21 Nov 2018 | 8:42 PM
 

Morarjee Textiles Ltd. Share Price Live (BSE)
0

BSE Code: 532621 | NSE Symbol: MORARJEE
23.50
1.00
(4.45 %)
21 Nov 2018 | 04:01 PM
Change company
  • Open (Rs)
    23.00
  • Prev. close (Rs.)
    22.50
  • High (Rs.)
    23.75
  • Low (Rs.)
    22.05
  • 52W H (Rs.)
    64.50
  • 52W L (Rs.)
    20.00
  • Volume
    11834
  • MCap (Rs in Cr.)
    85.39

Morarjee Textiles 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.) 0.16 3.42 4.03 5.23 7.25 4.89 1.14
Adjusted Cash EPS (Rs.) 6.45 8.71 6.77 7.86 11.64 8.79 5.12
Reported EPS (Rs.) 0.13 3.31 4.03 5.23 7.25 4.89 0.35
Reported Cash EPS (Rs.) 6.41 8.60 6.77 7.86 11.64 8.79 4.33
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 18.95 17.20 15.25 16.69 20.86 17.95 12.96
Book Value (Excl Rev Res) Per Share (Rs.) 18.95 17.20 15.25 16.69 20.86 17.95 12.96
Book Value (Incl Rev Res) Per Share (Rs.) 18.95 17.20 15.25 16.69 20.86 17.95 12.96
Net Operating Income Per Share (Rs.) 99.40 103.95 92.69 100.52 107.88 100.21 86.11
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 19.06 16.54 16.45 16.60 19.33 17.91 15.05
Gross Profit Margin (%) 12.73 11.45 13.49 13.98 15.27 14.02 10.42
Net Profit Margin (%) 0.12 3.18 4.89 5.70 7.19 6.56 0.40
Adjusted Cash Margin (%) 6.37 8.22 7.83 8.31 11.25 10.45 5.93
Adjusted Return On Net Worth (%) 0.53 10.94 12.57 17.53 26.91 21.59 5.47
Reported Return On Net Worth (%) 0.42 10.59 12.57 17.53 26.91 21.59 1.66
Return On long Term Funds (%) 11.11 11.98 12.24 23.17 29.00 34.30 15.03
LEVERAGE RATIOS
Long Term Debt / Equity 3.38 2.71 2.24 1.05 1.11 0.81 1.90
Total Debt/Equity 4.24 3.62 3.18 1.87 2.00 1.75 2.87
Owners fund as % of total Source 4.24 3.62 3.18 1.87 2.00 1.75 2.87
Fixed Assets Turnover Ratio 0.64 0.73 0.84 1.21 1.51 1.40 1.02
LIQUIDITY RATIOS
Current Ratio 1.58 1.15 1.88 1.62 1.46 0.90 1.93
Current Ratio (Inc. ST Loans) 0.71 0.56 0.78 0.70 0.65 0.49 0.73
Quick Ratio 0.86 0.62 1.21 0.93 0.83 0.50 1.27
Inventory Turnover Ratio 18.95 17.20 15.25 16.69 20.86 17.95 12.96
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 1,326.54 50.88 44.38 42.28 40.71 47.73 0.00
Dividend payout Ratio (Cash Profit) 26.27 19.58 26.41 28.12 25.37 26.56 0.00
Earning Retention Ratio -954.42 50.75 55.62 57.72 59.29 52.27 100.00
Cash Earnings Retention Ratio 73.87 80.67 73.59 71.88 74.63 73.44 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 19.48 12.98 13.04 5.84 3.86 3.13 10.30
Financial Charges Coverage Ratio 1.46 1.76 2.48 3.21 2.97 2.40 1.65
Fin. Charges Cov.Ratio (Post Tax) 1.45 1.79 2.17 2.60 2.73 2.40 1.55
COMPONENT RATIOS
Material Cost Component(% earnings) 33.36 38.04 40.06 43.46 43.76 44.94 47.95
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 0.64 0.73 0.84 1.21 1.51 1.40 1.02
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.) 77.60 81.83 74.84 82.65 82.40 82.39 81.79
EV / Net Sales (X) 0.21 0.22 0.22 0.23 0.21 0.23 0.26
EV / EBITDA (X) 1.03 1.17 1.33 1.35 1.09 1.26 1.73
MarketCap / Sales (X) 0.23 0.22 0.25 0.23 0.21 0.23 0.27
Retention Ratios (%) -1,226.54 49.12 55.62 57.72 59.29 52.27 0.00
Price / BV (X) 0.63 0.60 0.59 0.62 0.68 0.78 0.83
Price / Sales (X) 0.23 0.22 0.25 0.23 0.21 0.23 0.27
Earning Yield (%) 0.01 0.14 0.18 0.23 0.32 0.21 0.02
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 0.11 3.25 4.04 5.19 7.25 4.90 0.86
Adjusted Cash EPS (Rs.) 6.40 8.54 6.78 7.82 11.64 8.80 4.51
Reported EPS (Rs.) 0.11 3.25 4.04 5.19 7.25 4.90 0.86
Reported Cash EPS (Rs.) 6.40 8.54 6.78 7.82 11.64 8.80 4.51
Dividend Per Share 0.00 1.40 1.40 1.75 2.45 1.75 0.00
Operating Profit Per Share (Rs.) 18.90 17.03 15.26 16.69 20.86 17.98 12.06
Book Value (Excl Rev Res) Per Share (Rs.) 18.90 17.03 15.26 16.69 20.86 17.98 12.06
Book Value (Incl Rev Res) Per Share (Rs.) 18.90 17.03 15.26 16.69 20.86 17.98 12.06
Net Operating Income Per Share (Rs.) 99.35 103.78 92.69 100.52 107.88 100.21 79.99
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 19.02 16.40 16.46 16.60 19.33 17.93 15.07
Gross Profit Margin (%) 12.69 11.30 13.50 13.99 15.26 14.05 10.51
Net Profit Margin (%) 0.11 3.12 4.90 5.67 7.19 6.57 1.07
Adjusted Cash Margin (%) 6.32 8.07 7.84 8.28 11.25 10.46 5.63
Adjusted Return On Net Worth (%) 0.37 10.41 12.59 17.42 26.92 21.65 4.27
Reported Return On Net Worth (%) 0.37 10.41 12.59 17.42 26.92 21.65 4.27
Return On long Term Funds (%) 11.08 11.83 12.24 23.12 29.00 34.33 14.27
LEVERAGE RATIOS
Long Term Debt / Equity 3.39 2.72 2.24 1.05 1.11 0.81 1.95
Total Debt/Equity 4.25 3.63 2.96 1.64 1.74 1.45 2.51
Owners fund as % of total Source 4.25 3.63 2.96 1.64 1.74 1.45 2.51
Fixed Assets Turnover Ratio 0.64 0.73 0.84 1.21 1.51 1.44 0.99
LIQUIDITY RATIOS
Current Ratio 1.58 1.15 1.87 1.61 1.46 0.89 1.99
Current Ratio (Inc. ST Loans) 0.71 0.56 0.78 0.69 0.64 0.48 0.74
Quick Ratio 0.86 0.62 1.20 0.93 0.83 0.49 1.29
Inventory Turnover Ratio 18.90 17.03 15.26 16.69 20.86 17.98 12.06
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 1,511.97 51.89 34.68 33.70 33.79 35.71 0.00
Dividend payout Ratio (Cash Profit) 26.33 19.73 20.65 22.36 21.05 19.89 0.00
Earning Retention Ratio -1,411.97 48.11 65.32 66.30 66.21 64.29 100.00
Cash Earnings Retention Ratio 73.67 80.27 79.35 77.64 78.95 80.11 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 19.62 13.25 13.03 5.87 3.86 3.13 11.16
Financial Charges Coverage Ratio 1.46 1.75 2.49 3.20 2.97 2.40 1.59
Fin. Charges Cov.Ratio (Post Tax) 1.45 1.79 2.17 2.59 2.73 2.40 1.59
COMPONENT RATIOS
Material Cost Component(% earnings) 32.08 36.85 38.94 42.45 42.85 43.98 49.10
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 27.28 0.00 43.31 46.21 52.18 58.89 60.82
Import Comp. in Raw Mat. Consumed 0.00 0.00 6.84 8.28 7.19 5.91 8.83
Long term assets / Total Assets 0.64 0.73 0.84 1.21 1.51 1.44 0.99
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.) 77.60 81.83 74.95 82.76 82.50 82.51 82.18
EV / Net Sales (X) 0.21 0.22 0.22 0.23 0.21 0.23 0.28
EV / EBITDA (X) 1.03 1.19 1.33 1.36 1.09 1.26 1.87
MarketCap / Sales (X) 0.23 0.22 0.25 0.23 0.21 0.23 0.29
Retention Ratios (%) -1,411.97 48.11 65.32 66.30 66.21 64.29 0.00
Price / BV (X) 0.63 0.61 0.59 0.62 0.68 0.78 0.85
Price / Sales (X) 0.23 0.22 0.25 0.23 0.21 0.23 0.29
Earning Yield (%) 0.00 0.14 0.18 0.23 0.32 0.21 0.04
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 25.43 25.43 25.43 25.43 25.43 25.43 25.43
Preference Share Capital 24.42 24.10 25.00 25.00 25.00 25.00 25.00
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 82.25 88.09 91.04 82.89 72.48 56.85 50.03
Loan Funds
Secured Loans 180.59 305.57 280.30 143.06 75.14 108.13 136.60
Unsecured Loans 275.57 105.41 64.59 34.59 95.25 11.10 54.99
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 588.25 548.60 486.36 310.98 293.30 226.52 292.05
USES OF FUNDS
Fixed Assets
Gross Block 540.55 531.09 434.64 361.53 357.35 355.72 327.03
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 41.38 18.90 139.11 144.58 135.24 121.61 117.71
Net Block 499.17 512.19 295.53 216.95 222.11 234.12 209.33
Capital Work in Progress 0.00 3.29 70.45 14.92 8.94 2.40 3.42
Investments 5.26 5.20 7.96 7.96 7.96 7.96 0.02
Net Current Assets
Current Assets, Loans and Advances 228.90 217.98 240.37 185.85 171.88 153.56 164.63
Less : Current Liabilities and Provisions 145.08 190.05 127.95 114.70 117.59 171.52 85.36
Total Net Current Assets 83.82 27.93 112.41 71.15 54.29 -17.97 79.28
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 588.25 548.60 486.36 310.98 293.30 226.52 292.05
Note :
Book Value of Unquoted Investments 0.01 0.01 7.96 7.96 7.96 7.96 0.02
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 38.32 38.46 172.99 92.36 60.47 65.46 56.17
Number of Equity shares outstanding 3.63 3.63 3.63 3.63 3.63 3.63 3.63
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 25.43 25.43 25.43 25.43 25.43 25.43 25.43
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 24.42 24.10 25.00 25.00 25.00 25.00 25.00
Reserves and Surplus 81.94 87.84 91.02 82.85 72.41 56.80 47.47
Loan Funds
Secured Loans 180.59 305.57 280.30 143.06 75.14 108.13 130.78
Unsecured Loans 275.57 105.41 64.59 34.59 95.25 11.10 52.14
Total 587.94 548.35 486.34 310.94 293.23 226.46 280.82
USES OF FUNDS
Fixed Assets
Gross Block 540.55 531.09 434.62 361.50 357.16 355.53 300.81
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 41.38 18.90 139.09 144.56 135.05 121.41 107.79
Net Block 499.17 512.19 295.53 216.95 222.11 234.12 193.01
Capital Work in Progress 0.00 3.29 70.45 14.92 8.94 2.40 3.40
Investments 4.95 4.95 8.61 8.61 8.66 8.66 8.66
Net Current Assets
Current Assets, Loans and Advances 228.90 217.98 239.70 185.16 171.13 152.75 152.39
Less : Current Liabilities and Provisions 145.08 190.05 127.95 114.69 117.61 171.47 76.64
Total Net Current Assets 83.82 27.93 111.75 70.47 53.52 -18.72 75.74
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 587.94 548.35 486.34 310.94 293.23 226.46 280.82
Note :
Book Value of Unquoted Investments 0.01 0.01 8.61 8.61 8.66 8.66 8.66
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 38.32 38.46 172.99 92.36 60.47 65.46 56.17
Number of Equity shares outstanding 3.63 3.63 3.63 3.63 3.63 3.63 3.63
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 361.13 377.68 336.75 365.23 391.94 364.07 312.87
Other Income 75.18 76.84 52.50 53.41 53.84 49.02 23.80
Stock Adjustments -10.07 -16.82 -3.43 -5.11 -4.95 -6.26 -0.30
Total Income 426.24 437.69 385.82 413.53 440.84 406.84 336.36
EXPENDITURE :
Raw Materials 106.24 129.96 122.01 145.61 158.00 150.80 114.72
Excise Duty 0.00 0.00 0.93 1.23 1.20 1.11 4.31
Power and Fuel Cost 42.37 47.30 33.01 37.13 33.87 35.66 41.07
Other Manufacturing Expenses 117.55 124.13 85.51 90.54 87.72 84.69 64.86
Employee Cost 35.23 32.83 35.05 32.85 31.70 26.64 23.67
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 301.38 334.22 276.49 307.36 312.49 298.90 248.63
Profit before Interest, Depreciation and Tax 591.94 570.58 457.22 380.57 382.84 382.99 355.82
Interest and Financial Charges 51.39 39.50 22.59 19.05 25.49 27.26 28.79
Profit before Depreciation and Tax 540.55 531.09 434.64 361.53 357.35 355.72 327.03
Depreciation 22.84 19.23 9.96 9.56 15.94 14.16 14.46
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 0.87 10.56 23.58 32.53 34.41 23.91 1.28
Tax 0.41 -1.47 7.09 11.69 6.21 0.01 0.02
Profit After Tax 0.46 12.03 16.49 20.84 28.20 23.91 1.26
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. 0.46 12.03 16.49 20.84 28.20 23.91 1.26
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 32.21 38.34 30.55 26.41 20.97 9.78 -13.51
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 0.00 5.09 6.36 8.90 6.36 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 0.01 0.01 7.96 7.96 7.96 7.96 0.02
Extraordinary Items -0.19 -0.15 0.00 0.00 0.00 0.00 -4.73
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 360.96 377.04 336.75 365.23 391.94 364.07 290.62
Other Income 79.85 81.55 56.26 57.08 57.39 52.51 19.06
Stock Adjustments -10.07 -16.82 -3.43 -5.11 -4.95 -6.26 -0.72
Total Income 430.74 441.76 389.58 417.19 444.39 410.32 308.96
EXPENDITURE :
Raw Materials 106.24 129.96 122.01 145.61 158.00 150.80 110.94
Excise Duty 0.18 0.63 0.93 1.23 1.20 1.11 4.31
Power and Fuel Cost 42.37 47.30 33.01 37.13 33.87 35.66 35.90
Other Manufacturing Expenses 122.22 128.84 89.27 94.21 91.27 88.17 54.97
Employee Cost 35.23 32.83 35.02 32.83 31.54 26.49 21.51
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 306.24 339.56 280.23 311.00 315.88 302.24 227.63
Profit before Interest, Depreciation and Tax 591.94 570.58 457.20 380.55 382.65 382.79 328.39
Interest and Financial Charges 51.39 39.50 22.59 19.05 25.49 27.26 27.58
Profit before Depreciation and Tax 540.55 531.09 434.62 361.50 357.16 355.53 300.81
Depreciation 22.84 19.23 9.96 9.56 15.94 14.16 13.27
Profit Before Tax 0.82 10.33 23.60 32.40 34.40 23.94 3.11
Tax 0.41 -1.47 7.08 11.68 6.21 0.00 0.00
Profit After Tax 0.40 11.80 16.52 20.72 28.19 23.94 3.11
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 31.78 37.69 43.09 38.92 33.61 22.44 -1.51
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 6.12 6.12 3.67 4.69 7.07 4.23 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 0.01 0.01 8.61 8.61 8.66 8.66 8.66
Extraordinary Items -0.19 -0.15 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 1.74 2.50 3.70 9.02 12.55 0.51 0.49
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items -0.59 4.45 -6.77 -47.66 -24.02 12.27 9.84
Adjustments :
Depreciation 0.00 16.27 16.10 15.62 13.62 10.95 8.36
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 0.01 0.04 0.02 -0.01 -4.19 -0.01
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 -3.08 5.24 -6.17 -3.45 -37.17 -20.85
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 -18.01 -7.10 15.32 10.65 13.37 9.80
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 27.02 28.93 27.29 18.28 12.80 6.64
Direct Taxes Paid 0.00 -0.15 -0.28 -0.25 -1.05 -1.44 -1.34
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 -0.56 -0.04 0.41 -0.06 0.01 0.02
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 20.83 17.07 25.20 7.43 5.27 -4.83 2.34
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -4.30 -5.90 -9.60 -41.77 -54.92 -36.95
Sale of Fixed Assets 0.00 0.23 0.54 0.99 0.75 5.87 0.69
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 -7.73 0.00
Interest Received 0.00 0.14 0.28 0.35 0.79 0.52 0.11
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 -13.28 -3.93 -5.08 -8.26 -40.23 -56.26 -36.15
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 65.00 0.00 0.96 13.92 32.68 53.00
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 26.58 54.25 20.38 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 -0.05 26.26 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 -3.74 -3.49 -2.18
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -26.37 -28.65 -27.70 -18.27 -12.40 -6.36
Others -7.88 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -7.88 -12.73 -21.31 -4.49 31.43 73.12 33.82
Net Inc./(Dec.) in Cash and Cash Equivalent -0.33 0.40 -1.20 -5.32 -3.53 12.04 0.02
Cash and Cash Equivalents at End of the year 1.41 2.90 2.50 3.70 9.02 12.55 0.51
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Cash and Cash Equivalents at Beginning of the year 0.57 0.52 0.45 0.70 0.69 1.02 0.49
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 0.82 10.33 23.60 32.40 34.40 23.94 3.11
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 52.69 60.87 39.68 47.65 54.64 90.24 20.96
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 -8.11 -135.05 -161.81 -10.44 -10.42 -54.22 -13.34
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 -42.90 74.24 129.93 -37.47 -44.21 -36.35 -7.10
Net Cash used in Financing Activities -42.90 74.24 129.93 -37.47 -44.21 -36.35 -7.10
Net Inc./(Dec.) in Cash and Cash Equivalent 1.68 0.05 7.81 -0.26 0.01 -0.32 0.52
Cash and Cash Equivalents at End of the year 2.25 0.57 8.25 0.45 0.70 0.69 1.02
Rs in Cr Mar 2013 Dec 2012 Sep 2012 Jun 2012 Mar 2012 Dec 2011 Sep 2011
Sales 95.25 103.83 91.73 84.70 89.85 89.75 87.45
Other Income 0.11 0.01 0.00 0.02 0.04 0.00 0.01
Stock Adjustment 2.97 2.31 -11.07 -1.71 4.30 -0.20 -5.14
Raw Material 36.24 41.29 45.41 29.99 31.32 32.17 55.72
Power And Fuel 8.77 11.34 9.54 9.02 9.72 9.83 0.00
Employee Expenses 7.03 6.99 6.48 6.54 9.04 10.34 9.31
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 21.65 22.76 24.94 29.35 29.10 28.92 15.25
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 18.59 19.14 16.43 11.51 6.37 8.69 12.31
Interest 6.43 6.79 7.18 7.41 11.36 7.73 7.79
Gross Profit 12.27 12.36 9.25 4.12 -4.95 0.96 4.53
Depreciation 3.70 3.88 3.78 3.70 4.21 4.20 4.16
Taxation 0.01 0.00 0.00 0.00 0.00 0.00 0.00
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 8.56 8.48 5.47 0.42 -13.40 -3.24 0.37
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 -0.01
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 1.41 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 8.56 8.48 5.47 0.42 -11.99 -3.24 0.36
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 25.43 25.43 25.43 25.43 36.33 36.33 36.33
EPS Before Extra Ordinary Items
Basic EPS 2.21 2.19 1.36 -0.03 -2.74 -1.04 -0.05
Diluted EPS 2.21 2.19 1.36 -0.03 -2.74 -1.04 -0.05
EPS After Extra Ordinary Items
Basic EPS 2.21 2.19 1.36 -0.03 -3.45 -1.04 -0.05
Diluted EPS 2.21 2.19 1.36 -0.03 -3.45 -1.04 -0.05
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 1.31 1.31 1.31 1.31 1.31 1.31 1.31
Agg.Of Non PromotoHolding(%) 36.12 36.12 36.12 36.12 36.12 36.12 36.12
Rs in Cr Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 82.40 74.98 78.89 95.20 86.31 100.84 94.33
Other Income 0.56 0.40 2.12 0.63 0.48 0.79 0.03
Stock Adjustment 1.60 -3.63 -6.95 1.01 -7.25 3.12 -0.22
Raw Material 25.30 24.45 23.77 25.98 26.97 29.52 26.58
Power And Fuel 9.54 10.13 10.91 10.76 10.33 10.37 11.72
Employee Expenses 9.05 9.14 9.41 8.57 12.25 11.21 12.06
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 28.09 27.98 29.59 29.87 24.74 26.03 25.13
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 8.82 6.91 12.16 19.01 19.27 20.59 19.06
Interest 13.50 13.11 13.06 12.94 13.44 11.95 10.28
Gross Profit -4.12 -5.80 1.22 6.70 6.31 9.43 8.81
Depreciation 5.83 5.77 5.88 5.69 5.68 5.59 5.07
Taxation -2.91 -3.53 -2.23 0.73 0.26 1.65 -0.34
Net Profit / Loss -7.04 -8.04 -2.43 0.28 0.37 2.19 4.08
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 25.43 25.43 25.43 25.43 25.43 25.43 25.43
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 -1.94 -2.21 -0.67 0.08 0.10 0.59 0.97
Diluted EPS -1.94 -2.21 -0.67 0.08 0.10 0.59 0.97
EPS After Extra Ordinary Items
Basic EPS -1.94 -2.21 -0.67 0.08 0.10 0.59 0.97
Diluted EPS -1.94 -2.21 -0.67 0.08 0.10 0.59 0.97
Rs in Cr Dec 2018 Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Mar 2013
Sales 360.95 377.05 336.75 365.23 391.94 364.07 199.08
Other Income 6.38 7.18 0.71 0.48 0.05 0.13 0.12
Stock Adjustment -10.07 -16.82 -3.43 -5.11 -4.95 -6.26 5.28
Raw Material 106.24 129.96 122.01 145.60 158.00 150.80 77.53
Power And Fuel 42.37 47.30 33.01 37.13 33.87 35.66 20.11
Employee Expenses 35.23 32.83 35.05 32.85 31.70 26.64 14.02
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 118.51 121.90 94.70 94.11 97.54 92.02 44.41
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 68.67 61.88 55.41 60.65 75.78 65.21 37.73
Interest 51.39 39.50 22.59 19.05 25.49 27.26 13.22
Gross Profit 23.66 29.56 33.53 42.08 50.34 38.08 24.63
Depreciation 22.84 19.23 9.96 9.56 15.93 14.16 7.58
Taxation 0.41 -1.47 6.28 11.68 6.21 0.01 0.01
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 -0.80 0.00 0.00 0.00 0.00
Net Profit / Loss 0.41 11.80 16.49 20.84 28.20 23.91 17.04
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.06 0.23 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 0.47 12.03 16.49 20.84 28.20 23.91 17.04
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 25.43 25.43 25.43 25.43 25.43 25.43 25.43
EPS Before Extra Ordinary Items
Basic EPS 0.13 3.31 3.93 5.12 7.17 5.98 0.00
Diluted EPS 0.13 3.31 3.93 5.12 7.17 5.98 0.00
EPS After Extra Ordinary Items
Basic EPS 0.13 3.31 3.93 5.12 7.17 5.98 0.00
Diluted EPS 0.13 3.31 3.93 5.12 7.17 5.98 0.00
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 1.31 1.31 1.31 1.31
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 36.13 36.12 36.12 36.12
Rs in Cr Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 157.38 360.95 174.09 186.86 378.32 180.98 197.34
Other Income 0.96 6.38 2.75 3.63 2.87 2.67 0.20
Stock Adjustment -2.03 -10.07 -5.94 -4.13 -16.82 -11.23 -5.59
Raw Material 49.75 106.24 49.75 56.49 129.96 60.01 69.95
Power And Fuel 19.67 42.37 21.67 20.70 47.30 23.69 23.61
Employee Expenses 18.19 35.23 17.98 23.46 44.78 23.90 21.63
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 56.07 118.51 59.46 52.84 105.71 49.81 55.15
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 15.73 68.67 31.17 37.50 67.39 34.80 32.59
Interest 26.61 51.39 26.00 25.39 35.96 20.88 15.08
Gross Profit -9.92 23.66 7.92 15.74 34.30 16.59 17.71
Depreciation 11.60 22.84 11.57 11.27 18.43 10.11 8.32
Taxation -6.44 0.41 -1.50 1.91 -0.34 -0.34 0.00
Net Profit / Loss -15.08 0.41 -2.15 2.56 16.21 6.82 9.39
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 25.43 25.43 25.43 25.43 25.43 25.43 25.43
Equity Dividend Rate 0.00 0.00 0.00 0.00 20.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS -4.15 0.11 0.00 0.70 3.85 0.00 2.28
Diluted EPS -4.15 0.11 0.00 0.70 3.85 0.00 2.28
EPS After Extra Ordinary Items
Basic EPS -4.15 0.11 0.00 0.70 3.85 0.00 2.28
Diluted EPS -4.15 0.11 0.00 0.70 3.85 0.00 2.28