63 85.51 89.81 0.00
Price / BV (X) 0.00 2.83 2.77 3.31 8.32 13.68 -6.95
Price / Sales (X) 1.38 1.64 1.41 1.58 1.88 2.70 3.18
Earning Yield (%) 0.03 0.01 0.06 0.09 0.06 0.04 -0.16
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 0.30 0.30 1.75 1.64 1.44 1.03 -4.92
Adjusted Cash EPS (Rs.) 0.60 0.67 2.11 1.86 1.67 1.25 -4.43
Reported EPS (Rs.) 0.30 0.30 1.75 1.64 1.44 1.03 -4.92
Reported Cash EPS (Rs.) 0.60 0.67 2.11 1.86 1.67 1.25 -4.43
Dividend Per Share 0.05 0.05 0.12 0.12 0.10 0.00 0.00
Operating Profit Per Share (Rs.) 0.89 0.59 2.54 2.83 2.18 1.15 -3.20
Book Value (Excl Rev Res) Per Share (Rs.) 0.89 0.59 2.54 2.83 2.18 1.15 -3.20
Book Value (Incl Rev Res) Per Share (Rs.) 0.89 0.59 2.54 2.83 2.18 1.15 -3.20
Net Operating Income Per Share (Rs.) 7.20 5.27 8.75 9.91 8.17 4.99 4.20
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 12.36 11.20 29.01 28.53 26.61 23.02 -76.18
Gross Profit Margin (%) 8.21 4.25 24.89 26.30 23.86 18.49 -87.81
Net Profit Margin (%) 4.21 5.66 19.96 16.54 17.45 20.14 -115.66
Adjusted Cash Margin (%) 8.37 12.22 23.50 18.63 20.17 24.57 -104.16
Adjusted Return On Net Worth (%) 2.89 2.91 17.42 19.41 37.94 41.02 0.00
Reported Return On Net Worth (%) 2.89 2.91 17.42 19.41 37.94 41.02 0.00
Return On long Term Funds (%) 5.66 3.72 23.14 30.65 43.65 33.71 0.00
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.03 0.03 0.04 0.23 0.22 0.00
Total Debt/Equity 0.15 0.17 0.10 0.16 0.62 1.00 0.00
Owners fund as % of total Source 0.15 0.17 0.10 0.16 0.62 1.00 0.00
Fixed Assets Turnover Ratio 0.59 0.45 0.83 1.27 1.46 3.95 1.17
LIQUIDITY RATIOS
Current Ratio 3.84 5.09 2.90 2.95 1.75 1.45 0.43
Current Ratio (Inc. ST Loans) 1.20 1.15 1.35 1.74 0.95 0.63 0.29
Quick Ratio 3.14 4.41 2.28 2.54 1.34 1.01 0.31
Inventory Turnover Ratio 0.89 0.59 2.54 2.83 2.18 1.15 -3.20
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 23.03 8.09 8.62 8.63 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 10.34 6.71 7.60 7.47 0.00 0.00
Earning Retention Ratio 100.00 76.97 91.91 91.38 91.37 100.00 0.00
Cash Earnings Retention Ratio 100.00 89.66 93.29 92.40 92.53 100.00 0.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.69 2.69 0.47 0.57 1.21 1.72 0.00
Financial Charges Coverage Ratio 4.77 9.02 18.15 9.06 5.73 4.78 -2.36
Fin. Charges Cov.Ratio (Post Tax) 4.22 8.92 14.90 6.81 5.22 5.77 -2.32
COMPONENT RATIOS
Material Cost Component(% earnings) 58.73 51.75 48.59 53.45 54.44 48.62 50.08
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 95.47 95.43 98.72 98.97 98.29 97.29
Import Comp. in Raw Mat. Consumed 0.00 27.94 42.71 44.83 46.13 43.71 30.91
Long term assets / Total Assets 0.59 0.45 0.83 1.27 1.46 3.95 1.17
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.) 1,255.88 1,254.03 1,253.47 1,089.05 1,223.22 1,256.18 1,239.01
EV / Net Sales (X) 4.26 5.81 3.50 2.69 3.88 6.53 8.01
EV / EBITDA (X) 34.34 40.43 11.13 9.16 14.04 25.93 -10.70
MarketCap / Sales (X) 4.26 5.82 3.51 3.10 3.99 6.53 8.13
Retention Ratios (%) 0.00 76.97 91.91 91.38 91.37 0.00 0.00
Price / BV (X) 0.00 2.92 2.97 3.51 7.40 10.76 -6.00
Price / Sales (X) 4.26 5.82 3.51 3.10 3.76 6.15 7.30
Earning Yield (%) 0.01 0.01 0.06 0.05 0.05 0.03 -0.16
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 40.93 40.93 40.93 40.93 38.53 38.53 36.78
Preference Share Capital 0.00 11.00 12.50 12.50 13.50 13.50 13.50
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 6.77
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 429.93 392.65 400.89 326.33 90.15 34.45 -219.51
Loan Funds
Secured Loans 117.41 109.71 87.89 82.19 125.35 121.66 129.12
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Minority Interest 9.55 6.25 8.36 8.10 6.64 6.99 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 597.83 560.54 550.58 470.05 274.17 215.13 -33.33
USES OF FUNDS
Fixed Assets
Gross Block 279.38 355.94 344.46 227.61 201.99 207.39 210.64
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.00 88.96 74.81 61.71 56.34 51.27 45.29
Net Block 279.38 266.98 269.65 165.90 145.65 156.12 165.35
Capital Work in Progress 0.00 0.36 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 Current Assets
Current Assets, Loans and Advances 449.77 484.93 452.46 509.66 344.45 245.13 223.01
Less : Current Liabilities and Provisions 131.32 191.72 171.54 205.50 215.92 186.11 421.70
Total Net Current Assets 318.45 293.20 280.92 304.15 128.52 59.02 -198.69
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 597.83 560.54 550.58 470.05 274.17 215.13 -33.33
Note :
Book Value of Unquoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 0.00 9.94 9.71 55.63 83.81 237.03 0.33
Number of Equity shares outstanding 40.93 40.93 40.93 40.93 38.53 38.53 36.78
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 40.93 40.93 40.93 40.93 38.53 38.53 36.78
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 1.16
Preference Share Capital 0.00 11.00 12.50 12.50 13.50 13.50 13.50
Reserves and Surplus 388.04 378.10 369.27 304.75 107.89 57.95 -239.52
Loan Funds
Secured Loans 66.31 73.23 40.62 43.52 77.87 83.19 92.38
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 495.28 503.26 463.32 401.70 237.79 193.17 -95.69
USES OF FUNDS
Fixed Assets
Gross Block 87.89 146.24 140.25 123.37 96.29 98.81 99.09
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.00 52.32 42.78 33.36 29.47 25.95 22.43
Net Block 87.89 93.92 97.47 90.01 66.82 72.85 76.66
Capital Work in Progress 0.00 0.36 0.00 0.00 0.00 0.00 0.00
Investments 236.07 234.29 231.44 67.62 67.62 67.62 23.51
Net Current Assets
Current Assets, Loans and Advances 231.74 217.39 205.29 369.49 242.00 169.78 145.76
Less : Current Liabilities and Provisions 60.42 42.70 70.88 125.41 138.64 117.08 341.62
Total Net Current Assets 171.32 174.69 134.40 244.07 103.36 52.69 -195.87
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 495.28 503.26 463.32 401.70 237.79 193.17 -95.69
Note :
Book Value of Unquoted Investments 0.00 234.29 231.44 67.62 67.62 67.62 23.51
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 0.00 9.94 9.71 55.51 83.81 237.03 151.53
Number of Equity shares outstanding 40.93 40.93 40.93 40.93 38.53 38.53 36.78
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 912.69 767.16 893.33 796.69 630.00 438.42 355.55
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 20.55 -47.94 4.84 -1.30 -2.77 12.15 11.77
Total Income 933.24 719.23 898.17 795.39 627.23 450.58 367.32
EXPENDITURE :
Raw Materials 348.66 365.53 341.27 277.74 229.05 135.93 117.83
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 13.27 12.14 9.72 7.80 6.12 4.43
Other Manufacturing Expenses 0.00 13.27 12.14 9.72 7.80 6.12 4.43
Employee Cost 147.75 150.10 122.42 72.61 66.44 55.91 45.70
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 496.41 542.17 487.97 369.79 311.09 204.09 172.39
Profit before Interest, Depreciation and Tax 289.59 361.66 354.62 243.65 221.12 221.98 264.22
Interest and Financial Charges 10.22 5.72 10.16 16.05 19.13 14.60 53.58
Profit before Depreciation and Tax 279.38 355.94 344.46 227.61 201.99 207.39 210.64
Depreciation 26.84 30.09 28.13 16.13 15.69 15.65 23.70
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 49.80 13.03 102.62 153.32 84.69 40.61 -177.76
Tax 14.00 3.51 24.11 43.92 12.79 -5.28 1.08
Profit After Tax 35.80 9.52 78.51 109.40 71.91 45.88 -178.84
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. 35.80 9.52 78.51 109.40 71.91 45.88 -178.84
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 35.80 -79.99 -69.82 -142.02 -241.84 -307.85 -353.64
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 13.96 16.78 5.79 9.61 4.68 0.27
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items 0.00 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 294.66 215.84 358.13 405.59 314.94 192.30 154.59
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -3.72 0.67 4.16 1.36 -1.84 9.19 10.33
Total Income 290.94 216.51 362.30 406.95 313.10 201.49 164.92
EXPENDITURE :
Raw Materials 154.74 100.88 156.72 193.56 142.63 65.96 60.50
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 6.90 7.11 7.74 6.46 4.57 3.84
Other Manufacturing Expenses 0.00 6.90 7.11 7.74 6.46 4.57 3.84
Employee Cost 45.86 40.17 26.13 23.65 21.39 15.39 13.55
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 200.60 154.86 197.07 232.70 176.95 90.50 81.72
Profit before Interest, Depreciation and Tax 95.56 149.68 146.46 136.49 111.50 108.94 148.18
Interest and Financial Charges 7.67 3.44 6.20 13.11 15.21 10.13 49.09
Profit before Depreciation and Tax 87.89 146.24 140.25 123.37 96.29 98.81 99.09
Depreciation 12.25 15.00 14.75 9.03 8.66 8.70 17.98
Profit Before Tax 16.65 12.58 91.63 96.69 63.26 29.61 -182.90
Tax 4.23 0.35 20.14 29.58 7.70 -9.98 -1.84
Profit After Tax 12.43 12.23 71.49 67.11 55.56 39.58 -181.07
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 12.43 -108.39 -113.65 -177.16 -238.66 -294.22 -333.80
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 2.24 4.61 4.60 3.98 0.00 0.00
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 0.00 234.29 231.44 67.62 67.62 67.62 23.51
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
Cash and Cash Equivalents at Beginning of the year 30.92 35.50 22.34 61.59 158.69 197.61
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 0.00 -223.24 -10.04 -8.36 15.42 6.79
Adjustments :
Depreciation 0.00 19.98 15.47 15.35 9.29 7.33
Interest (Net) 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
P/L on Sales of Assets 0.00 80.22 0.14 0.19 0.03 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.60 0.82 0.00
P/L in Forex 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
Others 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
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 -4.14 6.96 -33.82 -10.78 -3.53
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 2.50 -22.58 10.80 -4.39 7.57
Loans and Advances 0.00 4.84 -3.58 7.19 26.01 -7.41
Investments 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
Leased Assets Net of Sale 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
Change in Borrowing 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
Others 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
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 8.76 12.19 13.59 5.32 4.99
Direct Taxes Paid 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
Others 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
Cash Flow before Extraordinary Items 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
Premium on Lease of land 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
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 -2.98 4.59 0.22 0.01 0.01
Others 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
Net Cash from Operating Activities -62.30 -73.15 16.92 20.02 23.15 -36.06
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 -26.87 -125.68 -139.83 -22.27
Sale of Fixed Assets 0.00 12.94 0.00 0.00 0.00 0.00
Capital WIP 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
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 -10.00 0.00 0.00 0.00
Sale of Investments 0.00 10.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 1.67 1.54 7.64 5.74 9.55
Dividend Received 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
Loans to Subsidiaires 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
Issue of Shares on Acquisition of Cos. 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
Acquisition of Companies 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
Others 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -3.25 24.61 -35.33 -118.05 -134.09 -12.72
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
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 51.85 57.19 37.26 20.10
Proceed from Bank Borrowings 0.00 113.13 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 -1.38 -18.10 -5.24
Proceed from Deposits 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
Cash/Capital Investment Subsidy 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
Payments :
Share Application Money Refund 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
Of the Long Tem Borrowings 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
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 -0.55 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -8.76 -12.19 -13.59 -5.32 -4.99
Others 57.02 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities 57.02 43.96 31.56 58.78 13.84 9.86
Net Inc./(Dec.) in Cash and Cash Equivalent -8.53 -4.58 13.16 -39.24 -97.10 -38.92
Cash and Cash Equivalents at End of the year 22.39 30.92 35.50 22.34 61.59 158.69
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 3.13 167.54 33.37 0.41 17.58 26.24 32.51
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 12.58 91.63 96.69 63.26 29.61 -182.90 -212.94
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 -18.67 64.76 112.03 54.18 8.58 -60.77 -67.86
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 -7.80 -177.34 -29.14 -2.01 -48.24 41.47 26.06
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 25.90 -51.83 51.28 -19.21 22.49 10.65 35.52
Net Cash used in Financing Activities 25.90 -51.83 51.28 -19.21 22.49 10.65 35.52
Net Inc./(Dec.) in Cash and Cash Equivalent -0.57 -164.41 134.17 32.96 -17.17 -8.65 -6.27
Cash and Cash Equivalents at End of the year 2.56 3.13 167.54 33.37 0.41 17.58 26.24
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 235.25 199.39 218.43 273.81 221.06 178.03 215.25
Other Income 3.23 -0.08 0.39 0.00 0.04 6.90 0.00
Stock Adjustment -8.64 8.59 18.32 13.27 -19.64 -19.11 -7.56
Raw Material 100.51 54.69 79.72 107.76 106.50 90.70 92.13
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 37.08 38.19 36.17 35.99 37.40 38.30 38.31
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 46.80 50.98 38.96 37.04 28.34 20.27 27.80
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 35.49 4.06 28.85 24.59 29.00 0.84 28.86
Interest 2.40 3.47 1.76 3.04 1.94 1.57 1.82
Gross Profit 36.32 0.51 27.47 21.55 27.10 6.18 27.04
Depreciation 5.96 6.19 6.23 6.98 7.45 7.54 11.84
Taxation 5.48 0.80 3.79 4.16 5.24 1.84 2.34
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 24.88 -6.48 17.46 10.41 14.42 -3.20 12.87
Minority Interest 0.00 1.77 0.00 -0.99 -0.78 -0.02 -1.56
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 24.88 -4.72 17.46 9.42 13.64 -3.22 11.30
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 40.93 40.93 40.93 40.93 40.93 40.93 40.93
EPS Before Extra Ordinary Items
Basic EPS 0.58 0.00 0.41 0.23 0.33 0.00 0.28
Diluted EPS 0.58 0.00 0.41 0.23 0.33 0.00 0.28
EPS After Extra Ordinary Items
Basic EPS 0.58 0.00 0.41 0.23 0.33 0.00 0.28
Diluted EPS 0.58 0.00 0.41 0.23 0.33 0.00 0.28
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 93.14 86.84 80.02 75.41 52.39 53.95 64.58
Other Income 3.22 0.08 0.00 0.00 0.04 0.14 0.00
Stock Adjustment -0.82 -2.46 -1.11 2.72 -2.88 0.31 6.02
Raw Material 42.57 46.23 42.03 39.19 27.29 24.86 21.55
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 11.35 11.14 11.66 11.10 11.96 10.65 10.19
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 18.02 16.01 10.35 11.06 5.59 10.80 6.97
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 17.08 10.74 11.51 6.37 7.84 4.01 15.65
Interest 1.50 2.59 1.26 2.50 1.32 1.08 1.10
Gross Profit 18.80 8.23 10.25 3.87 6.56 3.08 14.54
Depreciation 2.12 2.54 2.59 3.31 3.81 3.82 3.76
Taxation 2.80 1.36 2.04 -0.76 1.59 -1.31 2.34
Net Profit / Loss 13.87 4.33 5.62 1.32 1.16 0.57 8.44
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 40.93 40.93 40.93 40.93 40.93 40.93 40.93
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 0.34 0.11 0.14 0.03 0.03 0.01 0.21
Diluted EPS 0.34 0.11 0.14 0.03 0.03 0.01 0.21
EPS After Extra Ordinary Items
Basic EPS 0.34 0.11 0.14 0.03 0.03 0.01 0.21
Diluted EPS 0.34 0.11 0.14 0.03 0.03 0.01 0.21
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 912.69 417.83 494.86 767.16 393.28 373.88 902.19
Other Income 0.36 0.31 0.04 6.90 6.90 0.00 0.00
Stock Adjustment 20.55 26.91 -6.37 -47.94 -26.68 -21.26 4.84
Raw Material 348.66 134.41 214.25 365.53 182.83 182.70 341.27
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 147.75 74.36 73.39 150.10 76.61 73.48 122.42
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 155.32 89.94 65.38 113.88 48.08 65.80 124.95
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 86.50 32.91 53.59 44.44 29.70 14.74 145.13
Interest 10.22 5.24 4.98 5.72 3.38 2.34 10.16
Gross Profit 76.64 27.98 48.65 45.62 33.22 12.40 134.98
Depreciation 26.84 12.42 14.42 30.09 19.38 10.72 28.13
Taxation 14.00 4.59 9.40 3.52 4.18 -0.67 24.11
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 35.80 10.97 24.83 12.01 9.66 2.35 82.74
Minority Interest 0.00 1.77 -1.77 -2.50 -1.58 -0.92 -4.23
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 35.80 12.74 23.06 9.52 8.08 1.43 78.51
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 40.93 40.93 40.93 40.93 40.93 40.93 40.93
EPS Before Extra Ordinary Items
Basic EPS 0.80 0.00 0.56 0.29 0.00 0.35 2.02
Diluted EPS 0.80 0.00 0.56 0.29 0.00 0.35 2.02
EPS After Extra Ordinary Items
Basic EPS 0.80 0.00 0.56 0.23 0.00 0.35 1.92
Diluted EPS 0.80 0.00 0.56 0.23 0.00 0.35 1.92
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 294.66 166.86 127.80 215.84 111.84 104.00 366.82
Other Income 0.12 0.08 0.04 6.83 6.83 0.00 0.00
Stock Adjustment -3.72 -3.57 -0.15 0.67 6.32 -5.65 4.16
Raw Material 154.74 88.26 66.48 100.88 46.42 54.46 156.72
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 45.86 22.80 23.06 40.17 20.84 19.33 26.13
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 43.01 26.36 16.65 39.11 17.77 21.34 49.92
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 36.45 22.24 14.20 24.18 12.97 11.21 112.58
Interest 7.67 3.84 3.82 3.44 2.18 1.26 6.20
Gross Profit 28.90 18.48 10.42 27.58 17.63 9.95 106.38
Depreciation 12.25 5.13 7.12 15.00 7.58 7.42 14.75
Taxation 4.23 3.40 0.83 0.35 1.03 -0.68 20.14
Net Profit / Loss 12.43 9.95 2.48 12.22 9.01 3.21 71.49
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 40.93 40.93 40.93 40.93 40.93 40.93 40.93
Equity Dividend Rate 5.00 0.00 0.00 5.00 0.00 0.00 12.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 0.30 0.00 0.06 0.30 0.00 0.78 1.75
Diluted EPS 0.30 0.00 0.06 0.30 0.00 0.78 1.75
EPS After Extra Ordinary Items
Basic EPS 0.30 0.00 0.06 0.30 0.00 0.78 1.75
Diluted EPS 0.30 0.00 0.06 0.30 0.00 0.78 1.75