21 Nov 2018 | 8:34 PM
 

Oricon Enterprises Ltd. Share Price Live (BSE)
0

BSE Code: 513121 | NSE Symbol: ORICONENT
33.75
1.50
(4.66 %)
21 Nov 2018 | 04:01 PM
Change company
  • Open (Rs)
    32.00
  • Prev. close (Rs.)
    32.25
  • High (Rs.)
    34.30
  • Low (Rs.)
    31.90
  • 52W H (Rs.)
    71.91
  • 52W L (Rs.)
    25.75
  • Volume
    13039
  • MCap (Rs in Cr.)
    530.04

Oricon Enterprises 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.) 1.69 2.89 1.60 1.71 4.22 6.79 6.14
Adjusted Cash EPS (Rs.) 6.26 7.12 5.20 4.10 8.16 10.41 8.78
Reported EPS (Rs.) 1.14 2.40 1.19 2.70 2.01 3.28 3.66
Reported Cash EPS (Rs.) 5.71 6.63 4.79 5.09 5.94 6.91 6.29
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 4.63 7.09 6.15 5.81 9.68 12.62 9.93
Book Value (Excl Rev Res) Per Share (Rs.) 4.63 7.09 6.15 5.81 9.68 12.62 9.93
Book Value (Incl Rev Res) Per Share (Rs.) 4.63 7.09 6.15 5.81 9.68 12.62 9.93
Net Operating Income Per Share (Rs.) 64.55 74.33 74.43 66.71 86.40 96.73 94.90
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 7.16 9.54 8.26 8.71 11.20 13.04 10.46
Gross Profit Margin (%) 0.08 3.85 3.42 5.12 6.65 9.29 7.68
Net Profit Margin (%) 1.76 3.22 1.59 4.12 2.45 3.50 3.83
Adjusted Cash Margin (%) 9.21 9.19 6.81 6.03 9.27 10.57 9.05
Adjusted Return On Net Worth (%) 2.96 5.05 3.89 4.25 7.40 12.27 11.80
Reported Return On Net Worth (%) 1.99 4.19 2.90 6.71 3.52 5.93 7.02
Return On long Term Funds (%) 4.35 7.06 8.36 10.78 12.79 18.27 17.34
LEVERAGE RATIOS
Long Term Debt / Equity 0.40 0.47 0.28 0.28 0.15 0.16 0.18
Total Debt/Equity 0.60 0.73 0.58 0.56 0.34 0.32 0.27
Owners fund as % of total Source 0.60 0.73 0.58 0.56 0.34 0.32 0.27
Fixed Assets Turnover Ratio 0.61 0.80 0.96 0.94 0.92 1.11 1.24
LIQUIDITY RATIOS
Current Ratio 3.22 3.04 1.33 2.02 2.60 2.67 2.54
Current Ratio (Inc. ST Loans) 1.22 1.06 0.63 0.90 1.20 1.37 1.62
Quick Ratio 1.65 1.48 1.00 1.59 2.30 2.37 2.22
Inventory Turnover Ratio 4.63 7.09 6.15 5.81 9.68 12.62 9.93
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 48.64 0.00 79.98 22.62 27.74 18.71 15.74
Dividend payout Ratio (Cash Profit) 9.69 0.00 19.85 12.00 9.39 8.88 9.14
Earning Retention Ratio 67.24 100.00 40.50 64.28 86.79 90.95 90.64
Cash Earnings Retention Ratio 91.17 100.00 81.72 85.10 93.16 94.11 93.45
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 5.49 5.89 4.59 5.42 2.19 1.59 1.49
Financial Charges Coverage Ratio 6.95 7.14 4.56 7.86 8.31 9.60 10.38
Fin. Charges Cov.Ratio (Post Tax) 5.94 5.66 3.73 6.09 5.07 5.39 6.01
COMPONENT RATIOS
Material Cost Component(% earnings) 36.41 48.43 46.24 39.59 35.15 36.93 41.73
Selling Cost Component 0.07 0.12 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 10.46 7.40 7.15 2.38 3.38 0.00 0.00
Import Comp. in Raw Mat. Consumed 61.92 60.31 59.91 41.28 32.19 0.00 0.00
Long term assets / Total Assets 0.61 0.80 0.96 0.94 0.92 1.11 1.24
Bonus Component In Equity Capital (%) 6.14 6.14 6.14 6.14 9.41 9.41 9.41
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 487.65 503.19 511.33 505.37 500.52 472.64 495.86
EV / Net Sales (X) 0.48 0.43 0.44 0.48 0.56 0.48 0.51
EV / EBITDA (X) 3.86 3.15 4.07 4.05 3.95 3.00 3.65
MarketCap / Sales (X) 0.52 0.45 0.45 0.51 0.60 0.54 0.55
Retention Ratios (%) 51.36 0.00 20.02 77.38 72.26 81.29 84.26
Price / BV (X) 0.00 0.00 0.00 0.00 0.58 0.60 0.64
Price / Sales (X) 0.52 0.45 0.45 0.51 0.39 0.35 0.36
Earning Yield (%) 0.03 0.07 0.04 0.08 0.06 0.10 0.11
Mar 2018 Mar 2017 Mar 2016 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 0.98 0.19 0.88 0.73 1.14 1.05 4.54
Adjusted Cash EPS (Rs.) 1.04 0.23 0.99 0.93 1.33 1.20 5.82
Reported EPS (Rs.) 0.98 0.51 1.01 0.73 1.14 1.05 4.55
Reported Cash EPS (Rs.) 1.04 0.56 1.12 0.93 1.33 1.20 5.83
Dividend Per Share 0.50 0.46 0.50 0.44 0.44 0.44 1.80
Operating Profit Per Share (Rs.) -0.41 -0.48 -0.12 -0.01 -0.14 -0.07 -0.35
Book Value (Excl Rev Res) Per Share (Rs.) -0.41 -0.48 -0.12 -0.01 -0.14 -0.07 -0.35
Book Value (Incl Rev Res) Per Share (Rs.) -0.41 -0.48 -0.12 -0.01 -0.14 -0.07 -0.35
Net Operating Income Per Share (Rs.) 3.34 2.45 3.91 6.89 6.02 4.89 25.72
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 54.12
PROFITABILITY RATIOS
Operating Margin (%) -12.16 -19.51 -3.09 -0.17 -2.35 -1.38 -1.35
Gross Profit Margin (%) -13.80 -21.48 -5.94 -3.06 -5.49 -4.55 -4.37
Net Profit Margin (%) 29.41 20.98 25.73 9.65 14.92 15.93 12.45
Adjusted Cash Margin (%) 20.47 6.41 17.47 11.96 17.19 18.07 15.70
Adjusted Return On Net Worth (%) 3.35 0.62 2.84 1.59 2.50 2.34 1.99
Reported Return On Net Worth (%) 3.35 1.73 3.25 1.59 2.50 2.34 1.99
Return On long Term Funds (%) 2.63 1.31 4.30 3.19 4.08 4.44 4.45
LEVERAGE RATIOS
Long Term Debt / Equity 0.64 0.71 0.15 0.06 0.07 0.08 0.16
Total Debt/Equity 0.68 0.72 0.18 0.09 0.08 0.10 0.16
Owners fund as % of total Source 0.68 0.72 0.18 0.09 0.08 0.10 0.16
Fixed Assets Turnover Ratio 0.05 0.05 0.11 0.14 0.12 0.10 0.10
LIQUIDITY RATIOS
Current Ratio 7.01 6.48 2.88 4.65 3.50 3.53 2.84
Current Ratio (Inc. ST Loans) 4.30 5.73 1.59 2.51 2.82 2.37 2.69
Quick Ratio 2.23 1.80 2.81 4.48 3.38 3.44 2.79
Inventory Turnover Ratio -0.41 -0.48 -0.12 -0.01 -0.14 -0.07 -0.35
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 46.75 0.00 49.63 60.34 38.67 41.94 52.59
Dividend payout Ratio (Cash Profit) 44.28 0.00 44.68 47.38 33.15 36.53 41.06
Earning Retention Ratio 53.25 100.00 43.23 39.68 61.33 58.06 47.32
Cash Earnings Retention Ratio 55.72 100.00 49.61 52.63 66.85 63.47 58.88
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 19.21 90.92 5.48 2.95 1.93 2.46 5.06
Financial Charges Coverage Ratio 11.37 2.35 2.64 4.57 4.80 4.20 2.74
Fin. Charges Cov.Ratio (Post Tax) 9.93 2.85 2.80 3.69 4.16 3.40 2.29
COMPONENT RATIOS
Material Cost Component(% earnings) 87.60 81.86 84.26 82.66 83.59 84.80 89.23
Selling Cost Component 0.04 0.13 0.00 0.00 0.00 0.00 0.02
Exports as percent of Total Sales 0.17 1.26 0.69 9.59 3.29 2.23 0.24
Import Comp. in Raw Mat. Consumed 5.06 4.72 1.31 1.75 2.15 5.10 2.71
Long term assets / Total Assets 0.05 0.05 0.11 0.14 0.12 0.10 0.10
Bonus Component In Equity Capital (%) 6.14 6.14 6.14 9.41 9.41 9.41 10.53
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 519.83 524.80 529.67 528.47 528.30 529.45 529.05
EV / Net Sales (X) 9.90 13.65 8.62 7.48 8.56 10.56 11.22
EV / EBITDA (X) 25.05 46.74 20.54 29.37 23.63 22.53 22.17
MarketCap / Sales (X) 10.11 13.81 8.64 7.52 8.61 10.59 11.26
Retention Ratios (%) 53.25 0.00 50.37 39.66 61.33 58.06 47.41
Price / BV (X) 0.00 0.00 0.00 0.72 0.73 0.74 0.14
Price / Sales (X) 10.11 13.81 8.64 4.91 5.62 6.91 1.31
Earning Yield (%) 0.03 0.02 0.03 0.02 0.03 0.03 0.13
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 31.41 31.41 31.41 31.41 20.51 20.51 20.51
Preference Share Capital 0.00 0.00 0.00 0.00 10.90 10.90 10.90
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 862.53 865.47 612.43 600.29 564.67 546.47 513.09
Loan Funds
Secured Loans 540.31 658.31 292.08 280.42 138.09 122.55 89.59
Unsecured Loans 0.00 0.00 83.10 73.53 47.53 49.12 45.92
Minority Interest 158.74 156.89 179.66 247.90 209.45 192.86 167.85
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 1,592.99 1,712.08 1,198.69 1,233.55 991.15 942.41 847.88
USES OF FUNDS
Fixed Assets
Gross Block 1,168.46 1,167.45 1,140.42 966.08 729.32 699.38 615.47
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 375.26 331.22 279.44 247.68 192.62 156.33 130.50
Net Block 793.20 836.23 860.98 718.40 536.70 543.05 484.96
Capital Work in Progress 14.61 10.50 32.52 46.37 18.41 2.25 38.65
Investments 280.67 348.59 193.92 180.61 141.00 73.95 49.33
Net Current Assets
Current Assets, Loans and Advances 731.97 770.55 445.49 571.48 480.00 516.23 453.45
Less : Current Liabilities and Provisions 227.45 253.79 334.22 283.31 184.96 193.07 178.52
Total Net Current Assets 504.51 516.76 111.27 288.17 295.04 323.16 274.93
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 1,592.99 1,712.08 1,198.69 1,233.55 991.15 942.41 847.88
Note :
Book Value of Unquoted Investments 24.58 19.95 162.60 163.48 137.42 72.41 48.01
Market Value of Quoted Investments 90.07 104.55 30.61 18.94 11.45 1.57 1.47
Contingent liabilities 123.37 78.40 201.33 166.18 160.80 157.70 133.03
Number of Equity shares outstanding 15.70 15.70 15.70 15.70 10.25 10.25 10.25
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 31.41 31.41 31.41 31.41 20.51 20.51 20.51
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 10.90 10.90 10.90
Reserves and Surplus 429.11 433.27 454.69 445.32 447.97 444.71 437.78
Loan Funds
Secured Loans 313.44 333.47 47.51 54.00 12.24 6.18 10.73
Unsecured Loans 0.00 0.00 37.81 39.11 19.07 22.23 22.30
Total 773.96 798.16 571.43 569.84 510.69 504.53 502.23
USES OF FUNDS
Fixed Assets
Gross Block 249.65 249.15 44.24 44.22 43.84 41.67 40.11
Less : Revaluation Reserve 198.54 198.54 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 29.02 28.27 32.09 30.50 27.82 26.11 24.69
Net Block 220.63 220.88 12.15 13.72 16.02 15.56 15.42
Capital Work in Progress 4.97 1.10 0.00 0.00 0.00 0.00 0.00
Investments 380.61 433.67 498.83 498.89 391.85 391.74 392.08
Net Current Assets
Current Assets, Loans and Advances 427.20 403.25 92.68 90.42 131.02 136.12 132.21
Less : Current Liabilities and Provisions 60.90 62.20 32.23 33.18 28.20 38.89 37.49
Total Net Current Assets 366.30 341.05 60.45 57.24 102.82 97.23 94.72
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 972.50 996.70 571.43 569.84 510.69 504.53 502.23
Note :
Book Value of Unquoted Investments 7.41 48.25 498.62 498.67 391.63 391.53 391.24
Market Value of Quoted Investments 34.21 46.57 0.30 0.29 0.24 0.15 0.18
Contingent liabilities 75.32 35.49 39.56 44.76 45.99 35.57 41.91
Number of Equity shares outstanding 15.70 15.70 15.70 15.70 10.25 10.25 10.25
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,013.81 1,167.34 1,168.93 1,047.64 885.97 991.97 973.18
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 21.79 -4.38 15.28 -9.40 5.26 6.60 -21.20
Total Income 1,035.60 1,162.96 1,184.20 1,038.24 891.23 998.57 951.97
EXPENDITURE :
Raw Materials 198.96 204.97 228.43 100.46 95.88 82.18 73.75
Excise Duty 9.75 38.49 42.91 16.26 12.92 12.13 0.00
Power and Fuel Cost 99.69 86.76 76.68 82.09 82.72 69.94 45.19
Other Manufacturing Expenses 99.69 86.76 76.68 82.09 82.72 69.94 45.19
Employee Cost 70.58 72.84 72.69 51.60 51.41 46.45 36.31
Selling and Administration Expenses 0.76 1.49 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 479.43 491.30 497.38 332.51 325.65 280.64 200.44
Profit before Interest, Depreciation and Tax 1,186.61 1,189.81 1,167.98 981.96 744.57 715.78 628.56
Interest and Financial Charges 18.15 22.36 27.56 15.88 15.24 16.40 13.09
Profit before Depreciation and Tax 1,168.46 1,167.45 1,140.42 966.08 729.32 699.38 615.47
Depreciation 71.85 66.47 56.56 37.55 40.32 37.20 27.06
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 27.55 63.17 35.14 86.89 48.37 67.82 70.18
Tax 9.68 25.51 16.47 43.64 26.64 33.07 31.60
Profit After Tax 17.87 37.66 18.67 43.25 21.73 34.75 38.58
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. 17.87 37.66 18.67 43.25 21.73 34.75 38.58
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 179.75 178.31 168.77 188.00 138.51 143.51 115.07
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 7.22 0.00 7.85 6.91 4.51 4.51 4.51
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 24.58 19.95 162.60 163.48 137.42 72.41 48.01
Extraordinary Items -3.85 4.60 7.34 57.18 -1.13 -1.96 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 52.52 38.45 61.47 64.77 70.61 61.68 50.15
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -0.13 0.14 0.45 0.91 -1.02 0.36 -0.47
Total Income 52.39 38.59 61.92 65.68 69.58 62.04 49.68
EXPENDITURE :
Raw Materials 22.42 22.36 24.97 31.10 38.36 26.90 24.59
Excise Duty 0.77 3.26 4.04 4.52 3.53 4.61 0.00
Power and Fuel Cost 1.62 1.37 1.99 2.20 2.58 2.15 1.74
Other Manufacturing Expenses 1.62 1.37 1.99 2.20 2.58 2.15 1.74
Employee Cost 4.37 3.73 4.74 4.93 4.38 3.93 2.48
Selling and Administration Expenses 0.03 0.05 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 30.82 32.13 37.73 44.94 51.43 39.74 30.54
Profit before Interest, Depreciation and Tax 251.48 253.93 54.01 49.31 47.78 46.33 45.71
Interest and Financial Charges 1.83 4.78 9.77 5.09 3.94 4.66 5.60
Profit before Depreciation and Tax 249.65 249.15 44.24 44.22 43.84 41.67 40.11
Depreciation 0.86 0.76 1.75 1.99 2.04 1.94 1.59
Profit Before Tax 18.07 10.85 16.26 8.38 12.01 15.76 16.31
Tax 2.62 2.78 0.44 1.73 3.44 3.00 4.46
Profit After Tax 15.45 8.07 15.82 6.64 8.57 12.76 11.85
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 35.57 20.13 29.61 20.93 24.34 26.60 24.88
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 7.22 0.00 7.85 5.50 4.18 3.56 3.60
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 7.41 48.25 498.62 498.67 391.63 391.53 391.24
Extraordinary Items 0.00 5.15 2.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Jun 2007 Jun 2006
Cash and Cash Equivalents at Beginning of the year 23.12 75.02 88.30 4.97 2.87 7.85 7.27
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 95.71 84.18 51.53 7.20 1.44 1.89 5.61
Adjustments :
Depreciation 0.00 20.58 11.31 1.90 1.63 2.25 6.77
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -1.40 -0.76 -0.02 -0.07 -0.06 -0.01
P/L on Sales of Assets 0.00 -0.19 -0.14 -0.15 2.41 0.00 -0.54
P/L on Sales of Invest 0.00 -1.85 -1.36 -0.04 -0.09 0.52 0.02
Prov. and W/O (Net) 0.00 0.08 0.28 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 -36.13 -0.97 -19.79 3.12 -19.99 -8.99
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 47.94 1.96 15.60 -0.90 -3.85 -21.50
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 15.14 9.59 5.30 3.85 4.02 10.17
Direct Taxes Paid 0.00 -14.41 -5.33 -1.21 -2.18 -1.87 -1.24
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 -0.02 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 29.54 86.29 14.72 18.53 6.60 -13.62 -11.09
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -70.76 -42.39 -1.78 -1.42 -0.97 -4.27
Sale of Fixed Assets 0.00 1.89 1.53 0.21 3.43 1.99 0.87
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 -29.70 -35.06 -3.21 -0.63 0.00 -4.57
Sale of Investments 0.00 29.29 8.86 0.07 0.11 1.36 0.02
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 19.88 13.56 0.17 0.14 0.08 0.77
Dividend Received 0.00 -1.40 -0.76 -0.02 -0.07 -0.06 -0.01
Invest.In Subsidiaires 0.00 -0.52 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 -66.11 -48.61 -52.73 -4.51 1.70 2.52 -7.18
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 35.36 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 -3.84 -1.13 -1.13 -1.13 -1.07 -0.64
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -15.35 -9.50 -5.17 -3.93 -4.11 -10.55
Others 46.68 0.00 0.00 0.00 1.53 0.00 0.00
Net Cash used in Financing Activities 46.68 -61.32 24.70 -14.98 -6.20 6.32 18.86
Net Inc./(Dec.) in Cash and Cash Equivalent 10.11 -23.64 -13.32 -0.96 2.09 -4.78 0.58
Cash and Cash Equivalents at End of the year 33.23 51.38 74.98 4.00 4.97 3.07 7.85
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 1.47 -3.61 0.53 0.36 0.94 0.28 0.39
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 18.07 4.87 14.27 8.39 12.01 15.76 16.31
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 -13.52 -93.69 2.87 45.75 10.89 7.11 -12.10
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 38.36 -70.69 17.24 -100.80 -0.98 10.09 12.12
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 -29.07 169.46 -20.45 55.36 -10.49 -16.54 -0.13
Net Cash used in Financing Activities -29.07 169.46 -20.45 55.36 -10.49 -16.54 -0.13
Net Inc./(Dec.) in Cash and Cash Equivalent -4.23 5.08 -0.34 0.31 -0.58 0.66 -0.11
Cash and Cash Equivalents at End of the year -2.76 1.47 0.19 0.67 0.36 0.94 0.28
Rs in Cr Mar 2017 Dec 2016 Sep 2016 Jun 2016 Mar 2016 Dec 2015 Sep 2015
Sales 325.53 284.58 239.39 319.37 271.91 302.34 269.42
Other Income 14.86 8.88 17.91 6.62 6.40 5.65 6.94
Stock Adjustment -0.91 -3.94 5.11 -3.38 10.01 -4.97 3.41
Raw Material 56.08 45.88 38.98 63.58 57.14 55.64 46.73
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 20.65 17.81 17.59 17.88 17.27 18.01 20.02
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 151.54 117.75 94.42 113.24 114.79 132.08 114.43
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 28.36 25.44 7.42 35.11 18.80 26.11 17.41
Interest 3.96 4.68 4.50 6.07 9.03 5.44 6.53
Gross Profit 39.26 29.64 20.83 35.66 16.18 26.32 17.82
Depreciation 16.70 16.29 16.48 15.74 15.18 14.83 13.28
Taxation 7.53 4.08 1.25 9.04 -0.23 5.41 2.59
Extra Ordinary Item -0.03 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 -0.33 0.00 0.00
Net Profit / Loss 15.00 9.27 4.27 15.04 -2.72 8.08 4.35
Minority Interest -2.83 -2.63 0.94 -3.76 0.42 -3.37 -2.25
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 12.16 6.64 5.21 11.27 -2.30 4.71 2.09
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 31.41 31.41 31.41 31.41 31.41 31.41 31.41
EPS Before Extra Ordinary Items
Basic EPS 0.77 0.42 0.33 0.72 -0.15 0.30 0.13
Diluted EPS 0.77 0.42 0.33 0.72 -0.15 0.30 0.13
EPS After Extra Ordinary Items
Basic EPS 0.77 0.42 0.33 0.72 -0.15 0.30 0.13
Diluted EPS 0.77 0.42 0.33 0.72 -0.15 0.30 0.13
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 5.19
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 33.04
Rs in Cr Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 235.66 10.27 14.12 14.67 10.10 13.65 9.16
Other Income 7.78 4.28 3.86 4.05 7.96 9.24 3.15
Stock Adjustment 119.45 -0.33 0.52 -0.58 0.31 -0.38 0.30
Raw Material 48.80 7.56 5.62 6.55 4.90 5.35 6.72
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 10.51 1.20 1.21 1.13 1.10 0.91 0.74
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 26.19 2.51 2.36 2.46 1.91 1.94 1.75
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 25.29 -1.51 -1.76 -1.57 -1.58 -1.23 -0.62
Interest 2.36 0.14 0.57 0.44 1.38 1.53 1.07
Gross Profit 30.72 2.63 1.53 2.04 5.00 6.47 1.46
Depreciation 6.72 0.20 0.21 0.26 0.19 0.18 0.18
Taxation 6.12 0.45 0.38 0.74 0.07 0.28 0.38
Net Profit / Loss 17.87 1.98 0.94 1.04 4.74 6.01 0.87
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 -0.03
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 31.41 31.41 31.41 31.41 31.41 31.41 31.41
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 1.14 0.13 0.06 0.07 0.30 0.38 0.06
Diluted EPS 1.14 0.13 0.06 0.07 0.30 0.38 0.06
EPS After Extra Ordinary Items
Basic EPS 1.14 0.13 0.06 0.07 0.30 0.38 0.06
Diluted EPS 1.14 0.13 0.06 0.07 0.30 0.38 0.06
Rs in Cr Dec 2018 Dec 2017 Mar 2017 Sep 2016 Dec 2016 Mar 2016 Sep 2015
Sales 1,013.81 1,168.46 610.11 558.76 1,168.93 574.25 594.68
Other Income 53.54 48.28 23.75 24.53 29.04 12.05 16.99
Stock Adjustment 21.79 -3.28 -4.86 1.72 15.28 5.04 10.23
Raw Material 198.96 204.40 101.97 102.57 228.43 112.78 115.66
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 70.58 73.76 38.46 35.47 72.69 35.28 37.40
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 525.04 476.59 269.30 207.66 484.77 246.87 237.90
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 72.68 96.73 53.80 42.53 96.62 44.92 51.71
Interest 18.15 19.22 8.64 10.57 27.56 14.47 13.09
Gross Profit 108.07 125.79 68.90 56.49 98.11 42.50 55.61
Depreciation 71.85 64.82 33.00 32.22 56.56 30.01 26.54
Taxation 9.68 22.55 11.61 10.29 16.13 5.17 10.96
Extra Ordinary Item 0.00 -1.30 -0.03 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 -0.01 0.00 0.00 -0.33 -0.33 0.00
Net Profit / Loss 22.49 43.58 24.27 19.31 32.42 5.36 27.06
Minority Interest -4.59 -8.29 -5.47 -2.82 -13.75 -2.95 -10.80
Share Of P/L Of Associates -0.03 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 17.87 35.29 18.80 16.49 18.67 2.41 16.26
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 31.41 31.41 31.41 31.41 31.41 31.41 31.41
EPS Before Extra Ordinary Items
Basic EPS 1.14 2.25 0.00 1.05 1.19 0.00 1.03
Diluted EPS 1.14 2.25 0.00 1.05 1.19 0.00 1.03
EPS After Extra Ordinary Items
Basic EPS 1.14 2.25 0.00 1.05 1.19 0.00 1.03
Diluted EPS 1.14 2.25 0.00 1.05 1.19 0.00 1.03
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 5.19
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 33.04
Rs in Cr Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 356.77 52.54 28.78 23.76 38.47 15.70 23.17
Other Income 12.12 27.15 7.91 17.20 12.86 6.53 6.33
Stock Adjustment 121.09 -0.13 -0.06 -0.07 0.10 0.37 -0.13
Raw Material 119.95 22.42 12.17 10.25 22.36 11.45 11.04
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 20.83 4.37 2.34 2.01 3.70 1.76 2.10
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 58.40 8.92 4.83 3.86 8.00 3.23 5.13
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 30.27 -6.39 -3.32 -2.82 -4.54 -1.42 -3.53
Interest 4.63 1.83 1.02 2.92 5.13 2.24 2.89
Gross Profit 37.75 18.93 3.57 11.47 3.19 2.87 -0.09
Depreciation 13.67 0.86 0.47 0.37 0.73 0.39 0.73
Taxation 6.26 2.62 1.11 0.36 2.67 0.76 1.32
Net Profit / Loss 17.82 15.45 1.98 10.74 4.88 1.69 3.19
Extra Ordinary Item 0.00 0.00 0.00 0.00 -1.30 -0.03 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 -0.06 0.00 0.00
Equity Capital 31.41 31.41 31.41 31.41 31.41 31.41 31.41
Equity Dividend Rate 0.00 25.00 0.00 0.00 23.00 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 1.13 0.98 0.00 0.68 0.31 0.00 0.20
Diluted EPS 1.13 0.98 0.00 0.68 0.31 0.00 0.20
EPS After Extra Ordinary Items
Basic EPS 1.13 0.98 0.00 0.68 0.31 0.00 0.20
Diluted EPS 1.13 0.98 0.00 0.68 0.31 0.00 0.20