14 Aug 2018 | 12:30 PM
 

Praj Industries Ltd. Share Price Live (BSE)
0

BSE Code: 522205 | NSE Symbol: PRAJIND
80.41
-0.75
(-0.92 %)
14 Aug 2018 | 12:19 PM
Change company
  • Open (Rs)
    81.16
  • Prev. close (Rs.)
    81.16
  • High (Rs.)
    81.66
  • Low (Rs.)
    79.91
  • 52W H (Rs.)
    131.50
  • 52W L (Rs.)
    61.00
  • Volume
    43631
  • MCap (Rs in Cr.)
    1,459.08

Praj Industries 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.) 2.18 2.49 6.89 3.81 3.19 4.03 3.93
Adjusted Cash EPS (Rs.) 3.51 3.72 8.30 5.95 4.53 5.24 4.84
Reported EPS (Rs.) 2.18 2.49 4.63 4.30 3.08 3.83 3.78
Reported Cash EPS (Rs.) 3.51 3.72 6.04 6.43 4.42 5.05 4.69
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 2.85 3.83 8.67 5.22 4.42 4.79 5.16
Book Value (Excl Rev Res) Per Share (Rs.) 2.85 3.83 8.67 5.22 4.42 4.79 5.16
Book Value (Incl Rev Res) Per Share (Rs.) 2.85 3.83 8.67 5.22 4.42 4.79 5.16
Net Operating Income Per Share (Rs.) 50.66 50.99 59.77 57.02 55.55 51.79 55.87
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 5.62 7.50 14.50 9.15 7.95 9.24 9.23
Gross Profit Margin (%) 2.99 5.08 12.15 5.41 5.54 6.89 7.60
Net Profit Margin (%) 4.30 4.87 7.75 7.53 5.41 7.15 6.48
Adjusted Cash Margin (%) 6.74 7.11 13.64 10.08 7.95 9.79 8.29
Adjusted Return On Net Worth (%) 5.43 6.28 18.72 10.88 9.71 12.54 12.74
Reported Return On Net Worth (%) 5.43 6.28 12.58 12.25 9.37 11.92 12.26
Return On long Term Funds (%) 7.45 9.69 22.52 14.27 13.46 16.19 20.98
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.02 0.04
Total Debt/Equity 0.01 0.01 0.02 0.03 0.04 0.02 0.04
Owners fund as % of total Source 0.01 0.01 0.02 0.03 0.04 0.02 0.04
Fixed Assets Turnover Ratio 1.27 1.32 1.60 1.58 1.60 1.52 1.73
LIQUIDITY RATIOS
Current Ratio 1.58 1.59 1.52 1.34 1.32 1.16 1.30
Current Ratio (Inc. ST Loans) 1.53 1.56 1.43 1.27 1.24 1.16 1.30
Quick Ratio 1.36 1.36 1.30 0.94 0.98 1.01 1.05
Inventory Turnover Ratio 2.85 3.83 8.67 5.22 4.42 4.79 5.16
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 88.76 0.00 84.03 45.36 84.37 49.44 49.21
Dividend payout Ratio (Cash Profit) 55.12 0.00 64.47 30.32 58.79 37.55 39.66
Earning Retention Ratio 11.24 100.00 43.52 48.89 18.52 52.99 52.62
Cash Earnings Retention Ratio 44.87 100.00 53.09 67.21 42.63 63.87 61.54
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.09 0.06 0.11 0.16 0.27 0.15 0.25
Financial Charges Coverage Ratio 68.52 69.54 85.27 51.35 70.98 50.38 118.69
Fin. Charges Cov.Ratio (Post Tax) 56.68 52.01 54.08 47.25 55.44 39.84 74.00
COMPONENT RATIOS
Material Cost Component(% earnings) 52.71 53.54 45.12 49.14 50.56 58.11 57.96
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 1.27 1.32 1.60 1.58 1.60 1.52 1.73
Bonus Component In Equity Capital (%) 74.47 75.09 75.71 75.93 75.93 75.93 75.05
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,380.64 1,387.32 1,379.04 1,360.94 1,403.65 1,385.59 1,299.08
EV / Net Sales (X) 1.51 1.52 1.30 1.35 1.42 1.51 1.30
EV / EBITDA (X) 17.64 15.25 7.99 10.74 13.73 11.93 9.48
MarketCap / Sales (X) 1.59 1.60 1.37 1.44 1.48 1.59 1.46
Retention Ratios (%) 11.24 0.00 15.97 54.64 15.63 50.56 50.79
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.59 1.58 1.35 1.41 1.45 1.55 1.44
Earning Yield (%) 0.03 0.03 0.06 0.05 0.04 0.05 0.05
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 1.74 2.61 3.75 3.86 3.52 3.73 3.75
Adjusted Cash EPS (Rs.) 2.91 3.68 4.96 5.33 4.30 4.46 4.54
Reported EPS (Rs.) 1.74 2.61 3.75 3.86 3.52 3.73 3.67
Reported Cash EPS (Rs.) 2.91 3.68 4.96 5.33 4.30 4.46 4.46
Dividend Per Share 1.62 0.00 1.62 1.62 2.22 1.62 1.62
Operating Profit Per Share (Rs.) 1.97 3.78 4.94 3.51 3.94 3.65 4.79
Book Value (Excl Rev Res) Per Share (Rs.) 1.97 3.78 4.94 3.51 3.94 3.65 4.79
Book Value (Incl Rev Res) Per Share (Rs.) 1.97 3.78 4.94 3.51 3.94 3.65 4.79
Net Operating Income Per Share (Rs.) 38.52 40.65 46.30 45.14 44.10 40.94 49.04
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 28.60
PROFITABILITY RATIOS
Operating Margin (%) 5.11 9.30 10.66 7.77 8.93 8.91 9.77
Gross Profit Margin (%) 2.06 6.67 8.06 4.51 7.15 7.14 8.16
Net Profit Margin (%) 4.51 6.42 8.09 8.55 7.74 8.75 7.13
Adjusted Cash Margin (%) 7.29 8.81 10.54 11.35 9.47 10.46 8.83
Adjusted Return On Net Worth (%) 4.35 6.55 10.25 11.13 10.67 11.65 12.21
Reported Return On Net Worth (%) 4.35 6.55 10.25 11.13 10.67 11.65 11.95
Return On long Term Funds (%) 5.62 9.53 12.08 11.12 13.45 14.26 20.61
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 0.97 1.07 1.30 1.34 1.36 1.30 1.59
LIQUIDITY RATIOS
Current Ratio 1.42 1.51 1.38 1.24 1.25 1.21 1.28
Current Ratio (Inc. ST Loans) 1.42 1.51 1.38 1.24 1.25 1.21 1.28
Quick Ratio 1.27 1.34 1.00 0.81 0.92 0.98 0.99
Inventory Turnover Ratio 1.97 3.78 4.94 3.51 3.94 3.65 4.79
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 92.51 0.00 43.19 41.94 63.13 43.44 43.67
Dividend payout Ratio (Cash Profit) 55.22 0.00 32.67 30.36 51.60 36.35 35.93
Earning Retention Ratio 7.49 100.00 56.81 58.06 36.87 56.56 57.27
Cash Earnings Retention Ratio 44.78 100.00 67.33 69.64 48.40 63.65 64.71
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 72.31 119.58 11,130.11 317.42 417.11 287.27 880.66
Fin. Charges Cov.Ratio (Post Tax) 62.54 91.40 9,802.89 318.68 344.88 242.81 552.70
COMPONENT RATIOS
Material Cost Component(% earnings) 53.66 54.53 48.85 53.51 52.79 58.51 63.65
Selling Cost Component 0.25 0.27 0.36 0.00 0.00 0.00 6.32
Exports as percent of Total Sales 48.84 19.74 50.77 41.98 46.56 46.70 41.26
Import Comp. in Raw Mat. Consumed 0.00 0.00 13.02 12.15 10.12 11.40 21.73
Long term assets / Total Assets 0.97 1.07 1.30 1.34 1.36 1.30 1.59
Bonus Component In Equity Capital (%) 74.47 75.09 75.71 75.93 75.93 75.93 75.05
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,392.17 1,399.62 1,401.36 1,388.03 1,432.39 1,432.35 1,333.71
EV / Net Sales (X) 2.00 1.92 1.70 1.73 1.83 1.97 1.51
EV / EBITDA (X) 22.47 16.03 13.99 14.67 15.47 15.25 10.44
MarketCap / Sales (X) 2.10 2.00 1.77 1.82 1.87 2.01 1.66
Retention Ratios (%) 7.49 0.00 56.81 58.06 36.87 56.56 56.33
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 2.09 1.98 1.74 1.78 1.83 1.97 1.64
Earning Yield (%) 0.02 0.03 0.05 0.05 0.04 0.05 0.05
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 36.19 35.89 35.59 35.49 35.49 35.49 35.91
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 689.95 673.74 619.69 586.66 547.03 535.03 517.46
Loan Funds
Secured Loans 5.94 4.26 15.91 17.27 21.33 13.88 21.35
Unsecured Loans 0.04 0.08 0.12 0.00 0.00 0.00 0.00
Minority Interest 0.66 0.28 0.28 14.84 21.40 24.64 25.55
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 732.78 714.25 671.60 654.27 625.25 609.05 600.27
USES OF FUNDS
Fixed Assets
Gross Block 475.78 426.26 421.52 413.90 404.30 312.99 292.34
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 178.66 156.40 135.50 112.01 81.76 66.09 51.63
Net Block 297.12 269.86 286.03 301.89 322.54 246.90 240.70
Capital Work in Progress 4.17 31.46 0.83 1.39 1.56 47.81 9.81
Investments 200.87 134.34 131.67 157.94 91.03 162.94 155.01
Net Current Assets
Current Assets, Loans and Advances 631.11 751.75 738.24 754.39 860.63 788.17 849.45
Less : Current Liabilities and Provisions 400.49 473.16 485.16 561.34 650.52 636.77 654.70
Total Net Current Assets 230.62 278.60 253.07 193.05 210.11 151.40 194.75
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 732.78 714.25 671.60 654.27 625.25 609.05 600.27
Note :
Book Value of Unquoted Investments 12.01 0.02 0.01 0.01 0.01 0.01 20.16
Market Value of Quoted Investments 188.94 134.33 0.00 161.68 94.69 169.32 141.17
Contingent liabilities 118.71 102.64 92.64 42.29 68.02 28.88 39.57
Number of Equity shares outstanding 18.09 17.94 17.80 17.75 17.75 17.75 17.96
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 36.19 35.89 35.59 35.49 35.49 35.49 35.91
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 687.08 678.99 615.41 579.92 548.86 532.55 514.87
Loan Funds
Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Unsecured Loans 0.04 0.08 0.12 0.20 0.15 0.15 0.00
Total 723.31 714.96 651.13 615.62 584.50 568.19 550.78
USES OF FUNDS
Fixed Assets
Gross Block 353.52 304.86 313.78 307.72 305.94 245.30 208.40
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 151.16 130.93 112.72 92.69 66.73 72.43 43.79
Net Block 202.36 173.93 201.06 215.03 239.20 172.87 164.60
Capital Work in Progress 17.86 45.15 0.74 1.39 1.56 47.81 9.81
Investments 366.19 301.28 292.91 289.14 205.33 249.08 224.93
Net Current Assets
Current Assets, Loans and Advances 463.97 574.62 567.23 577.35 696.60 569.54 699.26
Less : Current Liabilities and Provisions 327.08 380.01 410.82 467.29 558.20 471.11 547.83
Total Net Current Assets 136.89 194.60 156.42 110.06 138.40 98.43 151.43
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 723.31 714.96 651.13 615.62 584.50 568.19 550.78
Note :
Book Value of Unquoted Investments 366.19 301.28 166.96 131.21 114.31 86.15 69.94
Market Value of Quoted Investments 0.00 0.00 131.76 161.68 94.69 169.32 161.32
Contingent liabilities 115.07 99.27 92.64 34.28 47.94 28.78 26.60
Number of Equity shares outstanding 18.09 17.94 17.80 17.75 17.75 17.75 17.95
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 916.59 914.99 1,063.82 1,011.84 985.84 919.07 1,003.11
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -1.92 -9.87 -0.22 21.54 -2.34 -17.10 -1.74
Total Income 914.67 905.12 1,063.60 1,033.39 983.50 901.98 1,001.37
EXPENDITURE :
Raw Materials 471.20 477.01 467.19 484.41 481.41 523.84 569.76
Excise Duty 6.87 40.17 0.00 35.82 0.00 0.00 0.00
Power and Fuel Cost 6.41 5.54 6.64 7.45 9.29 6.33 4.92
Other Manufacturing Expenses 6.41 5.54 6.64 7.45 9.29 6.33 4.92
Employee Cost 149.46 148.04 154.37 133.12 123.96 113.09 95.57
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 640.36 676.29 634.84 668.24 623.96 649.60 675.16
Profit before Interest, Depreciation and Tax 476.92 427.57 423.55 416.37 405.74 315.29 293.49
Interest and Financial Charges 1.14 1.31 2.02 2.47 1.44 2.31 1.15
Profit before Depreciation and Tax 475.78 426.26 421.52 413.90 404.30 312.99 292.34
Depreciation 24.09 22.12 25.02 37.83 23.76 21.53 16.35
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 53.02 67.53 105.40 94.96 75.07 88.82 116.85
Tax 13.52 22.92 22.94 18.69 20.44 20.79 48.95
Profit After Tax 39.49 44.60 82.46 76.27 54.62 68.03 67.89
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. 39.49 44.60 82.46 76.27 54.62 68.03 67.89
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 539.91 497.98 590.68 483.51 458.21 443.20 416.19
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 35.05 0.00 69.30 28.75 39.40 28.75 28.75
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 12.01 0.02 0.01 0.01 0.01 0.01 20.16
Extraordinary Items 0.76 0.10 0.04 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 696.96 729.43 823.98 801.13 782.68 726.47 880.44
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 26.71
Stock Adjustments 1.04 -3.69 -0.51 3.06 10.03 -5.83 -3.02
Total Income 698.01 725.74 823.46 804.18 792.72 720.64 904.14
EXPENDITURE :
Raw Materials 365.22 387.94 392.32 418.45 401.21 416.51 548.76
Excise Duty 5.00 29.79 34.00 29.86 0.00 0.00 30.41
Power and Fuel Cost 5.98 5.02 6.09 6.73 7.01 6.05 4.84
Other Manufacturing Expenses 5.98 5.02 6.09 6.73 7.01 6.05 31.54
Employee Cost 121.73 121.31 127.35 110.29 104.93 94.97 88.46
Selling and Administration Expenses 1.79 1.98 2.98 0.00 0.00 0.00 55.72
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 505.71 551.05 568.83 572.06 520.16 523.58 759.72
Profit before Interest, Depreciation and Tax 354.38 305.59 313.78 308.02 306.16 245.63 208.54
Interest and Financial Charges 0.86 0.73 0.01 0.30 0.22 0.33 0.14
Profit before Depreciation and Tax 353.52 304.86 313.78 307.72 305.94 245.30 208.40
Depreciation 21.26 19.13 21.49 26.13 13.94 12.89 14.17
Profit Before Tax 39.85 67.43 78.68 68.16 78.44 80.72 111.92
Tax 8.37 20.57 11.94 -0.38 16.03 14.54 46.10
Profit After Tax 31.48 46.86 66.73 68.54 62.41 66.18 65.82
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 539.07 506.73 498.93 476.57 460.38 438.26 412.08
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 23.20 0.00 22.96 22.90 32.70 23.86 24.08
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 366.19 301.28 166.96 131.21 114.31 86.15 69.94
Extraordinary Items 0.87 1.83 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 78.95 39.42 40.20 29.68 31.46 16.81 32.14
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 119.28 65.70 128.09 145.30 172.70 111.00 31.31
Adjustments :
Depreciation 0.00 11.20 10.74 8.87 5.82 3.31 2.69
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -6.54 -7.71 -12.28 -7.18 -4.54 0.00
P/L on Sales of Assets 0.00 0.24 0.10 0.08 0.34 0.14 0.06
P/L on Sales of Invest 0.00 -2.77 -4.78 -6.43 -6.83 -0.30 -0.10
Prov. and W/O (Net) 0.00 3.90 -7.00 6.15 7.54 0.44 0.00
P/L in Forex 0.00 -1.42 -16.53 23.98 -8.34 -0.40 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 -109.26 68.16 -34.52 -41.57 -93.80 -17.70
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 -115.31 40.16 -54.66 267.87 21.85
Loans and Advances 0.00 -12.96 7.05 -6.39 9.94 -17.92 -1.43
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 8.89 6.61 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 0.01 0.36 0.56 0.08 0.33 0.53
Direct Taxes Paid 0.00 6.06 -32.10 -23.31 -17.87 -23.63 -8.19
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 4.02 0.22 -0.02 0.00 0.00
Net Cash from Operating Activities 32.01 13.13 130.97 87.76 93.44 161.54 55.63
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -25.02 -8.67 -52.50 -61.72 -20.15 -11.00
Sale of Fixed Assets 0.00 1.40 0.08 0.04 0.05 0.07 0.02
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 -772.73 -766.70 -914.70 -919.62 -496.96 -26.69
Sale of Investments 0.00 782.75 700.20 976.22 844.04 377.40 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 7.59 4.05 1.32 1.41 0.77 0.50
Dividend Received 0.00 -6.54 -7.71 -12.28 -7.18 -4.54 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 36.55 24.96 -88.20 -56.21 -136.08 -151.13 -37.16
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 -18.16 16.53 1.57 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 0.26 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 -31.12 -38.63 -42.41 -37.26 -6.65
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -0.01 -0.36 -0.56 -0.08 -0.33 -0.53
Others -69.32 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -69.32 0.19 -43.54 -21.15 41.50 3.54 -7.18
Net Inc./(Dec.) in Cash and Cash Equivalent 1.22 38.28 -0.76 10.40 -1.13 13.95 11.29
Cash and Cash Equivalents at End of the year 80.17 77.70 39.44 40.08 30.32 30.76 20.85
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 56.89 43.77 62.80 28.37 27.22 33.79 52.51
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 39.85 67.43 78.68 68.16 78.44 80.72 111.92
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 14.17
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 -2.89
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.12
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 -20.87
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 8.14
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 -55.57
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 9.07
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 -11.16
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 0.14
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 -16.94
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 0.17
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 101.87 17.82 0.00 141.18 27.22 20.27 18.42
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -35.98
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.25
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 0.00 697.69
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 -573.01
Interest Received 0.00 0.00 0.00 0.00 0.00 0.00 9.90
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 -2.89
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 -64.70
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 -66.54 -13.44 0.00 -72.87 16.07 21.16 37.05
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 -27.06
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 -0.14
Others -26.57 8.34 0.00 -33.88 -46.32 -48.88 -40.58
Net Cash used in Financing Activities -26.57 8.34 0.00 -33.88 -46.32 -48.88 -67.79
Net Inc./(Dec.) in Cash and Cash Equivalent 10.80 13.12 -17.63 34.43 -2.21 -6.57 -10.33
Cash and Cash Equivalents at End of the year 67.69 56.89 45.17 62.80 25.00 27.22 42.18
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 191.60 274.53 248.28 207.87 185.91 301.57 220.06
Other Income 3.41 10.09 1.55 2.50 3.07 4.02 3.40
Stock Adjustment 8.56 -9.15 3.80 1.23 2.20 1.33 -4.30
Raw Material 84.39 146.32 131.52 105.04 88.32 161.87 115.90
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 39.74 39.22 35.37 38.31 36.56 33.28 38.59
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 51.68 67.06 60.84 53.51 55.40 66.80 51.43
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 7.23 31.08 16.75 9.78 3.43 38.29 18.44
Interest 0.22 0.30 0.32 0.28 0.24 0.20 0.41
Gross Profit 10.42 40.87 17.98 12.00 6.26 42.11 21.43
Depreciation 5.94 6.05 6.13 6.14 5.77 5.36 5.45
Taxation 0.99 8.01 4.32 1.12 0.08 13.97 4.02
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 3.49 26.81 7.53 4.74 0.41 22.78 11.96
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 3.49 26.81 7.53 4.74 0.41 22.78 11.96
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 36.30 36.19 35.97 35.97 35.90 35.89 35.76
EPS Before Extra Ordinary Items
Basic EPS 0.19 1.49 0.42 0.27 0.02 1.28 0.67
Diluted EPS 0.19 1.48 0.42 0.27 0.02 1.27 0.67
EPS After Extra Ordinary Items
Basic EPS 0.19 1.49 0.42 0.27 0.02 1.28 0.67
Diluted EPS 0.19 1.48 0.42 0.27 0.02 1.27 0.67
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 144.31 217.08 191.16 150.68 138.05 238.97 171.37
Other Income 3.03 9.64 1.37 2.31 2.85 3.72 3.21
Stock Adjustment 0.59 1.26 -2.31 1.27 0.83 -2.61 0.88
Raw Material 66.50 110.72 112.65 74.25 67.60 139.37 88.95
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 33.19 31.33 28.83 31.29 30.27 26.22 31.41
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 37.62 48.05 39.43 38.05 37.65 45.99 36.83
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 6.41 25.72 12.56 5.82 1.70 30.00 13.30
Interest 0.18 0.21 0.25 0.22 0.18 0.18 0.17
Gross Profit 9.26 35.15 13.68 7.91 4.37 33.54 16.34
Depreciation 5.32 5.32 5.42 5.43 5.09 4.57 4.70
Taxation 0.78 6.88 1.52 0.76 -0.80 11.40 2.97
Net Profit / Loss 3.16 22.95 6.74 1.72 0.08 17.57 8.67
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 36.30 36.19 35.97 35.97 35.90 35.89 35.76
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 0.17 1.28 0.38 0.10 0.00 0.98 0.49
Diluted EPS 0.17 1.27 0.37 0.10 0.00 0.98 0.48
EPS After Extra Ordinary Items
Basic EPS 0.17 1.28 0.38 0.10 0.00 0.98 0.49
Diluted EPS 0.17 1.27 0.37 0.10 0.00 0.98 0.48
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 916.59 522.81 393.78 914.99 521.63 393.36 1,015.80
Other Income 17.21 11.64 5.57 17.74 7.42 10.32 14.57
Stock Adjustment -1.92 -5.35 3.43 -9.87 -2.97 -6.90 -0.22
Raw Material 471.20 277.84 193.36 477.01 277.77 199.24 467.19
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 149.47 74.59 74.87 148.04 71.87 79.78 151.40
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 236.81 127.90 108.91 226.60 118.23 108.37 286.55
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 61.03 47.83 13.21 73.21 56.73 12.87 110.88
Interest 1.14 0.62 0.52 1.31 0.61 0.70 1.31
Gross Profit 77.10 58.85 18.26 89.64 63.54 22.49 124.14
Depreciation 24.09 12.18 11.91 22.12 10.81 11.31 34.45
Taxation 13.52 12.33 1.20 22.92 17.99 4.34 20.31
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 0.31 0.08
Net Profit / Loss 39.49 34.34 5.15 44.60 34.74 7.15 69.46
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 -0.01
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 39.49 34.34 5.15 44.60 34.74 7.15 69.45
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 36.19 36.19 35.97 35.89 35.89 35.68 35.59
EPS Before Extra Ordinary Items
Basic EPS 2.19 0.00 0.29 2.50 0.00 0.40 3.91
Diluted EPS 2.18 0.00 0.29 2.49 0.00 0.40 3.88
EPS After Extra Ordinary Items
Basic EPS 2.19 0.00 0.29 2.50 0.00 0.40 3.91
Diluted EPS 2.18 0.00 0.29 2.49 0.00 0.40 3.88
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 Sep 2016 Dec 2016
Sales 696.97 408.24 288.73 729.43 410.34 319.09 823.98
Other Income 16.17 11.01 5.16 16.09 6.93 9.16 12.26
Stock Adjustment 1.05 -1.05 2.10 -3.69 -1.73 -1.97 -0.51
Raw Material 365.22 223.37 141.85 387.94 228.32 159.61 392.32
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 121.73 60.16 61.56 121.31 57.63 67.30 127.35
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 163.17 87.48 75.70 152.67 82.82 69.86 216.90
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 45.80 38.28 7.52 71.20 43.30 24.29 87.92
Interest 0.86 0.46 0.40 0.73 0.35 0.38 0.01
Gross Profit 61.11 48.83 12.28 86.56 49.88 33.07 100.17
Depreciation 21.26 10.74 10.52 19.13 9.27 9.86 21.49
Taxation 8.37 8.40 -0.04 20.57 14.37 5.30 12.33
Net Profit / Loss 31.48 29.69 1.80 46.86 26.24 17.91 66.73
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 0.38
Equity Capital 36.19 36.19 35.97 35.89 35.89 35.68 35.59
Equity Dividend Rate 81.00 0.00 0.00 81.00 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 1.75 0.00 0.10 2.63 0.00 1.01 3.75
Diluted EPS 1.74 0.00 0.10 2.62 0.00 1.00 3.73
EPS After Extra Ordinary Items
Basic EPS 1.75 0.00 0.10 2.63 0.00 1.01 3.75
Diluted EPS 1.74 0.00 0.10 2.62 0.00 1.00 3.73