20 Jul 2018 | 6:52 AM
 

Nucleus Software Exports Ltd. Share Price Live (BSE)
0

BSE Code: 531209 | NSE Symbol: NUCLEUS
356.30
-2.29
(-0.64 %)
19 Jul 2018 | 03:41 PM
Change company
  • Open (Rs)
    364.90
  • Prev. close (Rs.)
    358.60
  • High (Rs.)
    365.00
  • Low (Rs.)
    353.05
  • 52W H (Rs.)
    602.40
  • 52W L (Rs.)
    270.05
  • Volume
    5268
  • MCap (Rs in Cr.)
    1,034.74

Nucleus Software Exports 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.) 21.54 20.43 10.03 19.98 19.87 13.95 10.91
Adjusted Cash EPS (Rs.) 23.96 23.89 13.80 23.68 22.32 15.83 13.21
Reported EPS (Rs.) 21.54 20.43 10.03 19.98 19.87 13.95 10.91
Reported Cash EPS (Rs.) 23.96 23.89 13.80 23.68 22.32 15.83 13.21
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 20.21 16.64 9.51 20.34 20.72 14.31 11.08
Book Value (Excl Rev Res) Per Share (Rs.) 20.21 16.64 9.51 20.34 20.72 14.31 11.08
Book Value (Incl Rev Res) Per Share (Rs.) 20.21 16.64 9.51 20.34 20.72 14.31 11.08
Net Operating Income Per Share (Rs.) 141.80 114.98 107.68 109.05 106.91 90.71 87.16
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 14.25 14.46 8.83 18.64 19.38 15.77 12.71
Gross Profit Margin (%) 12.54 11.45 5.32 15.25 17.08 13.70 10.07
Net Profit Margin (%) 15.18 17.76 9.31 18.32 17.35 15.37 12.52
Adjusted Cash Margin (%) 15.79 19.12 11.92 19.84 19.49 16.32 14.14
Adjusted Return On Net Worth (%) 13.55 12.36 7.10 14.76 16.20 12.90 11.24
Reported Return On Net Worth (%) 13.55 12.36 7.10 14.76 16.20 12.90 11.24
Return On long Term Funds (%) 17.42 13.98 9.73 19.89 21.08 17.28 15.48
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 0.83 0.75 0.78 0.85 0.93 0.88 0.94
LIQUIDITY RATIOS
Current Ratio 1.14 1.35 2.29 2.78 1.96 2.32 2.69
Current Ratio (Inc. ST Loans) 1.14 1.35 2.26 2.78 1.96 2.32 2.69
Quick Ratio 1.08 1.26 2.27 2.77 1.90 2.22 2.63
Inventory Turnover Ratio 20.21 16.64 9.51 20.34 20.72 14.31 11.08
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 28.29 0.00 49.87 30.11 32.85 25.16 26.62
Dividend payout Ratio (Cash Profit) 25.43 0.00 36.23 25.41 29.24 22.17 21.98
Earning Retention Ratio 71.71 100.00 50.13 69.89 67.15 74.84 73.38
Cash Earnings Retention Ratio 74.57 100.00 63.77 74.59 70.76 77.83 78.02
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.03 0.00 0.00 0.00 0.00
Financial Charges Coverage Ratio 171.39 156.40 91.98 182.08 178.04 150.66 170.94
Fin. Charges Cov.Ratio (Post Tax) 137.45 141.69 73.48 141.80 141.39 116.98 131.43
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 0.83 0.75 0.78 0.85 0.93 0.88 0.94
Bonus Component In Equity Capital (%) 97.51 87.43 87.44 87.44 87.44 87.44 87.40
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 968.81 976.15 914.12 857.76 939.61 926.37 946.17
EV / Net Sales (X) 2.35 2.62 2.62 2.43 2.71 3.15 3.35
EV / EBITDA (X) 11.08 11.35 16.12 8.65 10.25 13.91 16.87
MarketCap / Sales (X) 2.52 2.79 2.98 2.94 3.00 3.53 3.68
Retention Ratios (%) 71.71 0.00 50.13 69.89 67.15 74.84 73.38
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 2.52 3.11 3.32 3.28 3.34 3.94 4.10
Earning Yield (%) 0.06 0.06 0.03 0.06 0.06 0.04 0.03
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 22.59 15.99 13.79 18.76 17.01 11.45 8.71
Adjusted Cash EPS (Rs.) 24.82 19.16 17.16 22.05 19.10 12.99 10.60
Reported EPS (Rs.) 22.59 15.99 13.79 18.76 17.01 11.45 10.08
Reported Cash EPS (Rs.) 24.82 19.16 17.16 22.05 19.10 12.99 11.96
Dividend Per Share 8.00 5.00 5.00 5.00 6.00 3.00 2.50
Operating Profit Per Share (Rs.) 14.70 10.98 4.13 18.96 13.87 9.56 8.40
Book Value (Excl Rev Res) Per Share (Rs.) 14.70 10.98 4.13 18.96 13.87 9.56 8.40
Book Value (Incl Rev Res) Per Share (Rs.) 14.70 10.98 4.13 18.96 13.87 9.56 8.40
Net Operating Income Per Share (Rs.) 116.15 92.44 85.90 86.17 74.45 62.46 63.26
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 80.08
PROFITABILITY RATIOS
Operating Margin (%) 12.65 11.87 4.80 21.99 18.63 15.30 13.28
Gross Profit Margin (%) 10.74 8.44 0.87 18.17 15.83 12.84 10.30
Net Profit Margin (%) 19.44 17.29 16.05 21.76 22.84 18.33 14.67
Adjusted Cash Margin (%) 19.01 18.73 16.89 23.15 22.81 18.58 15.42
Adjusted Return On Net Worth (%) 15.62 10.55 10.52 15.39 15.49 11.60 9.64
Reported Return On Net Worth (%) 15.62 10.55 10.52 15.39 15.49 11.60 11.15
Return On long Term Funds (%) 18.57 11.63 12.52 20.29 19.15 15.64 13.23
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 0.74 0.65 0.68 0.74 0.71 0.66 0.73
LIQUIDITY RATIOS
Current Ratio 0.97 1.11 2.16 2.54 1.80 2.28 2.84
Current Ratio (Inc. ST Loans) 0.97 1.11 2.16 2.54 1.80 2.28 2.84
Quick Ratio 0.92 1.03 2.15 2.53 1.75 2.17 2.77
Inventory Turnover Ratio 14.70 10.98 4.13 18.96 13.87 9.56 8.40
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 24.67 0.00 36.25 26.65 35.27 26.19 24.80
Dividend payout Ratio (Cash Profit) 22.46 0.00 29.13 22.67 31.41 23.09 20.89
Earning Retention Ratio 75.33 100.00 63.75 73.35 64.73 73.81 71.31
Cash Earnings Retention Ratio 77.54 100.00 70.87 77.33 68.59 76.91 76.41
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Charges Coverage Ratio 263.97 192.49 148.78 226.64 213.92 183.92 200.82
Fin. Charges Cov.Ratio (Post Tax) 226.22 178.26 130.01 179.30 177.72 141.77 174.55
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.00 0.00 0.79 0.00 0.00 0.00 1.24
Exports as percent of Total Sales 0.65 0.66 80.17 79.98 74.94 73.67 75.07
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 0.74 0.65 0.68 0.74 0.71 0.66 0.73
Bonus Component In Equity Capital (%) 97.51 87.43 87.44 87.44 87.44 87.44 87.44
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 992.56 1,004.88 933.66 875.38 966.37 947.89 964.62
EV / Net Sales (X) 2.94 3.36 3.36 3.14 4.01 4.69 4.71
EV / EBITDA (X) 11.75 14.92 14.57 9.64 12.91 17.25 21.52
MarketCap / Sales (X) 3.08 3.47 3.73 3.72 4.31 5.13 5.07
Retention Ratios (%) 75.33 0.00 63.75 73.35 64.73 73.81 75.20
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 3.08 3.87 4.16 4.15 4.80 5.72 5.65
Earning Yield (%) 0.06 0.04 0.04 0.05 0.05 0.03 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 29.04 32.39 32.39 32.39 32.39 32.39 32.40
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 432.26 502.57 424.51 405.98 364.62 317.60 281.74
Loan Funds
Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Unsecured Loans 0.00 0.00 1.29 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 461.30 534.96 458.18 438.37 397.01 349.99 314.14
USES OF FUNDS
Fixed Assets
Gross Block 61.12 55.35 125.20 121.99 120.36 109.48 106.80
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 12.78 7.39 70.72 63.82 59.71 58.79 57.89
Net Block 48.34 47.96 54.48 58.16 60.65 50.69 48.91
Capital Work in Progress 0.00 0.32 1.10 0.79 1.26 0.00 0.00
Investments 386.73 440.91 244.66 169.54 223.58 154.99 104.38
Net Current Assets
Current Assets, Loans and Advances 212.21 176.33 280.72 327.84 227.85 253.28 255.79
Less : Current Liabilities and Provisions 185.98 130.56 122.79 117.96 116.33 108.97 94.94
Total Net Current Assets 26.23 45.77 157.94 209.88 111.52 144.31 160.85
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 461.30 534.96 458.18 438.37 397.01 349.99 314.14
Note :
Book Value of Unquoted Investments 161.49 251.03 111.27 0.25 0.25 0.25 0.25
Market Value of Quoted Investments 228.72 187.05 126.66 172.22 230.13 156.49 104.32
Contingent liabilities 0.99 1.02 2.47 3.38 3.63 6.61 0.49
Number of Equity shares outstanding 2.90 3.24 3.24 3.24 3.24 3.24 3.24
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 29.04 32.39 32.39 32.39 32.39 32.39 32.38
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.02
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 390.80 458.37 392.10 362.31 323.22 287.09 260.21
Loan Funds
Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 419.84 490.76 424.48 394.70 355.61 319.48 292.62
USES OF FUNDS
Fixed Assets
Gross Block 41.90 36.28 90.92 91.49 90.48 79.22 87.29
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 11.34 6.48 55.50 50.11 46.55 46.09 56.35
Net Block 30.56 29.80 35.42 41.38 43.93 33.13 30.94
Capital Work in Progress 0.00 0.32 1.10 0.79 1.26 0.00 0.00
Investments 393.69 447.25 253.36 170.67 226.38 164.12 116.66
Net Current Assets
Current Assets, Loans and Advances 167.10 130.33 250.41 300.05 188.55 217.52 223.88
Less : Current Liabilities and Provisions 171.51 116.94 115.80 118.19 104.51 95.29 78.86
Total Net Current Assets -4.41 13.39 134.61 181.86 84.04 122.23 145.02
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 419.84 490.76 424.48 394.70 355.61 319.48 292.62
Note :
Book Value of Unquoted Investments 168.45 257.37 119.96 13.84 13.29 13.29 15.72
Market Value of Quoted Investments 228.72 187.05 126.66 159.77 219.88 152.57 101.13
Contingent liabilities 0.99 1.01 2.44 3.35 3.63 6.61 0.49
Number of Equity shares outstanding 2.90 3.24 3.24 3.24 3.24 3.24 3.24
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 411.81 372.39 348.70 353.14 346.22 293.76 282.25
Other Income 76.15 73.96 9.85 9.61 27.46 16.30 27.77
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 487.96 446.35 358.55 362.75 373.68 310.06 310.02
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 76.15 73.96 9.85 9.61 27.46 16.30 27.77
Employee Cost 276.97 244.55 226.84 201.44 180.77 163.41 157.08
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 353.12 318.51 236.69 211.05 208.23 179.70 184.84
Profit before Interest, Depreciation and Tax 61.63 55.90 125.82 122.53 120.87 109.93 107.13
Interest and Financial Charges 0.51 0.55 0.62 0.54 0.51 0.44 0.33
Profit before Depreciation and Tax 61.12 55.35 125.20 121.99 120.36 109.48 106.80
Depreciation 7.04 11.22 12.22 11.97 7.94 6.09 7.45
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 79.86 74.25 43.88 86.65 83.20 60.05 48.30
Tax 17.31 8.09 11.41 21.94 18.86 14.89 12.96
Profit After Tax 62.55 66.16 32.47 64.71 64.34 45.17 35.34
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. 62.55 66.16 32.47 64.71 64.34 45.17 35.34
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 463.30 400.75 336.84 323.86 285.79 236.86 204.75
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 16.19 0.00 16.19 16.19 19.43 9.72 8.10
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 161.49 251.03 111.27 0.25 0.25 0.25 0.25
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 337.32 299.35 278.17 279.04 241.11 202.28 204.85
Other Income 78.33 87.91 14.20 13.34 17.00 8.14 17.31
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 415.65 387.26 292.37 292.38 258.11 210.43 222.16
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 2.96
Other Manufacturing Expenses 78.33 87.91 14.20 13.34 17.00 8.14 20.27
Employee Cost 216.29 175.89 166.02 145.95 124.80 117.58 115.90
Selling and Administration Expenses 0.00 0.00 2.22 0.00 0.00 0.00 2.56
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 294.62 263.80 182.44 159.29 141.81 125.73 141.68
Profit before Interest, Depreciation and Tax 42.22 36.63 91.35 91.89 90.83 79.51 87.51
Interest and Financial Charges 0.32 0.35 0.43 0.40 0.35 0.30 0.22
Profit before Depreciation and Tax 41.90 36.28 90.92 91.49 90.48 79.22 87.29
Depreciation 6.47 10.26 10.91 10.66 6.76 4.97 6.10
Profit Before Tax 77.68 56.76 52.74 79.70 67.76 49.68 42.94
Tax 12.08 4.98 8.09 18.96 12.67 12.59 10.30
Profit After Tax 65.60 51.78 44.66 60.74 55.09 37.09 32.64
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 427.49 361.89 320.97 295.80 261.70 221.20 196.20
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 15.70 0.00 16.19 12.90 17.72 8.55 7.37
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 168.45 257.37 119.96 13.84 13.29 13.29 15.72
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007 Mar 2006
Cash and Cash Equivalents at Beginning of the year 61.75 66.75 105.91 17.48 26.78 29.89 26.37
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 48.30 29.87 43.91 34.85 64.46 57.34 40.20
Adjustments :
Depreciation 7.45 9.28 11.33 13.28 11.85 6.88 4.76
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received -8.88 -6.13 -1.71 -1.49 -2.14 -1.20 -0.27
P/L on Sales of Assets 0.03 0.02 -0.22 0.76 -0.09 -0.02 0.01
P/L on Sales of Invest -1.02 0.00 0.00 -6.70 -2.48 -2.33 -1.30
Prov. and W/O (Net) 2.78 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 -41.21 21.63 19.64 -14.71 -12.99 -34.92 -4.65
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 14.20 0.00 0.00 0.00 0.00 0.00 0.00
Loans and Advances 0.27 0.20 -1.87 -0.38 -7.31 -4.39 -0.14
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 -5.31 -13.43 -10.04 -9.16 -2.23 -2.93 -2.41
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 -1.17 0.82 1.44 3.99 -0.21 0.70 0.20
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 13.63 31.74 45.45 37.52 24.40 38.73 28.09
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets -6.77 -4.55 -2.38 -21.50 -15.92 -26.86 -9.15
Sale of Fixed Assets -0.03 0.06 0.41 2.03 0.44 0.22 0.06
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 -454.31 -534.08 -253.27 -185.89 -283.89 -176.90 -11.36
Sale of Investments 476.97 503.97 173.67 266.87 264.81 171.59 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 2.12 2.78 6.41 1.00 0.14 0.44 0.73
Dividend Received -8.88 -6.13 -1.71 -1.49 -2.14 -1.20 -0.27
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 25.91 -26.57 -75.19 62.46 -32.49 -30.58 -19.92
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 0.08
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 -9.41 -10.26 -9.47 -11.36 -1.70 -12.61 -4.56
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 0.01 0.09 0.04 0.04 0.52 1.40 0.00
Net Cash used in Financing Activities -9.40 -10.17 -9.43 -11.32 -1.18 -11.21 -4.48
Net Inc./(Dec.) in Cash and Cash Equivalent 30.44 -5.00 -39.17 88.66 -9.27 -3.06 3.69
Cash and Cash Equivalents at End of the year 92.19 61.75 66.75 106.14 17.50 26.83 30.05
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 10.94 4.00 9.34 4.79 5.32 2.89 46.80
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 77.68 56.76 52.74 79.70 67.76 49.68 43.86
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 6.10
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 -12.35
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.03
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 -1.02
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 1.69
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 -36.52
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 10.42
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 -0.95
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 -3.74
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 -3.32
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 67.92 80.86 0.00 45.42 36.76 66.03 4.44
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -2.94
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.03
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 -440.03
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 464.23
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 2.19
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 -12.35
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 -3.55
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 73.73 -73.56 0.00 -16.63 -28.85 -54.76 31.32
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 -8.83
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 -133.70 0.00 0.00 -22.73 -9.77 -8.92 0.01
Net Cash used in Financing Activities -133.70 0.00 0.00 -22.73 -9.77 -8.92 -8.81
Net Inc./(Dec.) in Cash and Cash Equivalent 7.67 6.94 -3.77 4.55 -0.53 1.88 26.94
Cash and Cash Equivalents at End of the year 18.61 10.94 5.57 9.34 4.79 4.76 73.74
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 112.61 111.03 106.02 100.45 94.32 93.69 93.14
Other Income 6.93 7.49 5.43 8.24 7.60 8.33 8.51
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 75.34 78.56 66.77 67.43 64.21 61.28 59.60
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 18.83 16.64 20.53 19.22 19.79 17.68 19.19
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 18.44 15.83 18.71 13.80 10.31 14.73 14.36
Interest 0.14 0.12 0.12 0.15 0.12 0.14 0.13
Gross Profit 25.23 23.20 24.03 21.89 17.79 22.91 22.74
Depreciation 1.74 1.73 1.80 1.73 1.77 1.89 3.24
Taxation 5.90 4.21 4.11 4.49 4.50 -1.24 3.58
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 17.59 17.26 18.11 15.66 11.51 22.26 15.92
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 17.59 17.26 18.11 15.66 11.51 22.26 15.92
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 29.04 29.04 29.04 29.04 32.39 32.39 32.39
EPS Before Extra Ordinary Items
Basic EPS 6.06 5.94 6.24 4.93 3.56 6.87 4.91
Diluted EPS 6.06 5.94 6.24 4.93 3.56 6.87 4.91
EPS After Extra Ordinary Items
Basic EPS 6.06 5.94 6.24 4.93 3.56 6.87 4.91
Diluted EPS 6.06 5.94 6.24 4.93 3.56 6.87 4.91
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 92.05 91.91 87.70 81.94 75.77 75.55 75.11
Other Income 20.53 7.10 5.37 8.10 21.24 6.95 7.96
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 57.21 63.28 52.76 51.27 48.98 42.73 43.51
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 19.15 17.06 21.09 19.78 20.44 24.27 21.58
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 15.69 11.57 13.86 10.89 6.35 8.55 10.02
Interest 0.08 0.06 0.07 0.11 0.08 0.10 0.08
Gross Profit 36.14 18.61 19.16 18.87 27.51 15.40 17.90
Depreciation 1.63 1.60 1.67 1.60 1.61 1.70 3.04
Taxation 6.71 1.41 3.39 3.90 3.37 -1.40 2.44
Net Profit / Loss 27.80 15.60 14.10 13.37 22.53 15.10 12.42
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 29.04 29.04 29.04 29.04 32.39 32.39 32.39
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 9.57 5.37 4.85 4.21 6.96 5.15 3.83
Diluted EPS 9.57 5.37 4.85 4.21 6.96 5.15 3.83
EPS After Extra Ordinary Items
Basic EPS 9.57 5.37 4.85 4.21 6.96 5.15 3.83
Diluted EPS 9.57 5.37 4.85 4.21 6.96 5.15 3.83
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 411.81 217.05 194.77 372.39 186.83 185.56 348.70
Other Income 28.72 12.92 15.84 29.85 16.84 12.65 25.91
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 276.97 145.33 131.64 245.26 120.88 124.37 226.84
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 76.15 37.17 39.01 74.83 36.87 37.60 91.05
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 58.69 34.54 24.12 52.30 29.08 23.58 30.81
Interest 0.51 0.24 0.28 0.54 0.27 0.28 0.62
Gross Profit 86.90 47.23 39.68 81.61 45.65 35.96 56.10
Depreciation 7.04 3.53 3.51 11.21 5.13 6.08 12.22
Taxation 17.31 8.32 8.99 7.70 2.35 5.36 11.41
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 62.55 35.37 27.18 62.69 38.18 24.52 32.47
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 62.55 35.37 27.18 62.69 38.18 24.52 32.47
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 29.04 29.04 29.04 32.39 32.39 32.39 32.39
EPS Before Extra Ordinary Items
Basic EPS 20.47 0.00 8.47 19.36 0.00 7.57 10.03
Diluted EPS 20.47 0.00 8.47 19.36 0.00 7.57 10.03
EPS After Extra Ordinary Items
Basic EPS 20.47 0.00 8.47 19.36 0.00 7.57 10.03
Diluted EPS 20.47 0.00 8.47 19.36 0.00 7.57 10.03
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Dec 2016 Mar 2016
Sales 337.32 179.61 157.71 299.35 150.66 278.17 144.70
Other Income 41.77 12.47 29.34 31.82 16.68 50.73 27.54
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 216.29 116.04 100.26 175.89 86.33 166.02 80.30
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 78.33 38.15 40.22 87.91 46.15 98.79 48.22
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 42.70 25.43 17.23 35.55 18.19 13.36 16.18
Interest 0.32 0.13 0.19 0.35 0.18 0.43 0.20
Gross Profit 84.15 37.77 46.38 67.02 34.69 63.66 43.53
Depreciation 6.47 3.27 3.20 10.26 4.75 10.91 5.42
Taxation 12.08 4.80 7.27 4.98 0.84 8.09 6.50
Net Profit / Loss 65.60 29.70 35.90 51.78 29.10 44.66 31.61
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 29.04 29.04 29.04 32.39 32.39 32.39 32.39
Equity Dividend Rate 80.00 0.00 0.00 50.00 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 21.47 0.00 11.19 15.99 0.00 13.79 0.00
Diluted EPS 21.47 0.00 11.19 15.99 0.00 13.79 0.00
EPS After Extra Ordinary Items
Basic EPS 21.47 0.00 11.19 15.99 0.00 13.79 0.00
Diluted EPS 21.47 0.00 11.19 15.99 0.00 13.79 0.00