15 Nov 2018 | 5:10 PM
 

Mastek Ltd. Share Price Live (BSE)
0

BSE Code: 523704 | NSE Symbol: MASTEK
466.00
-5.30
(-1.12 %)
15 Nov 2018 | 03:47 PM
Change company
  • Open (Rs)
    469.90
  • Prev. close (Rs.)
    471.30
  • High (Rs.)
    472.20
  • Low (Rs.)
    462.95
  • 52W H (Rs.)
    622.00
  • 52W L (Rs.)
    347.75
  • Volume
    13675
  • MCap (Rs in Cr.)
    1,108.43

Mastek Ltd. Financial Information

Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Jun 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 29.53 15.32 7.08 13.04 23.37 13.93 0.19
Adjusted Cash EPS (Rs.) 37.45 21.70 14.06 29.59 38.21 22.87 10.84
Reported EPS (Rs.) 29.53 13.86 5.98 7.86 23.37 13.93 0.19
Reported Cash EPS (Rs.) 37.45 20.25 12.96 24.42 38.21 22.87 10.84
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 42.06 20.77 7.91 24.67 40.63 23.19 7.59
Book Value (Excl Rev Res) Per Share (Rs.) 42.06 20.77 7.91 24.67 40.63 23.19 7.59
Book Value (Incl Rev Res) Per Share (Rs.) 42.06 20.77 7.91 24.67 40.63 23.19 7.59
Net Operating Income Per Share (Rs.) 344.93 239.61 229.13 449.11 416.51 277.36 267.96
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 12.19 8.66 3.45 5.49 9.75 8.36 2.83
Gross Profit Margin (%) 9.89 6.00 0.40 1.80 6.19 5.13 -1.14
Net Profit Margin (%) 8.56 5.78 2.60 1.75 5.61 5.02 0.06
Adjusted Cash Margin (%) 10.58 8.85 5.94 6.48 9.06 8.13 3.96
Adjusted Return On Net Worth (%) 12.73 7.63 5.10 4.93 9.24 6.44 0.09
Reported Return On Net Worth (%) 12.73 6.90 4.30 2.97 9.24 6.44 0.09
Return On long Term Funds (%) 17.01 8.65 6.11 5.75 12.18 8.27 1.22
LEVERAGE RATIOS
Long Term Debt / Equity 0.09 0.14 0.00 0.03 0.00 0.00 0.00
Total Debt/Equity 0.10 0.14 0.00 0.05 0.00 0.00 0.01
Owners fund as % of total Source 0.10 0.14 0.00 0.05 0.00 0.00 0.01
Fixed Assets Turnover Ratio 1.44 1.31 1.12 1.71 1.68 1.27 1.40
LIQUIDITY RATIOS
Current Ratio 1.58 1.41 2.88 2.40 2.13 2.18 2.16
Current Ratio (Inc. ST Loans) 1.56 1.41 2.88 2.21 2.13 2.18 2.03
Quick Ratio 1.36 1.22 2.75 2.29 2.01 2.06 2.05
Inventory Turnover Ratio 42.06 20.77 7.91 24.67 40.63 23.19 7.59
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 15.26 7.18 47.12 30.09 19.75 25.19 0.00
Dividend payout Ratio (Cash Profit) 12.03 4.92 21.73 9.68 12.08 15.34 0.00
Earning Retention Ratio 84.74 93.50 60.24 81.85 80.25 74.81 100.00
Cash Earnings Retention Ratio 87.97 95.41 79.98 92.01 87.92 84.66 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.60 1.29 0.01 0.43 0.02 0.02 0.24
Financial Charges Coverage Ratio 20.59 16.22 70.74 49.45 149.01 167.05 27.21
Fin. Charges Cov.Ratio (Post Tax) 16.14 13.56 60.23 38.43 125.55 143.13 23.54
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.57 0.55 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 1.44 1.31 1.12 1.71 1.68 1.27 1.40
Bonus Component In Equity Capital (%) 83.04 84.17 85.58 87.29 88.81 79.88 80.02
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,021.60 1,061.65 1,020.91 946.58 1,019.88 987.57 1,011.86
EV / Net Sales (X) 1.25 1.90 1.94 0.93 1.10 1.45 1.40
EV / EBITDA (X) 8.47 17.36 28.69 13.01 10.07 14.91 28.61
MarketCap / Sales (X) 1.36 1.98 2.11 1.10 1.20 1.62 1.53
Retention Ratios (%) 84.74 92.82 52.88 69.91 80.25 74.81 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.35 1.95 2.04 1.04 1.12 1.68 1.74
Earning Yield (%) 0.06 0.03 0.01 0.02 0.05 0.03 0.00
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Jun 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 6.64 12.26 7.12 33.67 19.19 12.25 -2.06
Adjusted Cash EPS (Rs.) 11.37 17.41 13.59 45.65 30.77 19.48 7.73
Reported EPS (Rs.) 6.64 10.80 5.81 32.99 12.17 12.25 -2.06
Reported Cash EPS (Rs.) 11.37 15.95 12.28 44.98 23.75 19.48 7.73
Dividend Per Share 6.00 3.50 2.50 2.50 4.50 3.00 0.00
Operating Profit Per Share (Rs.) 6.54 12.97 9.71 34.34 23.81 8.30 2.96
Book Value (Excl Rev Res) Per Share (Rs.) 6.54 12.97 9.71 34.34 23.81 8.30 2.96
Book Value (Incl Rev Res) Per Share (Rs.) 6.54 12.97 9.71 34.34 23.81 8.30 2.96
Net Operating Income Per Share (Rs.) 68.51 73.48 164.66 295.00 248.38 162.76 166.83
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 9.54 17.64 5.89 11.64 9.58 5.10 1.77
Gross Profit Margin (%) 2.64 10.63 1.96 7.57 4.92 0.66 -4.09
Net Profit Margin (%) 9.69 14.70 3.52 11.18 4.90 7.52 -1.23
Adjusted Cash Margin (%) 14.51 22.23 7.90 14.95 11.92 11.13 4.50
Adjusted Return On Net Worth (%) 6.89 12.37 8.27 17.33 12.38 7.89 -1.47
Reported Return On Net Worth (%) 6.89 10.90 6.75 16.99 7.85 7.89 -1.47
Return On long Term Funds (%) 12.02 12.73 12.07 16.74 14.08 8.51 -1.55
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Owners fund as % of total Source 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Assets Turnover Ratio 0.70 0.80 1.19 1.70 1.51 1.05 1.19
LIQUIDITY RATIOS
Current Ratio 1.98 2.82 3.50 3.18 1.47 2.12 2.00
Current Ratio (Inc. ST Loans) 1.98 2.82 3.50 3.18 1.47 2.12 2.00
Quick Ratio 1.30 2.52 3.19 2.93 1.29 1.90 1.81
Inventory Turnover Ratio 6.54 12.97 9.71 34.34 23.81 8.30 2.96
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 67.78 9.22 43.17 7.58 38.58 24.48 0.00
Dividend payout Ratio (Cash Profit) 39.62 6.24 20.42 5.56 19.77 15.40 0.00
Earning Retention Ratio 32.22 91.88 64.75 92.58 75.53 75.52 100.00
Cash Earnings Retention Ratio 60.38 94.28 81.54 94.53 84.74 84.60 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.03 0.01 0.01 0.01 0.02 0.03 0.02
Financial Charges Coverage Ratio 203.79 247.05 163.87 366.30 276.17 327.79 164.29
Fin. Charges Cov.Ratio (Post Tax) 142.74 222.59 120.30 370.71 196.89 312.80 167.79
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 1.86 0.91 0.21 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 98.73 74.21 93.72 94.97 98.80 99.43 90.48
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 0.70 0.80 1.19 1.70 1.51 1.05 1.19
Bonus Component In Equity Capital (%) 83.04 84.18 85.58 87.29 88.81 79.88 80.02
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,097.34 1,105.65 1,074.18 1,059.83 1,092.31 1,071.53 1,075.86
EV / Net Sales (X) 6.76 6.44 2.84 1.59 1.98 2.67 2.39
EV / EBITDA (X) 28.34 26.59 27.68 10.55 14.72 21.24 52.30
MarketCap / Sales (X) 6.84 6.46 2.93 1.67 2.02 2.77 2.46
Retention Ratios (%) 32.22 90.78 56.83 92.42 61.42 75.52 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 6.81 6.35 2.83 1.58 1.88 2.87 2.80
Earning Yield (%) 0.01 0.02 0.01 0.07 0.03 0.03 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Jun 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 11.85 11.69 11.50 11.27 11.08 12.32 13.51
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 537.43 457.37 307.83 584.58 549.11 520.59 522.06
Loan Funds
Secured Loans 49.61 65.23 0.18 28.79 1.35 1.24 6.98
Unsecured Loans 3.91 0.02 0.00 0.00 0.00 0.00 0.00
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Policy Holders Funds 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 602.80 534.31 319.51 624.65 561.54 534.15 542.55
USES OF FUNDS
Fixed Assets
Gross Block 313.14 316.95 193.57 467.13 432.98 415.79 428.66
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 134.28 137.17 127.83 188.26 172.17 168.89 172.44
Net Block 178.86 179.78 65.74 278.87 260.82 246.90 256.22
Capital Work in Progress 2.08 0.22 0.14 1.31 0.34 2.60 0.00
Investments 284.07 273.84 49.91 53.62 83.95 39.69 42.89
Net Current Assets
Current Assets, Loans and Advances 374.97 277.61 312.14 497.89 408.63 452.40 453.76
Less : Current Liabilities and Provisions 237.18 197.14 108.43 207.04 192.18 207.44 210.32
Total Net Current Assets 137.79 80.47 203.71 290.85 216.44 244.96 243.44
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 602.80 534.31 319.51 624.65 561.54 534.15 542.55
Note :
Book Value of Unquoted Investments 172.37 174.82 0.00 2.41 2.55 24.69 2.79
Market Value of Quoted Investments 111.70 99.02 31.38 54.54 86.18 15.27 40.64
Contingent liabilities 4.92 12.25 7.65 2.59 186.19 234.28 225.75
Number of Equity shares outstanding 2.37 2.34 2.30 2.25 2.22 2.46 2.70
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Jun 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 11.85 11.69 11.50 11.27 11.08 12.32 13.51
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 216.45 219.95 186.39 426.56 332.29 370.07 364.48
Loan Funds
Secured Loans 0.73 0.38 0.18 0.86 1.35 1.24 0.44
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 229.03 232.02 198.07 438.69 344.73 383.63 378.43
USES OF FUNDS
Fixed Assets
Gross Block 171.19 175.65 169.83 237.10 231.60 222.36 232.25
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 125.71 130.87 123.87 167.82 153.79 140.21 145.35
Net Block 45.48 44.77 45.96 69.27 77.81 82.15 86.89
Capital Work in Progress 2.08 0.01 0.14 1.31 0.34 2.60 0.00
Investments 131.73 115.34 33.30 203.49 217.95 189.24 193.06
Net Current Assets
Current Assets, Loans and Advances 100.61 111.48 166.12 240.10 152.66 207.37 197.05
Less : Current Liabilities and Provisions 50.87 39.58 47.45 75.48 104.03 97.73 98.58
Total Net Current Assets 49.74 71.90 118.67 164.62 48.63 109.63 98.47
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 229.03 232.02 198.07 438.69 344.73 383.63 378.43
Note :
Book Value of Unquoted Investments 14.03 14.04 2.16 149.87 134.00 149.55 152.96
Market Value of Quoted Investments 111.70 99.03 31.38 54.54 86.18 15.27 40.64
Contingent liabilities 4.92 77.11 32.65 203.56 186.19 234.28 225.75
Number of Equity shares outstanding 2.37 2.34 2.30 2.25 2.22 2.46 2.70
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Jun 2012
INCOME :
Sales Turnover 817.21 560.16 526.93 1,012.58 923.02 683.36 724.20
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 817.21 560.16 526.93 1,012.58 923.02 683.36 724.20
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Cost 480.94 323.24 281.12 620.55 564.81 414.52 461.26
Selling and Administration Expenses 4.68 3.11 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 485.62 326.35 281.12 620.55 564.81 414.52 461.26
Profit before Interest, Depreciation and Tax 319.00 320.72 194.07 468.60 433.66 416.19 429.96
Interest and Financial Charges 5.86 3.77 0.50 1.47 0.68 0.40 1.30
Profit before Depreciation and Tax 313.14 316.95 193.57 467.13 432.98 415.79 428.66
Depreciation 18.76 14.93 16.05 37.33 32.87 22.03 28.78
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 96.03 39.06 16.49 22.27 67.75 43.81 5.28
Tax 26.07 6.65 2.74 4.54 15.95 9.49 4.78
Profit After Tax 69.96 32.41 13.74 17.73 51.80 34.32 0.50
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. 69.96 32.41 13.74 17.73 51.80 34.32 0.50
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 346.45 278.54 253.53 436.32 434.02 394.38 360.05
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 10.56 2.33 5.77 5.64 10.41 7.39 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 172.37 174.82 0.00 2.41 2.55 24.69 2.79
Extraordinary Items 0.00 -3.40 -2.54 -11.66 0.00 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Jun 2012
INCOME :
Sales Turnover 162.32 171.78 378.67 665.12 550.43 401.02 450.88
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 162.32 171.78 378.67 665.12 550.43 401.02 450.88
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Cost 113.67 97.93 214.96 376.84 325.25 240.91 285.60
Selling and Administration Expenses 3.03 1.57 0.80 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 116.70 99.51 215.76 376.84 325.25 240.91 285.60
Profit before Interest, Depreciation and Tax 171.38 175.82 170.06 237.37 231.87 222.52 232.37
Interest and Financial Charges 0.19 0.17 0.24 0.27 0.27 0.15 0.13
Profit before Depreciation and Tax 171.19 175.65 169.83 237.10 231.60 222.36 232.25
Depreciation 11.19 12.04 14.89 27.02 25.66 17.80 26.46
Profit Before Tax 27.34 25.97 20.68 71.65 32.72 32.50 -6.01
Tax 11.60 0.72 7.32 -2.73 5.75 2.31 -0.44
Profit After Tax 15.74 25.26 13.37 74.39 26.97 30.19 -5.57
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 181.68 173.72 154.94 367.51 308.55 293.73 263.54
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 10.67 2.33 5.06 4.91 9.37 6.14 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 14.03 14.04 2.16 149.87 134.00 149.55 152.96
Extraordinary Items 0.00 -3.40 -3.00 -1.52 -15.55 0.00 0.00
Rs in Cr Jun 2012 Jun 2011 Jun 2010 Jun 2009 Jun 2008 Jun 2007 Jun 2006
Cash and Cash Equivalents at Beginning of the year 86.64 177.79 138.59 52.01 89.40 65.17 37.63
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 5.28 -55.52 67.27 147.20 145.92 117.00 101.17
Adjustments :
Depreciation 0.00 28.79 26.73 29.54 32.52 29.92 29.10
Interest (Net) 0.00 1.00 1.08 4.50 3.27 0.00 0.00
Dividend Received 0.00 -1.49 -1.40 -3.31 -7.91 0.00 0.00
P/L on Sales of Assets 0.00 0.03 -0.04 -0.01 -4.73 -0.56 -0.19
P/L on Sales of Invest 0.00 -0.01 0.00 -3.38 -0.19 -0.04 -0.46
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 -0.19 0.04
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 32.06 -10.36 112.87 -103.12 -28.62 -68.19
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 -3.25 -41.30 -49.98 73.02 17.01 38.96
Loans and Advances 0.00 -0.24 6.16 10.90 -29.44 -16.55 -6.17
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 0.30 -0.10
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 -4.98 -4.92 -3.43 -3.63 0.35 0.26
Direct Taxes Paid 0.00 -12.28 -19.98 -28.00 -24.25 -20.55 -12.44
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 -3.83 6.51 0.72 -0.10 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 27.20 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities -12.15 9.44 31.42 214.26 86.19 89.90 88.82
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -28.26 -22.86 -43.95 -176.76 -39.14 -38.43
Sale of Fixed Assets 0.00 0.21 0.39 0.26 6.36 1.03 0.70
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 -408.28 -586.53 -1,026.05 -1,526.09 -877.19 -434.27
Sale of Investments 0.00 366.19 668.17 1,007.79 1,556.44 863.90 418.73
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 4.98 4.92 3.19 3.63 2.26 1.40
Dividend Received 0.00 -1.49 -1.40 -3.31 -7.91 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 15.88 -63.67 65.49 -55.44 -128.51 -43.13 -48.63
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 4.47 0.00 0.00 86.07 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 -3.94 -29.81 -28.22 -26.67 -21.27 -25.22
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -1.00 -1.08 -4.50 -3.27 -0.35 -0.26
Others -13.73 -0.21 -0.67 -1.15 -0.10 0.00 0.00
Net Cash used in Financing Activities -13.73 -28.26 -56.84 -63.79 -1.05 -17.20 -21.55
Net Inc./(Dec.) in Cash and Cash Equivalent -1.74 -80.59 39.20 86.58 -37.38 24.11 27.54
Cash and Cash Equivalents at End of the year 84.90 97.20 177.79 138.59 52.01 89.28 65.17
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Jun 2012
Cash and Cash Equivalents at Beginning of the year 3.72 14.10 -61.24 16.87 27.65 23.26 0.00
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 15.74 29.37 23.68 73.18 48.27 32.50 0.00
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 22.08 0.00 0.00 9.93 88.91 25.91 0.00
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 -5.61 0.00 0.00 -11.10 -33.22 14.65 0.00
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 -8.20 0.00 0.00 -4.82 -66.47 -36.17 0.00
Net Cash used in Financing Activities -8.20 0.00 0.00 -4.82 -66.47 -36.17 0.00
Net Inc./(Dec.) in Cash and Cash Equivalent 8.27 -10.38 75.34 -5.99 -10.78 4.39 0.00
Cash and Cash Equivalents at End of the year 11.99 3.72 14.10 10.88 16.87 27.65 0.00
Rs in Cr Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 257.07 244.04 223.68 209.51 198.47 185.55 180.40
Other Income 8.70 3.13 7.12 5.82 5.60 2.45 1.79
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 149.70 139.67 129.62 126.34 116.27 108.71 104.12
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 76.05 73.43 66.22 57.48 58.46 54.45 55.47
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 31.32 30.94 27.84 25.69 23.74 22.39 20.81
Interest 2.42 1.26 1.56 1.47 1.44 1.39 0.67
Gross Profit 37.60 32.81 33.40 30.04 27.90 23.45 21.93
Depreciation 4.79 3.93 3.62 4.96 5.10 5.08 3.20
Taxation 7.71 6.42 10.40 6.65 5.31 3.71 0.88
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 25.10 22.46 19.38 18.43 17.49 14.66 14.45
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 25.10 22.46 19.38 18.43 17.49 14.66 14.45
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 11.89 11.86 11.85 11.80 11.75 11.69 11.69
EPS Before Extra Ordinary Items
Basic EPS 10.55 9.47 8.19 7.82 7.45 6.27 6.19
Diluted EPS 9.91 8.88 7.76 7.48 7.03 5.89 5.94
EPS After Extra Ordinary Items
Basic EPS 10.55 9.47 8.19 7.82 7.45 6.27 6.19
Diluted EPS 9.91 8.88 7.76 7.48 7.03 5.89 5.94
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 Sep 2018 Jun 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 48.08 47.38 42.90 39.95 38.94 34.64 32.92
Other Income 7.93 9.08 7.74 3.27 9.09 2.38 3.75
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 35.16 32.61 30.16 29.09 25.83 23.05 26.17
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 7.04 9.61 8.47 8.03 7.98 6.92 8.81
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 5.88 5.16 4.27 2.83 5.13 4.67 -2.06
Interest 0.06 0.08 0.05 0.04 0.03 0.06 0.06
Gross Profit 13.75 14.16 11.96 6.06 14.19 6.99 1.63
Depreciation 3.51 2.90 2.78 2.85 2.91 2.97 2.97
Taxation 3.10 2.50 2.76 1.06 2.51 -5.21 -0.85
Net Profit / Loss 7.14 8.76 6.42 2.15 8.77 5.83 -0.49
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 11.89 11.86 11.80 11.75 11.69 11.69 11.65
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 3.00 3.69 2.72 0.91 3.75 2.50 -0.21
Diluted EPS 2.82 3.46 2.61 0.86 3.53 2.40 -0.21
EPS After Extra Ordinary Items
Basic EPS 3.00 3.69 2.72 0.91 3.75 2.50 -0.21
Diluted EPS 2.82 3.46 2.61 0.86 3.53 2.40 -0.21
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 817.21 433.19 384.02 560.16 306.52 255.94 526.94
Other Income 20.99 12.94 8.05 12.60 3.65 6.07 17.39
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 480.94 255.96 224.98 323.24 176.10 145.39 281.13
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 236.61 123.70 112.91 188.36 96.02 92.07 227.62
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 99.66 53.53 46.13 48.56 34.40 18.48 18.19
Interest 5.86 3.03 2.83 3.77 2.51 0.07 0.50
Gross Profit 114.79 63.44 51.35 57.39 35.54 24.48 35.08
Depreciation 18.76 8.58 10.18 14.93 6.38 6.48 16.05
Taxation 26.07 17.05 9.02 6.65 0.08 6.77 2.75
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 69.96 37.81 32.15 32.41 25.68 11.23 13.74
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 69.96 37.81 32.15 32.41 25.68 11.23 13.74
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 11.85 11.85 11.75 11.69 11.69 11.62 11.50
EPS Before Extra Ordinary Items
Basic EPS 29.74 0.00 13.72 13.96 0.00 4.86 6.02
Diluted EPS 28.14 0.00 12.95 13.38 0.00 4.65 5.62
EPS After Extra Ordinary Items
Basic EPS 29.74 0.00 13.72 13.96 0.00 4.86 6.02
Diluted EPS 28.14 0.00 12.95 13.38 0.00 4.65 5.62
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 Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Dec 2016
Sales 95.46 162.32 83.43 78.89 171.78 67.56 378.67
Other Income 17.01 23.23 10.87 12.36 11.26 6.13 16.47
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 67.77 113.67 58.75 54.92 97.93 49.22 214.96
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 16.65 33.16 17.15 16.01 43.53 15.73 141.37
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 11.04 15.49 7.53 7.96 30.32 2.61 22.34
Interest 0.14 0.19 0.12 0.07 0.17 0.12 0.24
Gross Profit 27.91 38.53 18.28 20.25 41.41 8.62 38.57
Depreciation 6.41 11.19 5.43 5.76 12.04 5.94 14.89
Taxation 5.60 11.60 8.03 3.57 0.71 -6.06 7.51
Net Profit / Loss 15.90 15.74 4.82 10.92 25.26 5.34 13.37
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 0.20
Equity Capital 11.89 11.85 11.85 11.75 11.69 11.69 11.50
Equity Dividend Rate 0.00 120.00 0.00 0.00 70.00 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 6.69 6.69 0.00 4.66 10.88 0.00 5.85
Diluted EPS 6.28 6.33 0.00 4.40 10.44 0.00 5.47
EPS After Extra Ordinary Items
Basic EPS 6.69 6.69 0.00 4.66 10.88 0.00 5.85
Diluted EPS 6.28 6.33 0.00 4.40 10.44 0.00 5.47