24 Sep 2018 | 4:08 AM
 

Prime Focus Ltd. Share Price Live (BSE)
0

BSE Code: 532748 | NSE Symbol: PFOCUS
74.70
-1.35
(-1.77 %)
21 Sep 2018 | 03:41 PM
Change company
  • Open (Rs)
    75.50
  • Prev. close (Rs.)
    76.05
  • High (Rs.)
    76.20
  • Low (Rs.)
    67.10
  • 52W H (Rs.)
    135.00
  • 52W L (Rs.)
    67.10
  • Volume
    14840
  • MCap (Rs in Cr.)
    2,234.78

Prime Focus Ltd. Financial Information

Mar 2018 Mar 2017 Mar 2016 Jun 2015 Jun 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) -1.48 -0.04 -7.81 -2.20 1.90 4.90 7.61
Adjusted Cash EPS (Rs.) 7.79 8.48 -1.01 5.20 9.09 10.28 12.73
Reported EPS (Rs.) -1.78 2.79 -9.48 -9.78 1.31 -1.10 7.15
Reported Cash EPS (Rs.) 7.49 11.31 -2.68 -2.38 8.49 4.29 12.27
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 13.92 13.71 6.78 8.07 10.69 9.45 15.95
Book Value (Excl Rev Res) Per Share (Rs.) 13.92 13.71 6.78 8.07 10.69 9.45 15.95
Book Value (Incl Rev Res) Per Share (Rs.) 13.92 13.71 6.78 8.07 10.69 9.45 15.95
Net Operating Income Per Share (Rs.) 75.46 72.06 46.27 53.79 55.78 41.11 55.59
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 18.44 19.03 14.64 15.00 19.16 22.99 28.68
Gross Profit Margin (%) 6.16 7.21 -0.04 1.24 6.28 9.89 19.47
Net Profit Margin (%) -2.35 3.86 -20.49 -18.17 2.34 -2.66 12.85
Adjusted Cash Margin (%) 10.16 11.63 -2.11 9.55 15.59 24.46 22.32
Adjusted Return On Net Worth (%) -9.00 -0.22 -57.16 -5.90 4.78 16.38 21.88
Reported Return On Net Worth (%) -10.78 15.42 -69.41 -26.28 3.28 -3.66 20.55
Return On long Term Funds (%) 12.22 12.40 4.66 2.34 8.49 10.48 28.11
LEVERAGE RATIOS
Long Term Debt / Equity 1.88 1.68 1.36 0.52 0.77 0.60 0.26
Total Debt/Equity 2.60 1.98 3.16 0.74 1.01 1.14 0.57
Owners fund as % of total Source 2.60 1.98 3.16 0.74 1.01 1.14 0.57
Fixed Assets Turnover Ratio 1.22 1.23 0.72 0.86 0.71 0.74 0.94
LIQUIDITY RATIOS
Current Ratio 0.77 0.66 0.58 0.86 2.26 2.41 0.92
Current Ratio (Inc. ST Loans) 0.52 0.55 0.31 0.64 1.23 0.72 0.58
Quick Ratio 0.75 0.63 0.54 0.81 1.99 2.22 0.92
Inventory Turnover Ratio 13.92 13.71 6.78 8.07 10.69 9.45 15.95
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Retention Ratio 0.00 100.00 0.00 0.00 100.00 0.00 100.00
Cash Earnings Retention Ratio 100.00 100.00 0.00 100.00 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 5.50 4.21 0.00 5.27 4.44 3.30 1.55
Financial Charges Coverage Ratio 2.12 2.52 0.95 3.59 3.56 4.61 6.95
Fin. Charges Cov.Ratio (Post Tax) 2.06 2.96 0.69 0.02 3.29 2.90 5.90
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 1.40 1.56 1.46 0.52 0.48
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 1.22 1.23 0.72 0.86 0.71 0.74 0.94
Bonus Component In Equity Capital (%) 13.36 13.38 13.38 13.38 21.57 21.57 28.80
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 2,067.93 2,034.06 2,046.49 2,098.36 2,137.49 2,110.86 2,128.61
EV / Net Sales (X) 0.92 0.94 1.48 1.31 2.07 2.77 2.76
EV / EBITDA (X) 4.59 4.68 8.25 8.05 8.75 10.95 8.81
MarketCap / Sales (X) 0.96 1.00 1.56 1.34 2.09 2.83 2.80
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.96 1.00 1.56 1.34 1.29 1.76 1.30
Earning Yield (%) -0.02 0.04 -0.13 -0.14 0.02 -0.02 0.10
Mar 2018 Mar 2017 Mar 2016 Jun 2015 Jun 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) -1.89 -0.99 0.28 -0.42 3.35 2.61 1.66
Adjusted Cash EPS (Rs.) -0.77 0.04 1.03 0.37 5.72 4.49 3.80
Reported EPS (Rs.) -1.89 -0.37 0.28 -0.94 3.44 -3.20 1.66
Reported Cash EPS (Rs.) -0.77 0.66 1.03 -0.15 5.81 -1.32 3.80
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 0.38 0.59 1.45 1.61 4.99 2.95 4.08
Book Value (Excl Rev Res) Per Share (Rs.) 0.38 0.59 1.45 1.61 4.99 2.95 4.08
Book Value (Incl Rev Res) Per Share (Rs.) 0.38 0.59 1.45 1.61 4.99 2.95 4.08
Net Operating Income Per Share (Rs.) 4.86 5.17 3.98 4.14 14.83 9.86 12.32
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 7.81 11.41 36.39 39.03 33.63 29.91 33.14
Gross Profit Margin (%) -15.18 -8.52 17.57 19.96 17.64 10.88 15.75
Net Profit Margin (%) -38.94 -7.14 7.03 -22.74 23.20 -29.27 11.78
Adjusted Cash Margin (%) -13.47 0.76 22.93 8.28 33.97 41.12 26.97
Adjusted Return On Net Worth (%) -5.47 -2.68 0.81 -1.18 13.76 11.81 7.08
Reported Return On Net Worth (%) -5.47 -1.00 0.81 -2.69 14.14 -14.45 7.08
Return On long Term Funds (%) 0.38 0.16 2.33 2.53 12.01 5.96 13.36
LEVERAGE RATIOS
Long Term Debt / Equity 0.18 0.24 0.50 0.35 0.58 0.61 0.19
Total Debt/Equity 0.20 0.28 0.57 0.42 0.77 0.88 0.36
Owners fund as % of total Source 0.20 0.28 0.57 0.42 0.77 0.88 0.36
Fixed Assets Turnover Ratio 0.11 0.10 0.08 0.11 0.35 0.30 0.31
LIQUIDITY RATIOS
Current Ratio 0.99 1.18 5.81 3.31 3.96 3.65 0.90
Current Ratio (Inc. ST Loans) 0.87 0.97 2.37 1.69 1.71 1.21 0.67
Quick Ratio 0.91 1.06 5.17 2.91 3.10 3.18 0.90
Inventory Turnover Ratio 0.38 0.59 1.45 1.61 4.99 2.95 4.08
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Retention Ratio 100.00 100.00 100.00 100.00 100.00 0.00 100.00
Cash Earnings Retention Ratio 0.00 100.00 100.00 100.00 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 238.24 19.01 39.02 3.28 4.35 2.20
Financial Charges Coverage Ratio 0.51 1.01 2.80 2.40 4.62 3.23 4.54
Fin. Charges Cov.Ratio (Post Tax) 0.69 1.60 2.47 0.82 4.84 -0.06 3.94
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.02 0.05 0.32
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 5.18 10.35 11.11 13.49 72.01 65.62 61.39
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 0.11 0.10 0.08 0.11 0.35 0.30 0.31
Bonus Component In Equity Capital (%) 13.36 13.38 13.38 13.38 21.57 21.57 28.80
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 2,155.69 2,148.79 2,154.80 2,154.36 2,153.44 2,158.40 2,154.44
EV / Net Sales (X) 14.83 13.91 18.13 17.43 7.83 11.80 12.60
EV / EBITDA (X) 56.55 65.13 36.92 36.35 16.60 29.10 26.44
MarketCap / Sales (X) 14.86 13.98 18.17 17.48 7.85 11.81 12.63
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 14.87 13.97 18.16 17.46 4.87 7.32 5.86
Earning Yield (%) -0.03 -0.01 0.00 -0.01 0.05 -0.04 0.02
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Jun 2015 Jun 2014 Mar 2013 Mar 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 29.92 29.89 29.89 29.89 18.54 18.54 13.89
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 82.50 0.00 0.00 0.00 0.00 0.00 13.87
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 463.17 510.11 378.28 1,081.94 719.00 535.82 468.96
Loan Funds
Secured Loans 1,280.81 1,067.55 992.29 528.01 466.69 440.00 273.24
Unsecured Loans 0.00 0.00 298.48 291.80 280.80 190.10 0.00
Minority Interest 123.38 114.15 70.02 154.02 161.27 64.11 45.06
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 1,979.78 1,721.70 1,768.96 2,085.65 1,646.30 1,248.57 815.02
USES OF FUNDS
Fixed Assets
Gross Block 3,121.74 2,968.54 3,046.31 3,145.80 1,579.46 1,198.27 1,111.36
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 857.68 721.15 724.09 1,008.07 487.22 336.56 261.01
Net Block 2,264.06 2,247.39 2,322.22 2,137.73 1,092.24 861.71 850.36
Capital Work in Progress 55.11 19.67 50.78 44.48 19.81 26.98 5.60
Investments 4.25 3.99 88.76 85.74 0.07 0.08 0.09
Net Current Assets
Current Assets, Loans and Advances 1,141.46 1,074.76 952.62 1,120.04 958.75 614.88 467.68
Less : Current Liabilities and Provisions 1,485.10 1,624.11 1,645.42 1,302.33 424.57 255.08 508.71
Total Net Current Assets -343.64 -549.35 -692.80 -182.29 534.18 359.80 -41.03
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 1,979.78 1,721.70 1,768.96 2,085.65 1,646.30 1,248.57 815.02
Note :
Book Value of Unquoted Investments 4.25 3.99 88.76 85.74 0.07 0.08 0.01
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.04
Contingent liabilities 148.35 534.92 464.52 514.95 563.12 327.91 331.22
Number of Equity shares outstanding 29.92 29.89 29.89 29.89 18.54 18.54 13.89
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Jun 2015 Jun 2014 Mar 2013 Mar 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 29.92 29.89 29.89 29.89 18.54 18.54 13.89
Share Application Money 82.50 0.00 0.00 0.00 0.00 0.00 13.87
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 1,004.63 1,066.83 999.70 1,013.11 432.52 391.35 311.63
Loan Funds
Secured Loans 211.50 309.71 182.72 169.21 113.69 172.05 116.22
Unsecured Loans 0.00 0.00 401.31 266.28 234.66 190.10 0.00
Total 1,328.55 1,406.43 1,613.61 1,478.48 799.42 772.05 455.61
USES OF FUNDS
Fixed Assets
Gross Block 666.76 634.52 491.12 467.12 345.47 382.66 359.60
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 273.82 242.92 216.38 195.34 172.21 155.70 125.50
Net Block 392.94 391.60 274.74 271.78 173.26 226.96 234.10
Capital Work in Progress 1.51 0.87 1.14 0.31 0.32 0.14 1.29
Investments 938.68 944.28 872.67 864.28 238.46 250.68 250.58
Net Current Assets
Current Assets, Loans and Advances 332.30 458.54 561.68 490.25 518.25 405.37 287.66
Less : Current Liabilities and Provisions 336.88 388.86 96.62 148.14 130.87 111.10 318.01
Total Net Current Assets -4.58 69.68 465.06 342.11 387.38 294.27 -30.36
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,328.55 1,406.43 1,613.61 1,478.48 799.42 772.05 455.61
Note :
Book Value of Unquoted Investments 938.68 944.28 872.67 864.28 238.46 184.88 169.68
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 14.99 36.58
Contingent liabilities 493.30 889.99 566.04 617.55 517.26 316.74 329.71
Number of Equity shares outstanding 29.92 29.89 29.89 29.89 18.54 18.54 13.89
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Jun 2015 Jun 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 2,257.48 2,153.62 1,382.81 1,607.59 1,034.18 762.16 771.91
Other Income 157.62 121.83 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 2,415.10 2,275.45 1,382.81 1,607.59 1,034.18 762.16 771.91
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 157.62 121.83 0.00 0.00 0.00 0.00 0.00
Employee Cost 1,277.87 1,216.32 860.25 926.36 459.78 308.40 362.81
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 1,435.49 1,338.15 860.25 926.36 459.78 308.40 362.81
Profit before Interest, Depreciation and Tax 3,334.04 3,140.56 3,308.33 3,218.52 1,648.14 1,240.10 1,146.12
Interest and Financial Charges 212.30 172.02 262.02 72.73 68.68 41.83 34.76
Profit before Depreciation and Tax 3,121.74 2,968.54 3,046.31 3,145.80 1,579.46 1,198.27 1,111.36
Depreciation 277.31 254.61 203.14 221.14 133.20 99.89 71.14
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax -47.55 92.26 -267.07 -259.70 31.34 -60.13 129.25
Tax 5.63 8.96 16.28 32.53 7.08 -39.82 30.00
Profit After Tax -53.18 83.30 -283.35 -292.22 24.26 -20.31 99.25
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. -53.18 83.30 -283.35 -292.22 24.26 -20.31 99.25
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 -621.08 -555.13 -668.14 -116.47 275.12 267.01 287.41
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 4.25 3.99 88.76 85.74 0.07 0.08 0.01
Extraordinary Items -0.27 96.24 -83.50 -247.55 -17.41 -107.66 -2.89
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Jun 2015 Jun 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 145.32 154.51 118.85 123.59 275.01 182.88 171.03
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 145.32 154.51 118.85 123.59 275.01 182.88 171.03
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Cost 32.64 31.38 22.67 22.59 69.35 31.31 69.06
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 32.64 31.38 22.67 22.59 69.35 31.31 69.06
Profit before Interest, Depreciation and Tax 740.89 667.27 511.97 491.79 373.58 405.65 377.55
Interest and Financial Charges 74.13 32.75 20.85 24.67 28.11 23.00 17.95
Profit before Depreciation and Tax 666.76 634.52 491.12 467.12 345.47 382.66 359.60
Depreciation 33.42 30.80 22.37 23.57 43.99 34.80 29.74
Profit Before Tax -69.43 -12.10 15.14 -4.67 59.36 -91.29 33.79
Tax -12.83 -1.06 6.78 23.44 -4.46 -32.05 10.71
Profit After Tax -56.60 -11.04 8.36 -28.11 63.82 -59.24 23.07
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 76.57 133.06 69.23 60.87 148.67 84.85 144.09
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 938.68 944.28 872.67 864.28 238.46 184.88 169.68
Extraordinary Items 0.11 18.43 0.00 -15.70 1.72 -107.66 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007
Cash and Cash Equivalents at Beginning of the year 17.87 9.90 39.57 24.97 33.70 75.68
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 132.80 94.19 50.24 14.61 31.98 31.81
Adjustments :
Depreciation 0.00 54.56 42.59 37.91 28.92 23.25
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 -0.20 -0.14
P/L on Sales of Assets 0.00 0.50 -0.63 -3.91 -0.87 -2.52
P/L on Sales of Invest 0.00 0.00 -0.20 -0.34 0.05 -0.22
Prov. and W/O (Net) 0.00 0.00 0.72 -0.16 0.00 0.00
P/L in Forex 0.00 2.50 -1.87 2.73 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 -51.47 -26.71 1.55 -18.68 -38.50
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 71.83 24.52 0.00 0.00 0.00
Loans and Advances 0.00 -79.33 -12.51 99.23 -176.92 -41.50
Investments 0.00 0.00 -0.05 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 25.38 21.09 21.00 10.34 6.33
Direct Taxes Paid 0.00 2.79 -6.10 -9.42 -7.79 -0.62
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 1.05 1.36 -3.88 -0.86 -0.41
Others 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
Net Cash from Operating Activities 166.45 133.56 99.75 205.26 -134.47 -21.64
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -227.30 -76.84 -60.81 -114.42 -72.57
Sale of Fixed Assets 0.00 4.57 0.63 5.77 3.11 4.56
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 -15.88 -56.99 0.00 -8.30 -57.78
Sale of Investments 0.00 64.48 14.10 3.40 19.30 0.22
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 4.05 3.58 5.98 2.61 4.24
Dividend Received 0.00 0.00 0.00 0.00 -0.20 -0.14
Invest.In Subsidiaires 0.00 0.00 0.00 -169.89 -5.97 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 -4.79 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -175.48 -175.35 -104.10 -219.24 -103.46 -121.18
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
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 82.28 39.47 135.89 13.24 9.30
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 54.29 39.50 93.47 93.54 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 13.87 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 -103.00 -48.00 -437.00 1.91 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -27.61 -25.78 -24.08 -10.34 -6.33
Others 11.53 70.78 0.00 0.00 199.75 97.54
Net Cash used in Financing Activities 11.53 53.74 -23.22 27.67 245.05 100.91
Net Inc./(Dec.) in Cash and Cash Equivalent 13.50 7.97 -29.89 13.13 7.12 -41.92
Cash and Cash Equivalents at End of the year 31.37 17.87 9.68 38.11 40.82 33.76
Rs in Cr Mar 2017 Mar 2016 Jun 2015 Jun 2014 Mar 2013 Mar 2012 Mar 2011
Cash and Cash Equivalents at Beginning of the year 1.01 1.18 0.55 1.57 5.54 0.92 3.62
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items -12.10 15.14 -4.67 59.36 -91.29 33.79 22.03
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 23.95
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 -0.16
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 -43.22
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 11.68
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 -8.39
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 13.86
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 2.76
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 5.06
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 47.15 -52.43 169.22 89.87 63.47 40.84 27.36
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -50.68
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.41
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 2.14
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 -48.84
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 -4.79
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -3.62 -49.11 -413.34 6.18 -88.87 -49.71 -67.59
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 29.30
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 35.00
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 13.87
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 -103.00
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 -14.77
Others -43.76 101.37 244.75 -97.08 21.44 13.50 70.78
Net Cash used in Financing Activities -43.76 101.37 244.75 -97.08 21.44 13.50 37.53
Net Inc./(Dec.) in Cash and Cash Equivalent -0.23 -0.17 0.63 -1.02 -3.97 4.62 -2.70
Cash and Cash Equivalents at End of the year 0.78 1.01 1.18 0.55 1.57 5.54 0.92
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 608.47 587.09 609.61 547.25 513.52 653.72 507.18
Other Income 30.03 2.33 2.60 21.36 10.67 5.20 1.66
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 389.81 343.69 332.61 304.93 296.65 352.91 280.04
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 136.06 148.65 156.39 135.56 125.13 163.92 116.13
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 82.59 94.75 120.61 106.77 91.75 136.89 111.01
Interest 48.72 93.12 45.32 36.23 37.64 42.06 22.94
Gross Profit 63.90 3.96 77.89 91.90 64.78 100.04 89.72
Depreciation 71.86 66.13 75.78 70.85 64.55 50.20 65.31
Taxation 0.55 0.13 9.14 -0.82 -2.83 3.18 -3.77
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss -8.51 -62.31 -7.03 21.87 3.06 45.77 28.18
Minority Interest 2.39 -0.94 -1.63 -4.11 -2.11 0.00 -5.51
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 -6.12 -63.24 -8.66 17.76 0.95 45.77 22.68
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 29.92 29.92 29.91 29.89 29.89 29.89 29.89
EPS Before Extra Ordinary Items
Basic EPS -0.28 -2.08 -0.24 0.73 0.10 1.56 0.76
Diluted EPS -0.28 -2.08 -0.24 0.71 0.10 1.53 0.75
EPS After Extra Ordinary Items
Basic EPS -0.28 -2.08 -0.24 0.73 0.10 1.53 0.76
Diluted EPS -0.28 -2.08 -0.24 0.71 0.10 1.50 0.75
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 34.42 35.42 35.53 39.55 34.82 34.35 38.63
Other Income 7.81 2.45 12.45 5.64 7.68 2.69 10.32
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 8.95 8.51 8.23 8.16 7.73 17.20 18.46
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 20.30 24.84 24.11 25.72 28.10 25.73 18.11
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 5.17 2.07 3.19 5.67 -1.01 -8.59 2.06
Interest 16.22 40.35 14.57 9.30 9.90 9.59 7.13
Gross Profit -3.25 -35.83 1.06 2.00 -3.24 -15.48 5.25
Depreciation 8.53 8.96 8.54 8.28 7.64 7.61 7.78
Taxation 2.85 -9.62 -2.12 -0.44 -0.65 -2.85 -4.10
Net Profit / Loss -14.63 -35.18 -5.36 -5.84 -10.22 -20.24 1.58
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
Equity Capital 29.92 29.92 29.91 29.89 29.89 29.89 29.89
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 -0.49 -1.18 -0.18 -0.20 -0.34 -0.68 0.05
Diluted EPS -0.49 -1.18 -0.18 -0.20 -0.34 -0.68 0.05
EPS After Extra Ordinary Items
Basic EPS -0.49 -1.18 -0.18 -0.20 -0.34 -0.68 0.05
Diluted EPS -0.49 -1.18 -0.18 -0.20 -0.34 -0.68 0.05
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Mar 2016
Sales 2,257.47 1,196.70 1,060.77 2,153.62 1,160.90 992.73 1,382.81
Other Income 34.45 4.93 32.03 24.45 6.86 18.44 44.47
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 1,277.88 676.30 601.57 1,216.32 632.95 609.07 858.97
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 563.21 305.04 260.68 527.39 280.05 222.51 320.36
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 416.38 215.36 198.52 409.92 247.90 161.14 203.48
Interest 212.31 138.44 73.87 172.01 65.00 62.88 82.04
Gross Profit 238.53 81.85 156.68 262.35 189.76 116.70 165.92
Depreciation 277.31 141.91 135.40 254.62 115.51 139.11 200.73
Taxation 5.63 9.28 -3.65 8.96 -0.59 9.55 23.64
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 -44.40 -69.33 24.93 95.60 73.95 65.76 -141.95
Minority Interest -8.78 -2.56 -6.22 -12.29 -5.51 0.29 33.48
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 -53.19 -71.90 18.71 83.31 68.45 66.05 -108.48
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 29.92 29.92 29.89 29.89 29.89 29.89 29.89
EPS Before Extra Ordinary Items
Basic EPS -1.49 0.00 0.83 3.20 0.00 -1.06 -3.63
Diluted EPS -1.49 0.00 0.81 3.15 0.00 -1.06 -3.63
EPS After Extra Ordinary Items
Basic EPS -1.49 0.00 0.83 -0.04 0.00 2.21 -0.84
Diluted EPS -1.49 0.00 0.81 -0.04 0.00 2.21 -0.84
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 Mar 2016
Sales 145.32 70.95 74.37 154.51 72.97 81.54 118.85
Other Income 26.76 14.90 13.12 15.36 13.01 5.24 15.10
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 32.64 16.75 15.89 56.93 35.66 21.26 22.67
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 101.31 48.95 53.62 79.95 43.84 39.00 52.94
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 11.37 5.25 4.86 17.63 -6.53 21.27 43.25
Interest 74.13 54.92 19.21 32.75 16.72 16.03 20.85
Gross Profit -36.00 -34.77 -1.23 0.25 -10.23 10.48 37.51
Depreciation 33.43 17.50 15.92 30.80 15.38 15.42 22.37
Taxation -12.82 -11.73 -1.09 -1.06 -6.95 5.89 6.78
Net Profit / Loss -56.60 -40.54 -16.07 -11.04 -18.67 7.63 8.36
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 29.92 29.92 29.89 29.89 29.89 29.89 29.89
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 -1.89 0.00 -0.54 -0.37 0.00 -0.23 0.28
Diluted EPS -1.89 0.00 -0.54 -0.37 0.00 -0.23 0.28
EPS After Extra Ordinary Items
Basic EPS -1.89 0.00 -0.54 -0.86 0.00 0.26 0.28
Diluted EPS -1.89 0.00 -0.54 -0.86 0.00 0.26 0.28