14 Nov 2018 | 9:18 AM
 

R Systems International Ltd. Share Price Live (BSE)
0

BSE Code: 532735 | NSE Symbol: RSYSTEMS
45.00
-3.10
(-6.44 %)
14 Nov 2018 | 09:05 AM
Change company
  • Open (Rs)
    0.00
  • Prev. close (Rs.)
    48.10
  • High (Rs.)
    0.00
  • Low (Rs.)
    0.00
  • 52W H (Rs.)
    52.60
  • 52W L (Rs.)
    24.20
  • Volume
    0
  • MCap (Rs in Cr.)
    557.96

R Systems International Ltd. Financial Information

Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 1.98 3.96 2.96 4.17 41.61 14.67 13.41
Adjusted Cash EPS (Rs.) 2.94 4.89 4.06 5.05 49.64 22.72 24.06
Reported EPS (Rs.) 1.98 4.33 7.71 6.13 41.61 14.67 13.41
Reported Cash EPS (Rs.) 2.94 5.26 8.82 7.01 49.64 22.72 24.06
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 2.86 5.70 5.70 7.10 61.61 27.64 23.77
Book Value (Excl Rev Res) Per Share (Rs.) 2.86 5.70 5.70 7.10 61.61 27.64 23.77
Book Value (Incl Rev Res) Per Share (Rs.) 2.86 5.70 5.70 7.10 61.61 27.64 23.77
Net Operating Income Per Share (Rs.) 47.81 47.49 47.69 50.88 470.61 371.39 332.47
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 5.98 12.01 11.95 13.95 13.09 7.44 7.15
Gross Profit Margin (%) 3.96 10.05 9.64 12.21 11.38 5.27 3.94
Net Profit Margin (%) 4.13 9.12 16.16 11.88 8.77 3.90 4.03
Adjusted Cash Margin (%) 5.99 10.07 8.38 9.78 10.46 6.05 7.13
Adjusted Return On Net Worth (%) 8.07 17.64 15.44 24.92 22.73 9.43 8.31
Reported Return On Net Worth (%) 8.07 19.31 40.28 36.66 22.73 9.43 8.31
Return On long Term Funds (%) 12.70 25.66 27.96 41.31 31.19 15.14 10.92
LEVERAGE RATIOS
Long Term Debt / Equity 0.01 0.01 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.01 0.01 0.00 0.00 0.00 0.00 0.00
Owners fund as % of total Source 0.01 0.01 0.00 0.00 0.00 0.00 0.00
Fixed Assets Turnover Ratio 2.03 2.25 2.65 2.91 2.79 2.32 2.15
LIQUIDITY RATIOS
Current Ratio 2.69 2.66 2.10 1.89 2.36 2.26 2.21
Current Ratio (Inc. ST Loans) 2.69 2.66 2.10 1.89 2.36 2.26 2.21
Quick Ratio 2.64 2.61 2.07 1.87 2.32 2.20 2.15
Inventory Turnover Ratio 2.86 5.70 5.70 7.10 61.61 27.64 23.77
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 61.67 113.87 57.84 185.73 31.13
Dividend payout Ratio (Cash Profit) 0.00 0.00 53.94 99.54 48.48 119.87 17.35
Earning Retention Ratio 100.00 100.00 -60.81 -67.48 42.16 -85.73 68.87
Cash Earnings Retention Ratio 100.00 100.00 -17.06 -38.22 51.52 -19.87 82.65
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.04 0.03 0.02 0.01 0.01 0.01 0.01
Financial Charges Coverage Ratio 46.65 105.28 85.70 111.72 110.56 58.72 43.11
Fin. Charges Cov.Ratio (Post Tax) 34.53 83.35 117.66 101.31 85.00 43.17 37.66
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.51 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 2.03 2.25 2.65 2.91 2.79 2.32 2.15
Bonus Component In Equity Capital (%) 29.21 29.23 28.54 28.40 28.59 28.92 29.40
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 442.61 478.35 507.53 456.29 491.22 511.22 509.76
EV / Net Sales (X) 0.75 0.81 0.84 0.70 0.82 1.10 1.24
EV / EBITDA (X) 8.73 5.74 6.18 4.58 5.94 12.90 14.63
MarketCap / Sales (X) 1.00 1.01 0.98 0.91 0.99 1.27 1.45
Retention Ratios (%) 0.00 0.00 38.33 -13.87 42.16 -85.73 68.87
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.99 1.00 1.00 0.93 0.10 0.13 0.14
Earning Yield (%) 0.04 0.09 0.16 0.13 0.87 0.31 0.28
Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 1.93 2.95 2.25 3.13 31.73 16.40 5.25
Adjusted Cash EPS (Rs.) 2.52 3.51 3.00 3.66 35.50 21.38 12.40
Reported EPS (Rs.) 1.93 3.33 7.14 5.89 28.86 16.40 5.25
Reported Cash EPS (Rs.) 2.52 3.89 7.90 6.41 32.63 21.38 12.40
Dividend Per Share 0.00 0.00 3.95 5.85 20.50 23.50 3.60
Operating Profit Per Share (Rs.) 2.45 4.17 4.21 4.35 43.46 26.37 9.05
Book Value (Excl Rev Res) Per Share (Rs.) 2.45 4.17 4.21 4.35 43.46 26.37 9.05
Book Value (Incl Rev Res) Per Share (Rs.) 2.45 4.17 4.21 4.35 43.46 26.37 9.05
Net Operating Income Per Share (Rs.) 21.28 21.25 22.80 22.84 213.02 182.84 155.63
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 11.49 19.63 18.45 19.04 20.40 14.42 5.81
Gross Profit Margin (%) 8.69 17.00 15.13 16.73 18.62 11.69 1.21
Net Profit Margin (%) 9.05 15.66 31.33 25.77 13.34 8.96 3.37
Adjusted Cash Margin (%) 11.27 15.79 12.74 15.30 16.41 11.48 7.72
Adjusted Return On Net Worth (%) 9.76 16.60 14.37 22.77 21.36 11.38 3.37
Reported Return On Net Worth (%) 9.76 18.70 45.69 42.85 19.43 11.38 3.37
Return On long Term Funds (%) 14.75 25.69 26.82 35.40 28.87 17.16 4.34
LEVERAGE RATIOS
Long Term Debt / Equity 0.01 0.01 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.01 0.01 0.00 0.00 0.00 0.00 0.00
Owners fund as % of total Source 0.01 0.01 0.00 0.00 0.00 0.00 0.00
Fixed Assets Turnover Ratio 1.13 1.25 1.54 1.60 1.46 1.23 1.00
LIQUIDITY RATIOS
Current Ratio 2.68 2.47 1.93 1.56 2.10 2.24 2.24
Current Ratio (Inc. ST Loans) 2.68 2.47 1.93 1.56 2.10 2.24 2.24
Quick Ratio 2.59 2.38 1.86 1.53 2.03 2.15 2.15
Inventory Turnover Ratio 2.45 4.17 4.21 4.35 43.46 26.37 9.05
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 55.28 99.44 71.11 142.95 68.58
Dividend payout Ratio (Cash Profit) 0.00 0.00 49.99 91.26 62.88 109.62 29.02
Earning Retention Ratio 100.00 100.00 -75.77 -87.08 35.32 -42.95 31.42
Cash Earnings Retention Ratio 100.00 100.00 -31.55 -60.09 42.19 -9.62 70.98
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.05 0.04 0.02 0.01 0.01 0.01 0.03
Financial Charges Coverage Ratio 69.00 173.85 147.34 160.80 211.71 136.20 40.18
Fin. Charges Cov.Ratio (Post Tax) 50.37 131.70 235.41 191.71 148.79 98.90 36.81
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.26 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 98.04 98.59 91.20 106.05 90.98 90.95 91.95
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 1.13 1.25 1.54 1.60 1.46 1.23 1.00
Bonus Component In Equity Capital (%) 29.21 29.23 28.54 28.40 28.59 28.92 29.40
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 519.64 552.46 571.53 498.53 548.52 537.86 541.27
EV / Net Sales (X) 1.97 2.10 1.98 1.71 2.03 2.35 2.82
EV / EBITDA (X) 11.89 8.63 9.07 7.23 9.26 14.44 31.57
MarketCap / Sales (X) 2.25 2.25 2.05 2.04 2.20 2.59 3.09
Retention Ratios (%) 0.00 0.00 44.72 0.56 28.89 -42.95 31.42
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 2.23 2.24 2.08 2.08 0.22 0.26 0.31
Earning Yield (%) 0.04 0.07 0.15 0.12 0.60 0.34 0.11
Rs in Cr Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 12.32 12.31 12.61 12.67 12.59 12.45 12.24
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 290.99 265.66 230.24 200.43 219.17 182.15 186.34
Loan Funds
Secured Loans 1.58 0.84 0.78 0.63 0.88 0.34 0.38
Unsecured Loans 0.00 1.07 0.00 0.00 0.00 0.00 0.00
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Policy Holders Funds 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 304.90 279.89 243.63 213.73 232.64 194.94 198.97
USES OF FUNDS
Fixed Assets
Gross Block 135.48 132.35 131.20 128.95 150.78 133.87 130.72
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 56.97 54.96 51.39 59.37 76.78 69.00 63.70
Net Block 78.50 77.39 79.82 69.58 74.00 64.87 67.02
Capital Work in Progress 0.06 2.63 0.00 0.02 1.41 1.23 0.00
Investments 24.79 28.90 40.85 1.80 1.00 0.00 0.00
Net Current Assets
Current Assets, Loans and Advances 320.52 274.05 234.86 301.60 270.78 231.44 240.77
Less : Current Liabilities and Provisions 118.98 103.07 111.89 159.27 114.55 102.61 108.82
Total Net Current Assets 201.54 170.98 122.97 142.33 156.23 128.84 131.94
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 304.90 279.89 243.63 213.73 232.64 194.94 198.97
Note :
Book Value of Unquoted Investments 19.99 28.90 40.85 0.00 0.00 0.00 0.00
Market Value of Quoted Investments 4.93 0.00 0.00 1.93 1.07 0.00 0.00
Contingent liabilities 2.15 2.62 2.34 6.86 3.18 2.89 5.15
Number of Equity shares outstanding 12.40 12.39 12.69 12.75 1.27 1.25 1.23
Rs in Cr Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 12.32 12.31 12.61 12.67 12.59 12.45 12.24
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 232.27 208.03 185.76 162.41 175.46 167.79 179.11
Loan Funds
Secured Loans 1.58 0.84 0.78 0.63 0.44 0.34 0.38
Unsecured Loans 0.00 1.07 0.00 0.00 0.00 0.00 0.00
Total 246.17 222.26 199.15 175.71 188.49 180.58 191.74
USES OF FUNDS
Fixed Assets
Gross Block 66.74 60.95 54.93 66.98 63.62 59.09 61.00
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 40.45 35.77 31.22 31.51 30.42 29.86 28.24
Net Block 26.29 25.18 23.71 35.47 33.19 29.23 32.76
Capital Work in Progress 0.00 2.63 0.00 0.00 1.41 1.23 0.00
Investments 119.01 121.45 128.08 74.09 80.36 76.70 81.38
Net Current Assets
Current Assets, Loans and Advances 160.91 122.80 98.01 184.12 140.16 132.76 140.35
Less : Current Liabilities and Provisions 60.04 49.79 50.65 117.98 66.63 59.35 62.74
Total Net Current Assets 100.87 73.00 47.36 66.15 73.53 73.42 77.60
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 246.17 222.26 199.15 175.71 188.49 180.58 191.74
Note :
Book Value of Unquoted Investments 114.21 121.45 128.08 72.29 79.36 76.70 81.38
Market Value of Quoted Investments 4.93 0.00 0.00 1.93 1.07 0.00 0.00
Contingent liabilities 2.15 2.62 2.34 6.86 3.18 4.93 5.15
Number of Equity shares outstanding 12.40 12.39 12.69 12.75 1.27 1.25 1.23
Rs in Cr Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011
INCOME :
Sales Turnover 592.64 588.24 605.03 648.50 596.05 465.01 409.50
Other Income 0.00 0.30 4.93 3.30 10.66 1.49 8.56
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 592.64 588.53 609.96 651.80 606.71 466.50 418.05
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 4.48 4.50 5.49 5.53 5.51 4.66 4.01
Other Manufacturing Expenses 4.48 4.80 10.42 8.83 16.17 6.15 12.57
Employee Cost 416.08 379.79 364.88 393.52 357.39 312.63 262.28
Selling and Administration Expenses 3.07 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 428.12 389.09 380.78 407.88 379.07 323.44 278.86
Profit before Interest, Depreciation and Tax 136.56 133.14 132.16 129.84 151.53 134.55 131.53
Interest and Financial Charges 1.09 0.79 0.96 0.89 0.75 0.67 0.81
Profit before Depreciation and Tax 135.48 132.35 131.20 128.95 150.78 133.87 130.72
Depreciation 11.97 11.51 14.02 11.25 10.17 10.09 13.12
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 37.65 75.69 127.49 112.42 71.83 28.85 20.92
Tax 13.17 22.00 29.66 34.29 19.13 10.49 4.41
Profit After Tax 24.48 53.69 97.83 78.13 52.70 18.36 16.51
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. 24.48 53.69 97.83 78.13 52.70 18.36 16.51
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 180.43 155.95 163.77 154.91 110.91 98.27 85.70
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 50.11 74.61 25.99 29.35 4.43
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 19.99 28.90 40.85 0.00 0.00 0.00 0.00
Extraordinary Items 0.00 4.63 60.31 25.01 0.00 0.00 0.00
Rs in Cr Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011
INCOME :
Sales Turnover 263.75 263.18 289.26 291.08 269.80 228.93 191.69
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 263.75 263.18 289.26 291.08 269.80 228.93 191.69
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 4.08 4.07 5.01 4.78 4.76 4.06 3.45
Other Manufacturing Expenses 4.08 4.07 5.01 4.78 4.76 4.06 3.45
Employee Cost 185.60 166.32 173.46 178.14 160.20 150.31 130.06
Selling and Administration Expenses 0.71 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 194.47 174.46 183.49 187.70 169.72 158.42 136.96
Profit before Interest, Depreciation and Tax 67.37 61.32 55.36 67.41 63.90 59.36 61.43
Interest and Financial Charges 0.63 0.37 0.43 0.43 0.28 0.27 0.43
Profit before Depreciation and Tax 66.74 60.95 54.93 66.98 63.62 59.09 61.00
Depreciation 7.37 6.93 9.58 6.72 4.78 6.24 8.81
Profit Before Tax 35.68 61.38 115.12 96.93 50.52 30.73 7.90
Tax 11.80 20.16 24.48 21.90 13.97 10.20 1.44
Profit After Tax 23.88 41.21 90.64 75.03 36.55 20.53 6.47
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 143.68 119.79 140.09 138.41 97.52 101.03 86.29
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 39.88 60.25 21.50 24.58 3.73
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 114.21 121.45 128.08 72.29 79.36 76.70 81.38
Extraordinary Items 0.00 4.63 62.14 35.15 -3.63 0.00 0.00
Rs in Cr Dec 2011 Dec 2010 Dec 2009 Dec 2008 Dec 2007 Dec 2006 Dec 2005
Cash and Cash Equivalents at Beginning of the year 42.26 30.93 20.44 18.76 52.39 9.65 10.33
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 20.92 14.56 10.53 30.02 23.10 13.91 14.42
Adjustments :
Depreciation 13.12 13.31 13.48 11.57 7.04 5.91 4.89
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 0.07 0.22 0.21 0.60 0.26 0.10 0.08
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 0.16 3.47 0.38
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 -32.13 -7.12 25.27 -6.31 -17.97 -6.75 -6.41
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 19.56 1.48 0.00 0.00 2.47 6.46 -0.71
Loans and Advances 0.27 1.58 -1.88 2.22 0.57 -3.55 -3.35
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 9.38 0.53 0.00 0.00 -0.15 0.48 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) 0.07 0.07 0.28 0.53 0.34 0.39 0.66
Direct Taxes Paid -6.95 -5.02 -4.40 -3.90 -2.20 -1.38 -0.50
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 6.44 0.11 -4.28 1.03 -0.86 -0.51 -0.48
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 35.07 16.81 43.26 29.34 14.91 13.19 10.80
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets -7.86 -7.95 -9.52 -10.42 -12.17 -18.80 -6.80
Sale of Fixed Assets 0.24 0.09 0.45 0.15 0.38 0.10 0.01
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 -7.83 0.00 -1.22 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 5.52 4.29 3.06 3.11 3.28 1.27 0.14
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires -24.38 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 -18.92 -3.31 -13.67 -18.61 -12.92 -24.01 -6.65
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 0.23 0.16 0.25 0.47 2.07
Proceed from Bank Borrowings 0.27 0.38 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 2.64 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 -2.94 -2.95 -3.62 -2.84 -1.63 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid -0.07 -0.07 -0.28 -0.53 -0.34 -0.39 -0.66
Others -0.48 -0.50 -6.22 0.00 -0.28 0.00 0.00
Net Cash used in Financing Activities -1.03 -4.02 -19.10 -9.05 -3.98 53.56 -3.22
Net Inc./(Dec.) in Cash and Cash Equivalent 15.12 9.47 10.49 1.67 -1.99 42.74 0.93
Cash and Cash Equivalents at End of the year 57.39 40.40 30.93 20.44 50.41 52.39 11.25
Rs in Cr Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011
Cash and Cash Equivalents at Beginning of the year 39.49 14.61 63.67 22.22 25.77 26.00 25.99
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 35.68 61.38 117.80 101.09 54.15 30.73 7.90
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 30.83 32.63 24.91 55.12 21.03 37.45 23.49
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 -35.18 11.67 38.89 39.27 -2.93 -12.24 -23.19
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 -0.55 -19.46 -112.93 -52.81 -21.90 -25.92 -0.76
Net Cash used in Financing Activities -0.55 -19.46 -112.93 -52.81 -21.90 -25.92 -0.76
Net Inc./(Dec.) in Cash and Cash Equivalent -4.98 24.88 -49.06 41.45 -3.55 -0.23 0.01
Cash and Cash Equivalents at End of the year 34.51 39.49 14.61 63.67 22.22 25.77 26.00
Rs in Cr Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 186.40 168.84 152.20 155.52 144.89 147.92 148.30
Other Income 2.13 2.35 2.32 5.00 1.56 3.28 1.41
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 122.53 112.44 111.52 107.68 103.79 103.41 100.72
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 47.02 45.75 34.13 37.33 29.62 38.77 35.86
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 16.84 10.65 6.55 10.51 11.48 5.74 11.72
Interest 0.07 0.06 0.07 0.18 0.28 0.22 0.40
Gross Profit 18.91 12.94 8.80 15.32 12.76 8.80 12.73
Depreciation 3.44 3.36 3.29 3.08 3.01 3.04 2.84
Taxation 2.89 0.64 1.66 4.12 3.32 1.10 4.63
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 12.57 8.94 3.85 8.12 6.43 4.66 5.26
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 12.57 8.94 3.85 8.12 6.43 4.66 5.26
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 12.40 12.40 12.40 12.40 12.40 12.32 12.31
EPS Before Extra Ordinary Items
Basic EPS 1.02 0.73 0.31 0.66 0.52 0.38 0.42
Diluted EPS 1.02 0.73 0.31 0.66 0.52 0.38 0.42
EPS After Extra Ordinary Items
Basic EPS 1.02 0.73 0.31 0.66 0.52 0.38 0.42
Diluted EPS 1.02 0.73 0.31 0.66 0.52 0.38 0.42
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 Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 85.25 74.85 69.19 67.63 65.43 65.70 68.06
Other Income 1.77 1.89 1.94 4.33 1.63 2.95 1.40
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 55.83 52.48 50.71 46.02 46.38 47.11 46.10
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 18.13 18.65 12.62 11.92 9.59 14.94 11.38
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 11.29 3.71 5.86 9.69 9.45 3.65 10.58
Interest 0.05 0.06 0.06 0.07 0.15 0.12 0.30
Gross Profit 13.01 5.54 7.74 13.96 10.93 6.48 11.68
Depreciation 1.82 1.81 1.81 1.91 1.88 1.84 1.75
Taxation 1.58 -0.10 1.20 3.32 2.78 1.75 3.95
Net Profit / Loss 9.61 3.83 4.73 8.73 6.28 2.89 5.98
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 12.40 12.40 12.40 12.40 12.40 12.32 12.31
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 0.78 0.31 0.38 0.70 0.51 0.23 0.48
Diluted EPS 0.78 0.31 0.38 0.70 0.51 0.23 0.48
EPS After Extra Ordinary Items
Basic EPS 0.78 0.31 0.38 0.70 0.51 0.23 0.48
Diluted EPS 0.78 0.31 0.38 0.70 0.51 0.23 0.48
Rs in Cr Dec 2017 Dec 2017 Jun 2017 Dec 2016 Dec 2016 Jun 2016 Dec 2015
Sales 592.64 300.41 292.22 594.62 302.78 292.84 609.73
Other Income 15.25 6.56 8.69 6.32 3.53 2.79 5.12
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 416.08 211.47 204.13 379.79 194.47 185.32 364.88
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 141.10 66.95 74.63 137.80 69.73 68.07 166.98
Provisions Made 0.00 0.00 0.00 0.00 -0.52 1.52 0.82
Operating Profit 35.46 21.99 13.47 77.04 38.59 39.45 77.87
Interest 1.09 0.46 0.62 0.79 0.43 0.37 0.96
Gross Profit 49.62 28.08 21.54 82.56 42.22 40.35 81.21
Depreciation 11.97 6.08 5.88 11.51 5.88 5.63 14.02
Taxation 13.17 7.44 5.73 22.00 11.61 10.39 29.66
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 24.48 14.56 9.93 53.69 29.36 24.32 97.83
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 24.48 14.56 9.93 53.69 29.36 24.32 97.83
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 12.40 12.40 12.32 12.31 12.31 12.61 12.61
EPS Before Extra Ordinary Items
Basic EPS 1.98 0.00 0.80 4.24 0.00 1.92 7.70
Diluted EPS 1.98 0.00 0.80 4.24 0.00 1.92 7.70
EPS After Extra Ordinary Items
Basic EPS 1.98 0.00 0.80 4.24 0.00 1.92 7.70
Diluted EPS 1.98 0.00 0.80 4.24 0.00 1.92 7.70
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 Dec 2017 Dec 2017 Jun 2017 Dec 2016 Dec 2016 Jun 2016
Sales 144.04 263.75 133.06 130.69 269.25 138.28 131.18
Other Income 3.83 13.38 5.96 7.42 6.30 3.52 2.78
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 103.19 185.60 92.40 93.20 166.32 87.66 78.66
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 31.27 47.83 21.51 26.32 45.19 22.70 22.49
Provisions Made 0.00 0.00 0.00 0.00 0.00 -0.51 0.72
Operating Profit 9.58 30.32 19.15 11.17 57.74 27.92 30.04
Interest 0.13 0.63 0.22 0.42 0.37 0.23 0.14
Gross Profit 13.27 43.06 24.89 18.17 63.67 31.71 31.96
Depreciation 3.62 7.37 3.78 3.59 6.93 3.54 3.39
Taxation 1.09 11.80 6.10 5.70 20.16 10.00 10.16
Net Profit / Loss 8.56 23.88 15.01 8.88 41.21 22.80 18.41
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 12.40 12.40 12.40 12.32 12.31 12.31 12.61
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 0.69 1.93 0.00 0.72 3.26 0.00 1.45
Diluted EPS 0.69 1.93 0.00 0.72 3.25 0.00 1.45
EPS After Extra Ordinary Items
Basic EPS 0.69 1.93 0.00 0.72 3.26 0.00 1.45
Diluted EPS 0.69 1.93 0.00 0.72 3.25 0.00 1.45