17 Dec 2018 | 9:23 AM
 

Morepen Laboratories Ltd. Share Price Live (BSE)
0

BSE Code: 500288 | NSE Symbol: MOREPENLAB
21.60
-0.45
(-2.04 %)
14 Dec 2018 | 04:01 PM
Change company
  • Open (Rs)
    22.00
  • Prev. close (Rs.)
    22.05
  • High (Rs.)
    22.00
  • Low (Rs.)
    21.25
  • 52W H (Rs.)
    44.35
  • 52W L (Rs.)
    19.20
  • Volume
    41973
  • MCap (Rs in Cr.)
    971.63

Morepen Laboratories 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.) 0.66 0.53 0.38 0.05 -0.13 -0.52 -0.79
Adjusted Cash EPS (Rs.) 1.42 1.28 1.16 0.91 0.89 0.49 0.28
Reported EPS (Rs.) 0.66 0.53 0.28 0.05 -0.06 -0.46 -0.53
Reported Cash EPS (Rs.) 1.42 1.28 1.07 0.91 0.96 0.56 0.54
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 1.44 1.36 1.37 1.07 1.09 0.69 0.43
Book Value (Excl Rev Res) Per Share (Rs.) 1.44 1.36 1.37 1.07 1.09 0.69 0.43
Book Value (Incl Rev Res) Per Share (Rs.) 1.44 1.36 1.37 1.07 1.09 0.69 0.43
Net Operating Income Per Share (Rs.) 13.48 13.24 10.78 8.91 8.16 7.25 6.43
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 10.67 10.30 12.69 12.04 13.32 9.49 6.64
Gross Profit Margin (%) 5.01 4.61 5.43 2.38 0.83 -4.55 -9.96
Net Profit Margin (%) 4.87 3.96 2.63 0.53 -0.75 -6.29 -8.17
Adjusted Cash Margin (%) 10.50 9.60 10.77 10.15 10.91 6.75 4.26
Adjusted Return On Net Worth (%) 13.17 12.04 9.52 1.27 -3.18 -13.09 -17.76
Reported Return On Net Worth (%) 13.09 12.04 7.08 1.27 -1.56 -11.38 -11.78
Return On long Term Funds (%) 14.91 15.78 8.02 3.12 1.15 -3.03 -6.36
LEVERAGE RATIOS
Long Term Debt / Equity 0.01 0.01 0.90 1.08 1.10 1.19 1.16
Total Debt/Equity 0.79 0.64 0.24 0.38 0.43 0.53 0.57
Owners fund as % of total Source 0.79 0.64 0.24 0.38 0.43 0.53 0.57
Fixed Assets Turnover Ratio 1.67 1.79 1.40 1.11 0.96 0.79 0.64
LIQUIDITY RATIOS
Current Ratio 1.76 1.23 1.26 1.21 1.04 0.83 0.81
Current Ratio (Inc. ST Loans) 0.60 0.57 1.26 1.17 1.02 0.83 0.81
Quick Ratio 1.34 0.93 1.02 0.94 0.75 0.50 0.46
Inventory Turnover Ratio 1.44 1.36 1.37 1.07 1.09 0.69 0.43
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Retention Ratio 100.00 100.00 100.00 100.00 0.00 0.00 0.00
Cash Earnings Retention Ratio 100.00 100.00 100.00 100.00 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.77 2.19 0.83 1.58 1.89 4.26 9.19
Financial Charges Coverage Ratio 15.71 8.61 5.98 5.73 5.05 2.91 2.56
Fin. Charges Cov.Ratio (Post Tax) 15.67 8.61 5.57 5.71 5.34 3.17 4.07
COMPONENT RATIOS
Material Cost Component(% earnings) 60.38 64.19 62.82 61.32 58.44 60.72 65.18
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 1.67 1.79 1.40 1.11 0.96 0.79 0.64
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.) 956.68 955.04 958.27 953.78 953.52 957.10 958.12
EV / Net Sales (X) 1.58 1.64 1.98 2.38 2.60 2.94 3.31
EV / EBITDA (X) 13.98 14.78 15.27 19.23 19.02 28.30 46.94
MarketCap / Sales (X) 1.59 1.65 1.98 2.40 2.62 2.95 3.33
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / BV (X) 0.00 2.97 3.21 3.35 3.24 3.21 3.00
Price / Sales (X) 1.59 1.65 1.98 2.40 2.62 2.95 3.33
Earning Yield (%) 0.03 0.02 0.01 0.00 0.00 -0.02 -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.) 0.58 0.52 0.45 0.01 -0.20 -0.57 -0.80
Adjusted Cash EPS (Rs.) 1.32 1.26 1.22 0.87 0.82 0.44 0.24
Reported EPS (Rs.) 0.58 0.52 0.35 0.01 -0.14 -0.50 -0.54
Reported Cash EPS (Rs.) 1.32 1.26 1.13 0.87 0.88 0.51 0.51
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 1.34 1.34 1.43 1.04 1.02 0.64 0.39
Book Value (Excl Rev Res) Per Share (Rs.) 1.34 1.34 1.43 1.04 1.02 0.64 0.39
Book Value (Incl Rev Res) Per Share (Rs.) 1.34 1.34 1.43 1.04 1.02 0.64 0.39
Net Operating Income Per Share (Rs.) 12.47 12.17 10.06 8.23 7.47 6.74 5.99
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 10.74 11.04 14.18 12.58 13.63 9.55 6.54
Gross Profit Margin (%) 4.79 4.91 6.47 2.15 0.01 -5.52 -10.85
Net Profit Margin (%) 4.65 4.23 3.48 0.15 -1.83 -7.47 -8.96
Adjusted Cash Margin (%) 10.54 10.29 12.14 10.54 10.90 6.53 3.95
Adjusted Return On Net Worth (%) 10.42 10.32 9.64 0.29 -4.42 -12.21 -15.50
Reported Return On Net Worth (%) 10.42 10.32 7.54 0.29 -3.01 -10.75 -10.34
Return On long Term Funds (%) 12.00 13.60 8.19 2.49 0.20 -3.32 -6.04
LEVERAGE RATIOS
Long Term Debt / Equity 0.01 0.00 0.78 0.94 0.95 1.02 1.00
Total Debt/Equity 0.49 0.54 0.20 0.33 0.37 0.45 0.49
Owners fund as % of total Source 0.49 0.54 0.20 0.33 0.37 0.45 0.49
Fixed Assets Turnover Ratio 1.56 1.53 1.21 0.95 0.81 0.68 0.55
LIQUIDITY RATIOS
Current Ratio 1.33 1.18 1.23 1.13 0.93 0.76 0.75
Current Ratio (Inc. ST Loans) 0.64 0.54 1.23 1.09 0.91 0.76 0.75
Quick Ratio 1.00 0.87 0.98 0.84 0.63 0.45 0.43
Inventory Turnover Ratio 1.34 1.34 1.43 1.04 1.02 0.64 0.39
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Retention Ratio 100.00 100.00 100.00 100.00 100.00 100.00 100.00
Cash Earnings Retention Ratio 100.00 100.00 100.00 100.00 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.06 2.13 0.78 1.65 2.07 4.73 10.65
Financial Charges Coverage Ratio 14.86 8.59 6.28 5.56 4.71 2.72 2.34
Fin. Charges Cov.Ratio (Post Tax) 14.86 8.59 5.87 5.54 5.00 2.99 3.86
COMPONENT RATIOS
Material Cost Component(% earnings) 60.53 64.16 62.96 61.94 59.43 62.80 68.05
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 27.57 25.99 27.71 28.66 32.43 32.50 30.24
Import Comp. in Raw Mat. Consumed 52.29 55.16 48.53 41.45 37.13 39.19 24.70
Long term assets / Total Assets 1.56 1.53 1.21 0.95 0.81 0.68 0.55
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.) 956.93 955.88 959.00 954.03 954.56 957.91 958.67
EV / Net Sales (X) 1.71 1.75 2.12 2.58 2.84 3.16 3.56
EV / EBITDA (X) 15.00 14.89 14.67 19.90 20.48 30.31 51.40
MarketCap / Sales (X) 1.72 1.76 2.13 2.60 2.87 3.17 3.57
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / BV (X) 0.00 0.00 2.93 3.07 2.97 2.91 2.73
Price / Sales (X) 1.72 1.76 2.13 2.60 2.87 3.17 3.57
Earning Yield (%) 0.03 0.02 0.02 0.00 -0.01 -0.02 -0.03
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 89.96 89.96 89.96 89.96 89.96 89.96 89.96
Preference Share Capital 0.00 119.65 119.65 119.65 119.65 119.65 119.65
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 135.98 114.21 90.67 77.87 87.50 90.27 110.79
Loan Funds
Secured Loans 2.95 1.38 43.41 64.50 75.97 94.65 98.85
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 15.04
Minority Interest -0.45 -0.63 -0.63 -0.40 -0.40 -0.43 -0.42
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 228.43 324.57 343.07 351.58 372.68 394.10 433.87
USES OF FUNDS
Fixed Assets
Gross Block 264.29 1,003.04 994.46 985.68 981.18 977.17 974.15
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.00 730.90 697.75 663.20 613.10 567.71 522.29
Net Block 264.29 272.15 296.72 322.48 368.08 409.46 451.86
Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.22 0.00 0.00 0.00 0.00 3.87 3.87
Net Current Assets
Current Assets, Loans and Advances 321.30 266.17 226.97 166.52 121.42 92.76 91.25
Less : Current Liabilities and Provisions 357.37 213.74 180.62 137.42 116.82 111.99 113.11
Total Net Current Assets -36.08 52.42 46.35 29.10 4.60 -19.23 -21.86
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 228.43 324.57 343.07 351.58 372.68 394.10 433.87
Note :
Book Value of Unquoted Investments 0.00 0.00 0.00 0.00 0.00 3.87 3.87
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 0.00 39.37 28.33 32.76 33.49 34.91 8.12
Number of Equity shares outstanding 44.98 44.98 44.98 44.98 44.98 44.98 44.98
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 89.96 89.96 89.96 89.96 89.96 89.96 89.96
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 119.65 119.65 119.65 119.65 119.65
Reserves and Surplus 160.60 134.38 119.24 103.47 114.65 120.81 143.48
Loan Funds
Secured Loans 122.35 120.59 42.74 64.45 75.84 94.49 98.85
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 15.04
Total 372.91 344.92 371.60 377.53 400.10 424.91 466.98
USES OF FUNDS
Fixed Assets
Gross Block 886.82 921.23 913.43 906.72 902.23 898.30 895.47
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 704.72 729.94 697.08 662.79 612.76 567.39 521.90
Net Block 182.10 191.29 216.36 243.93 289.47 330.91 373.57
Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 117.91 117.69 117.69 117.94 117.94 121.81 121.81
Net Current Assets
Current Assets, Loans and Advances 290.63 238.82 200.80 138.34 100.48 88.78 87.33
Less : Current Liabilities and Provisions 217.74 202.88 163.26 122.68 107.79 116.59 115.73
Total Net Current Assets 72.90 35.94 37.54 15.66 -7.31 -27.81 -28.40
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 372.91 344.92 371.60 377.53 400.10 424.91 466.98
Note :
Book Value of Unquoted Investments 117.69 117.69 117.69 117.94 117.94 121.81 121.81
Market Value of Quoted Investments 0.22 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 26.07 31.94 28.33 32.76 33.49 34.90 8.12
Number of Equity shares outstanding 44.98 44.98 44.98 44.98 44.98 44.98 44.98
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 606.51 583.90 485.08 400.64 366.85 325.92 289.34
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 3.47 -15.29 -4.02 0.70 1.53 1.91 -4.61
Total Income 609.98 568.62 481.06 401.34 368.38 327.83 284.73
EXPENDITURE :
Raw Materials 220.53 218.52 175.23 138.34 124.73 125.76 127.29
Excise Duty 0.00 12.33 9.05 7.60 0.00 0.00 0.00
Power and Fuel Cost 11.08 9.84 7.64 7.41 8.42 8.96 9.82
Other Manufacturing Expenses 11.08 9.84 7.64 7.41 8.42 8.96 9.82
Employee Cost 76.53 70.26 58.29 48.79 45.08 39.67 36.58
Selling and Administration Expenses 30.44 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 349.67 320.78 257.85 209.55 186.65 183.35 183.51
Profit before Interest, Depreciation and Tax 268.65 1,010.20 1,004.97 994.34 991.10 988.80 982.11
Interest and Financial Charges 4.36 7.16 10.50 8.66 9.92 11.63 7.96
Profit before Depreciation and Tax 264.29 1,003.04 994.46 985.68 981.18 977.17 974.15
Depreciation 34.32 33.90 35.20 38.67 45.84 45.80 48.06
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 29.59 23.54 12.66 2.28 -2.76 -20.52 -23.59
Tax 0.00 0.00 -0.13 0.14 0.01 0.00 0.06
Profit After Tax 29.59 23.54 12.80 2.14 -2.77 -20.52 -23.65
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. 29.59 23.54 12.80 2.14 -2.77 -20.52 -23.65
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 29.77 -127.14 -150.67 -163.47 -153.82 -152.48 -131.94
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 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00 3.87 3.87
Extraordinary Items 0.00 0.00 -4.40 0.00 2.90 3.08 12.04
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 560.83 547.51 452.46 370.26 335.97 303.35 269.50
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 4.24 -14.44 -4.46 2.07 1.61 1.57 -5.07
Total Income 565.08 533.07 448.01 372.33 337.58 304.92 264.43
EXPENDITURE :
Raw Materials 213.24 218.50 175.23 138.34 124.73 125.76 127.29
Excise Duty 0.00 0.00 9.05 7.60 0.00 0.00 3.72
Power and Fuel Cost 11.08 9.84 7.64 7.41 8.42 8.96 9.82
Other Manufacturing Expenses 11.08 9.84 7.64 7.41 8.42 8.96 9.82
Employee Cost 68.22 60.79 51.67 43.52 39.68 34.97 32.65
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 303.62 298.97 251.23 204.28 181.25 178.65 183.30
Profit before Interest, Depreciation and Tax 891.12 928.70 923.85 915.35 912.12 909.91 903.43
Interest and Financial Charges 4.29 7.47 10.41 8.63 9.89 11.61 7.96
Profit before Depreciation and Tax 886.82 921.23 913.43 906.72 902.23 898.30 895.47
Depreciation 33.40 33.56 34.92 38.59 45.77 45.74 46.89
Profit Before Tax 26.12 23.17 15.64 0.72 -6.16 -22.67 -24.16
Tax 0.00 0.00 -0.14 0.14 0.00 0.00 0.00
Profit After Tax 26.12 23.17 15.78 0.58 -6.16 -22.67 -24.16
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 -80.23 -106.35 -122.10 -137.87 -126.69 -121.94 -99.27
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 0.00 0.00 0.00 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 117.69 117.69 117.69 117.94 117.94 121.81 121.81
Extraordinary Items 0.00 0.00 -4.40 0.00 2.90 3.08 12.04
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007
Cash and Cash Equivalents at Beginning of the year 2.58 1.10 4.59 15.27 68.26 71.25
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items -35.61 -47.63 -40.10 -49.34 -67.76 -48.32
Adjustments :
Depreciation 0.00 48.16 48.02 52.14 56.76 59.78
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 0.01 0.04 0.05 0.00 -10.08
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 0.00 0.00 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 -5.67 0.52 -12.42 -2.51 274.93
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 10.51 4.37 7.74 0.52 5.31
Loans and Advances 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
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 6.27 3.57 2.01 0.00 0.00
Direct Taxes Paid 0.00 0.68 -0.03 -0.63 -0.24 -0.25
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 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 8.04 13.14 -84.75
Net Cash from Operating Activities 27.11 8.98 6.67 4.56 8.25 269.67
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -3.59 -4.45 -1.66 -0.96 -3.58
Sale of Fixed Assets 0.00 0.05 0.02 0.29 0.23 12.06
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 0.00 0.00 0.00 0.00
Sale of Investments 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
Interest Received 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
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 -3.35 -3.54 -4.43 -1.37 -0.72 8.49
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 0.00 -7.92 -147.31 -191.22
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 -3.95 -48.94 -221.00
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 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -6.27 -3.57 -2.01 -10.04 -5.99
Others -21.83 0.00 104.70 0.00 0.00 0.00
Net Cash used in Financing Activities -21.83 -3.96 -5.72 -13.88 -60.52 -281.15
Net Inc./(Dec.) in Cash and Cash Equivalent 1.93 1.48 -3.48 -10.68 -52.98 -2.99
Cash and Cash Equivalents at End of the year 4.51 2.58 1.10 4.59 15.27 68.26
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 3.63 8.60 8.07 4.72 3.96 2.34 0.82
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 23.04 20.04 0.72 -9.06 -25.75 -36.20 -43.73
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 64.55 50.01 50.74 33.19 33.46 26.77 9.67
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 -14.51 -27.08 -30.22 -0.65 -2.51 -3.34 -3.85
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 -46.92 -27.89 -19.99 -29.19 -30.19 -21.81 -4.30
Net Cash used in Financing Activities -46.92 -27.89 -19.99 -29.19 -30.19 -21.81 -4.30
Net Inc./(Dec.) in Cash and Cash Equivalent 3.11 -4.97 0.53 3.35 0.76 1.62 1.52
Cash and Cash Equivalents at End of the year 6.75 3.63 8.60 8.07 4.72 3.96 2.34
Rs in Cr Jun 2018 Mar 2012 Dec 2011 Mar 2011 Mar 2010 Mar 2009 Mar 2008
Sales 163.73 81.26 77.17 59.66 50.86 43.94 39.46
Other Income 0.08 1.01 0.00 0.00 0.00 0.00 0.38
Stock Adjustment 1.67 -2.75 -0.98 -1.15 -2.57 -1.71 0.65
Raw Material 63.96 34.80 34.83 40.89 32.97 27.30 30.58
Power And Fuel 3.52 2.45 2.55 0.00 0.00 0.00 0.00
Employee Expenses 20.74 9.82 9.21 8.56 6.05 5.25 5.68
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 8.48 4.43 4.64 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 14.01 5.74 6.30 9.71 13.35 7.54 2.37
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 12.18 7.47 5.73 1.65 1.05 5.57 0.18
Interest 0.44 1.47 2.16 1.69 1.76 0.64 0.04
Gross Profit 11.81 7.01 3.57 -0.04 -0.71 4.93 0.52
Depreciation 9.16 12.22 11.68 11.80 12.03 13.35 13.05
Taxation 0.19 0.02 0.03 -0.68 0.03 0.39 0.05
Extra Ordinary Item 0.00 12.04 0.00 0.00 0.00 8.04 8.98
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 2.46 6.81 -8.14 -11.15 -12.77 -0.77 -3.60
Minority Interest 0.00 0.00 0.00 0.00 0.05 0.07 0.02
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 2.46 6.81 -8.14 -11.15 -12.72 -0.70 -3.58
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 89.96 89.96 89.96 89.96 89.96 71.46 71.42
EPS Before Extra Ordinary Items
Basic EPS 0.05 -0.12 -0.18 -0.25 0.00 -0.24 -0.35
Diluted EPS 0.05 -0.12 -0.18 -0.25 0.00 -0.24 -0.35
EPS After Extra Ordinary Items
Basic EPS 0.05 0.15 -0.18 -0.25 -0.31 -0.02 -0.10
Diluted EPS 0.05 0.15 -0.18 -0.25 -0.31 -0.02 -0.10
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 29.45 29.45 29.45 29.45 20.08 20.20
Agg.Of Non PromotoHolding(%) 0.00 65.46 65.46 65.46 65.46 56.20 56.52
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 150.84 158.22 141.59 138.24 122.77 142.95 135.81
Other Income 0.08 0.12 1.14 0.86 1.42 2.70 0.02
Stock Adjustment 1.35 4.27 0.21 10.21 -10.44 4.13 -7.78
Raw Material 63.96 46.81 58.14 53.04 62.53 57.99 55.84
Power And Fuel 3.52 3.00 2.28 2.84 2.97 2.41 2.39
Employee Expenses 18.20 19.63 16.35 16.79 15.45 16.74 15.86
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 7.90 8.07 5.98 6.89 8.18 10.29 6.26
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 12.61 20.07 10.44 8.40 10.63 11.93 9.56
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 11.74 14.55 17.03 18.44 10.25 14.08 14.92
Interest 0.43 0.79 0.90 1.29 1.31 0.66 2.23
Gross Profit 11.38 13.88 17.27 18.01 10.36 16.12 12.70
Depreciation 8.83 9.77 7.60 7.63 8.40 8.39 8.43
Taxation 0.19 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 2.36 4.11 9.67 10.38 1.96 7.73 4.27
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 89.96 89.96 89.96 89.96 89.96 89.96 89.96
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 0.05 0.09 0.21 0.23 0.04 0.17 0.09
Diluted EPS 0.05 0.09 0.21 0.23 0.04 0.17 0.09
EPS After Extra Ordinary Items
Basic EPS 0.05 0.09 0.21 0.23 0.04 0.17 0.09
Diluted EPS 0.05 0.09 0.21 0.23 0.04 0.17 0.09
Rs in Cr Dec 2018 Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012
Sales 606.51 583.90 485.08 400.64 366.85 325.92 289.34
Other Income 3.72 3.70 1.20 1.37 1.22 2.87 1.17
Stock Adjustment 3.47 -15.29 -4.02 0.70 1.53 1.91 -4.61
Raw Material 220.53 226.00 181.59 145.23 130.99 131.47 132.42
Power And Fuel 11.08 9.84 7.64 7.41 8.42 8.96 9.82
Employee Expenses 76.53 70.26 58.29 48.79 45.08 39.67 36.58
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 30.44 36.13 23.88 20.74 19.56 20.51 15.85
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 55.15 44.09 34.02 29.95 29.74 26.67 24.44
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 64.73 60.90 61.56 48.24 48.90 30.95 19.24
Interest 4.36 7.16 10.50 8.66 9.92 11.63 7.96
Gross Profit 64.09 57.44 52.26 40.95 40.20 22.19 12.45
Depreciation 34.32 33.90 35.20 38.67 45.84 45.80 48.06
Taxation 0.00 0.00 0.00 0.14 0.01 0.00 0.06
Extra Ordinary Item 0.00 0.00 -4.40 0.00 2.90 3.08 12.04
Prior Year Adjustments 0.00 0.00 0.14 0.00 0.00 0.00 0.00
Net Profit / Loss 29.77 23.53 12.80 2.14 -2.75 -20.53 -23.63
Minority Interest -0.18 0.00 0.00 0.00 -0.02 0.00 -0.02
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 29.59 23.54 12.80 2.14 -2.77 -20.53 -23.65
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 89.96 89.96 89.96 89.96 89.96 89.96 89.96
EPS Before Extra Ordinary Items
Basic EPS 0.66 0.51 0.38 0.04 -0.14 -0.52 -0.80
Diluted EPS 0.66 0.51 0.38 0.04 -0.14 -0.52 -0.80
EPS After Extra Ordinary Items
Basic EPS 0.66 0.51 0.28 0.04 -0.07 -0.45 -0.54
Diluted EPS 0.66 0.51 0.28 0.04 -0.07 -0.45 -0.54
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 29.45 29.45 29.45 29.45
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 65.46 65.46 65.46 65.46
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 560.83 299.82 261.01 537.04 278.76 258.27 452.46
Other Income 3.54 1.26 2.28 3.70 2.72 0.98 1.17
Stock Adjustment 4.24 4.48 -0.24 -14.44 -3.65 -10.79 -4.46
Raw Material 220.53 104.96 115.57 226.00 113.84 112.17 181.59
Power And Fuel 11.08 5.28 5.80 9.84 4.80 5.03 7.64
Employee Expenses 68.22 35.98 32.24 61.39 32.60 28.79 51.67
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 29.13 14.06 15.07 30.90 16.55 14.35 19.87
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 49.53 30.51 19.03 39.28 21.49 17.79 29.68
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 60.27 31.58 28.69 59.89 29.00 30.90 64.20
Interest 4.29 1.69 2.60 6.99 2.89 4.09 10.41
Gross Profit 59.51 31.15 28.37 56.60 28.82 27.78 54.96
Depreciation 33.40 17.37 16.03 33.56 16.82 16.74 34.92
Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 26.12 13.78 12.34 23.04 12.00 11.04 15.78
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 -4.40
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.14
Equity Capital 89.96 89.96 89.96 89.96 89.96 89.96 89.96
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 0.58 0.00 0.27 0.50 0.00 0.25 0.45
Diluted EPS 0.58 0.00 0.27 0.50 0.00 0.25 0.45
EPS After Extra Ordinary Items
Basic EPS 0.58 0.00 0.27 0.50 0.00 0.25 0.35
Diluted EPS 0.58 0.00 0.27 0.50 0.00 0.25 0.35