16 Nov 2018 | 8:29 PM
 

Rallis India Ltd. Share Price Live (BSE)
0

BSE Code: 500355 | NSE Symbol: RALLIS
165.00
1.60
(0.98 %)
16 Nov 2018 | 04:01 PM
Change company
  • Open (Rs)
    164.90
  • Prev. close (Rs.)
    163.40
  • High (Rs.)
    169.25
  • Low (Rs.)
    161.20
  • 52W H (Rs.)
    289.40
  • 52W L (Rs.)
    163.00
  • Volume
    61423
  • MCap (Rs in Cr.)
    3,208.74

Rallis India 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.) 9.49 12.51 12.64 8.22 7.85 6.11 6.06
Adjusted Cash EPS (Rs.) 11.87 14.96 14.88 10.77 9.94 7.73 7.54
Reported EPS (Rs.) 8.62 15.30 7.37 8.08 7.81 6.12 5.10
Reported Cash EPS (Rs.) 11.00 17.74 9.62 10.63 9.90 7.74 6.57
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 14.50 18.94 16.85 14.25 13.44 10.83 10.44
Book Value (Excl Rev Res) Per Share (Rs.) 14.50 18.94 16.85 14.25 13.44 10.83 10.44
Book Value (Incl Rev Res) Per Share (Rs.) 14.50 18.94 16.85 14.25 13.44 10.83 10.44
Net Operating Income Per Share (Rs.) 92.99 90.92 83.70 93.68 89.81 74.98 65.56
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 15.59 20.82 20.13 15.21 14.96 14.44 15.92
Gross Profit Margin (%) 13.03 18.13 17.45 12.49 12.63 12.27 13.67
Net Profit Margin (%) 9.26 16.82 8.80 8.61 8.66 8.09 7.73
Adjusted Cash Margin (%) 12.67 16.33 17.62 11.46 11.02 10.22 11.43
Adjusted Return On Net Worth (%) 15.49 21.90 27.66 19.61 21.26 19.13 21.31
Reported Return On Net Worth (%) 14.07 26.76 16.13 19.30 21.15 19.17 17.93
Return On long Term Funds (%) 20.55 29.37 32.62 27.54 30.50 30.21 28.37
LEVERAGE RATIOS
Long Term Debt / Equity 0.02 0.02 0.03 0.03 0.04 0.02 0.15
Total Debt/Equity 0.02 0.03 0.08 0.14 0.10 0.09 0.27
Owners fund as % of total Source 0.02 0.03 0.08 0.14 0.10 0.09 0.27
Fixed Assets Turnover Ratio 1.53 1.67 1.71 2.10 2.36 2.11 1.92
LIQUIDITY RATIOS
Current Ratio 1.63 1.50 1.64 1.58 1.31 1.14 1.25
Current Ratio (Inc. ST Loans) 1.63 1.46 1.40 1.20 1.09 1.00 0.96
Quick Ratio 0.88 0.79 0.85 0.79 0.64 0.61 0.60
Inventory Turnover Ratio 14.50 18.94 16.85 14.25 13.44 10.83 10.44
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 52.42 19.67 24.41 37.10 35.95 43.84 50.13
Dividend payout Ratio (Cash Profit) 41.07 16.96 18.71 28.20 28.36 34.66 38.89
Earning Retention Ratio 52.38 75.96 85.76 63.50 64.24 56.08 57.82
Cash Earnings Retention Ratio 61.94 79.89 87.91 72.14 71.76 65.30 66.07
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.09 0.13 0.26 0.53 0.39 0.36 1.03
Financial Charges Coverage Ratio 68.56 52.23 25.16 27.77 21.24 12.02 14.38
Fin. Charges Cov.Ratio (Post Tax) 50.69 48.28 14.76 21.42 16.28 9.14 9.76
COMPONENT RATIOS
Material Cost Component(% earnings) 61.31 51.39 54.00 57.87 60.09 61.30 59.88
Selling Cost Component 1.94 1.71 1.84 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 1.53 1.67 1.71 2.10 2.36 2.11 1.92
Bonus Component In Equity Capital (%) 39.21 39.21 39.21 39.21 39.21 39.21 39.21
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 3,160.76 3,184.80 3,186.47 3,186.99 3,185.28 3,168.32 3,182.95
EV / Net Sales (X) 1.75 1.80 1.96 1.75 1.82 2.17 2.50
EV / EBITDA (X) 10.71 8.36 9.32 11.33 11.90 14.25 15.17
MarketCap / Sales (X) 1.77 1.81 1.96 1.75 1.83 2.19 2.51
Retention Ratios (%) 47.58 80.33 75.59 62.90 64.05 56.16 49.87
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.77 1.81 1.96 1.75 1.83 2.19 2.51
Earning Yield (%) 0.05 0.09 0.04 0.05 0.05 0.04 0.03
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 7.28 5.54 6.49 7.48 7.53 6.14 6.10
Adjusted Cash EPS (Rs.) 9.36 7.70 8.43 9.77 9.38 7.62 7.49
Reported EPS (Rs.) 7.28 13.68 6.49 7.48 7.53 6.14 5.21
Reported Cash EPS (Rs.) 9.36 15.85 8.43 9.77 9.38 7.62 6.61
Dividend Per Share 2.50 3.75 2.50 2.50 2.40 2.30 2.20
Operating Profit Per Share (Rs.) 11.63 12.10 10.61 13.03 12.72 10.45 10.14
Book Value (Excl Rev Res) Per Share (Rs.) 11.63 12.10 10.61 13.03 12.72 10.45 10.14
Book Value (Incl Rev Res) Per Share (Rs.) 11.63 12.10 10.61 13.03 12.72 10.45 10.14
Net Operating Income Per Share (Rs.) 77.05 71.26 66.23 78.08 78.72 68.07 60.74
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 15.09 16.97 16.01 16.68 16.15 15.35 16.69
Gross Profit Margin (%) 12.38 13.93 13.07 13.75 13.80 13.17 14.40
Net Profit Margin (%) 9.44 19.19 9.79 9.57 9.56 9.01 8.58
Adjusted Cash Margin (%) 12.07 10.73 12.68 12.49 11.86 11.09 12.25
Adjusted Return On Net Worth (%) 12.00 9.56 13.73 18.22 20.52 19.20 21.41
Reported Return On Net Worth (%) 12.00 23.63 13.73 18.22 20.52 19.20 18.31
Return On long Term Funds (%) 16.25 17.75 18.42 25.75 29.50 29.50 27.94
LEVERAGE RATIOS
Long Term Debt / Equity 0.02 0.02 0.02 0.02 0.03 0.01 0.15
Total Debt/Equity 0.02 0.02 0.03 0.08 0.05 0.01 0.20
Owners fund as % of total Source 0.02 0.02 0.03 0.08 0.05 0.01 0.20
Fixed Assets Turnover Ratio 1.28 1.33 1.43 1.88 2.22 2.04 1.87
LIQUIDITY RATIOS
Current Ratio 1.80 1.59 1.73 1.65 1.33 1.09 1.23
Current Ratio (Inc. ST Loans) 1.80 1.59 1.71 1.34 1.22 1.09 1.05
Quick Ratio 1.11 0.99 1.04 0.91 0.71 0.65 0.61
Inventory Turnover Ratio 11.63 12.10 10.61 13.03 12.72 10.45 10.14
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 51.54 18.27 23.12 33.43 31.88 37.46 42.19
Dividend payout Ratio (Cash Profit) 40.05 15.77 17.78 25.58 25.59 30.18 33.29
Earning Retention Ratio 48.46 54.84 76.88 66.57 68.12 62.54 63.93
Cash Earnings Retention Ratio 59.95 67.56 82.22 74.42 74.41 69.82 70.64
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.10 0.14 0.14 0.33 0.21 0.06 0.78
Financial Charges Coverage Ratio 71.36 92.18 26.64 53.30 31.43 17.15 19.74
Fin. Charges Cov.Ratio (Post Tax) 56.26 116.60 21.72 40.70 23.65 12.84 13.39
COMPONENT RATIOS
Material Cost Component(% earnings) 63.08 55.19 57.78 61.13 63.69 61.56 60.75
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 30.57 32.75 31.91 31.71 32.79
Import Comp. in Raw Mat. Consumed 0.00 0.00 56.20 61.23 58.41 62.97 61.72
Long term assets / Total Assets 1.28 1.33 1.43 1.88 2.22 2.04 1.87
Bonus Component In Equity Capital (%) 39.21 39.21 39.21 39.21 39.21 39.21 39.21
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 3,188.46 3,187.54 3,188.18 3,189.06 3,187.47 3,169.72 3,183.60
EV / Net Sales (X) 2.13 2.30 2.48 2.10 2.08 2.39 2.70
EV / EBITDA (X) 13.56 12.97 15.12 12.50 12.60 14.76 15.55
MarketCap / Sales (X) 2.13 2.31 2.48 2.10 2.09 2.41 2.70
Retention Ratios (%) 48.46 81.73 76.88 66.57 68.12 62.54 57.81
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 2.13 2.31 2.48 2.10 2.09 2.41 2.70
Earning Yield (%) 0.04 0.08 0.04 0.05 0.05 0.04 0.03
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 19.45 19.45 19.45 19.45 19.45 19.45 19.45
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 1,171.13 1,091.72 868.98 795.07 698.55 601.29 533.57
Loan Funds
Secured Loans 2.07 5.68 43.21 80.52 51.26 29.83 142.60
Unsecured Loans 17.95 31.20 31.57 30.03 23.24 24.17 7.96
Minority Interest 1.11 0.43 3.75 10.08 10.46 4.69 1.45
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 1,211.70 1,148.48 966.96 935.14 802.96 679.43 705.03
USES OF FUNDS
Fixed Assets
Gross Block 684.76 647.90 598.44 835.95 809.34 732.06 689.57
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 111.09 74.19 34.03 240.57 205.20 176.67 172.50
Net Block 573.66 573.71 564.40 595.39 604.15 555.39 517.06
Capital Work in Progress 47.32 42.15 40.49 26.47 21.08 34.52 59.88
Investments 95.60 239.22 28.12 24.19 25.11 19.73 22.69
Net Current Assets
Current Assets, Loans and Advances 1,282.01 877.63 859.63 789.76 648.30 580.53 523.00
Less : Current Liabilities and Provisions 786.89 584.23 525.69 500.67 495.69 510.74 417.61
Total Net Current Assets 495.12 293.40 333.95 289.10 152.61 69.78 105.39
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 1,211.70 1,148.48 966.96 935.14 802.96 679.43 705.03
Note :
Book Value of Unquoted Investments 95.58 239.21 28.11 24.19 25.11 19.73 22.69
Market Value of Quoted Investments 0.01 0.01 0.01 0.00 0.00 0.01 0.01
Contingent liabilities 429.75 206.28 115.47 133.21 122.12 176.91 149.54
Number of Equity shares outstanding 19.45 19.45 19.45 19.45 19.45 19.45 19.45
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 19.45 19.45 19.45 19.45 19.45 19.45 19.45
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 1,159.40 1,105.95 898.90 778.51 693.80 602.04 534.20
Loan Funds
Secured Loans 0.35 0.48 2.08 42.77 16.42 0.00 106.22
Unsecured Loans 17.70 20.79 21.07 19.45 22.57 8.42 7.13
Total 1,196.90 1,146.67 941.50 860.17 752.23 629.91 667.00
USES OF FUNDS
Fixed Assets
Gross Block 451.03 414.77 374.34 602.03 589.76 540.19 517.40
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 105.74 70.39 32.21 229.19 195.11 168.16 165.35
Net Block 345.28 344.37 342.13 372.85 394.65 372.03 352.06
Capital Work in Progress 30.26 28.76 23.96 14.38 13.10 26.64 50.38
Investments 389.69 534.03 304.97 231.62 218.78 193.48 180.94
Net Current Assets
Current Assets, Loans and Advances 968.22 643.59 638.91 613.53 510.01 474.24 446.08
Less : Current Liabilities and Provisions 536.56 404.08 368.46 372.19 384.30 436.47 362.45
Total Net Current Assets 431.66 239.51 270.45 241.33 125.70 37.77 83.63
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,196.90 1,146.67 941.50 860.17 752.23 629.91 667.00
Note :
Book Value of Unquoted Investments 389.68 534.02 609.93 231.62 218.78 193.48 180.94
Market Value of Quoted Investments 0.01 0.01 0.00 0.00 0.00 0.01 0.01
Contingent liabilities 361.95 144.37 95.74 104.28 125.86 170.81 146.02
Number of Equity shares outstanding 19.45 19.45 19.45 19.45 19.45 19.45 19.45
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,808.46 1,768.20 1,627.80 1,821.84 1,746.56 1,458.18 1,274.87
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -101.19 30.88 -15.53 -54.57 -36.56 -10.93 -15.77
Total Income 1,707.28 1,799.08 1,612.27 1,767.27 1,709.99 1,447.26 1,259.10
EXPENDITURE :
Raw Materials 830.05 724.12 721.23 826.75 809.74 718.36 623.32
Excise Duty 0.00 0.00 0.00 103.69 102.72 0.00 0.00
Power and Fuel Cost 55.42 42.76 47.90 61.94 61.60 48.57 43.41
Other Manufacturing Expenses 55.42 42.76 47.90 61.94 61.60 48.57 43.41
Employee Cost 164.90 147.72 132.62 129.35 110.50 94.39 90.24
Selling and Administration Expenses 35.22 30.34 29.95 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 1,141.02 987.71 979.61 1,183.67 1,146.15 909.89 800.39
Profit before Interest, Depreciation and Tax 689.06 655.20 612.03 846.08 821.95 750.55 704.16
Interest and Financial Charges 4.31 7.30 13.59 10.13 12.60 18.49 14.59
Profit before Depreciation and Tax 684.76 647.90 598.44 835.95 809.34 732.06 689.57
Depreciation 46.31 47.55 43.61 49.58 40.66 31.53 28.66
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 227.62 380.33 182.41 219.01 213.60 172.50 147.88
Tax 60.01 82.88 39.02 61.79 61.73 53.49 48.70
Profit After Tax 167.61 297.46 143.39 157.22 151.87 119.01 99.18
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. 167.61 297.46 143.39 157.22 151.87 119.01 99.18
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 919.61 911.83 723.90 523.86 436.46 360.20 315.27
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 72.93 48.62 29.17 48.62 46.67 44.73 42.78
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 95.58 239.21 28.11 24.19 25.11 19.73 22.69
Extraordinary Items 1.75 157.88 0.10 0.00 0.00 0.00 -17.19
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,498.42 1,385.71 1,288.04 1,518.47 1,530.85 1,323.78 1,181.25
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -73.06 35.80 -2.44 -31.37 -37.18 24.19 -3.83
Total Income 1,425.36 1,421.51 1,285.60 1,487.10 1,493.66 1,347.97 1,177.42
EXPENDITURE :
Raw Materials 644.01 578.66 564.86 689.32 724.41 637.54 576.22
Excise Duty 17.52 104.68 98.68 103.69 102.72 94.80 78.82
Power and Fuel Cost 53.05 40.84 46.37 60.43 60.16 47.62 42.76
Other Manufacturing Expenses 53.05 40.84 46.37 60.43 60.16 47.62 42.76
Employee Cost 125.65 114.01 102.45 103.54 88.69 77.84 80.33
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 893.28 879.02 858.74 1,017.41 1,036.14 905.43 820.89
Profit before Interest, Depreciation and Tax 454.32 417.43 382.26 606.82 597.81 552.71 527.78
Interest and Financial Charges 3.29 2.67 7.92 4.79 8.05 12.51 10.37
Profit before Depreciation and Tax 451.03 414.77 374.34 602.03 589.76 540.19 517.40
Depreciation 40.57 42.18 37.83 44.59 35.97 28.81 27.11
Profit Before Tax 191.26 359.33 165.18 205.75 209.04 173.35 150.09
Tax 49.77 93.29 39.02 60.34 62.68 53.97 48.70
Profit After Tax 141.49 266.03 126.16 145.42 146.36 119.38 101.39
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 890.86 806.07 588.12 504.97 431.16 361.41 314.40
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 57.97 38.72 23.34 38.90 38.74 37.28 35.84
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 389.68 534.02 609.93 231.62 218.78 193.48 180.94
Extraordinary Items 1.81 157.92 0.32 0.00 0.00 0.00 -17.19
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007
Cash and Cash Equivalents at Beginning of the year 12.16 11.81 6.85 7.03 22.34 12.89
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 149.39 184.47 152.71 107.24 146.40 55.48
Adjustments :
Depreciation 0.00 17.48 18.31 22.95 20.07 31.00
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 -0.27 -1.11 1.69 -87.10 -57.06
P/L on Sales of Invest 0.00 0.00 0.00 -0.03 -1.17 -1.69
Prov. and W/O (Net) 0.00 -0.48 0.00 0.87 0.00 0.00
P/L in Forex 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
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 -19.85 50.11 -12.61 -12.13 -13.16
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 55.61 57.38 54.51 -70.65 16.36
Loans and Advances 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
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 -0.10 -0.03
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 2.50 2.27 3.07 3.86 10.88
Direct Taxes Paid 0.00 -69.74 -66.68 -30.99 -25.94 -16.62
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 7.13 -6.40 1.41 1.88
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.05 0.29 0.29 -0.18 -0.22
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 94.58 98.73 215.15 139.08 -45.01 43.91
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -141.38 -102.98 -65.58 -26.93 -16.22
Sale of Fixed Assets 0.00 3.55 8.11 1.16 90.20 63.45
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 -379.70 -731.80 -197.33 -122.74 -48.06
Sale of Investments 0.00 492.44 732.16 116.72 100.13 67.51
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 5.38 0.84 2.57 1.78 0.77
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 -126.28 0.00 0.00 0.00 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 0.00 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 -74.02 -144.11 -91.37 -142.29 42.43 67.49
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 75.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 1.90 1.10 0.93 0.78 2.89
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 12.51 0.00 37.49 12.23 -2.38
Proceed from Deposits 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
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 -35.71 -44.00 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -3.94 -2.84 -3.41 -4.31 -11.33
Others -24.21 0.00 0.00 -30.16 -18.94 -12.99
Net Cash used in Financing Activities -24.21 45.26 -120.28 3.03 -12.54 -101.96
Net Inc./(Dec.) in Cash and Cash Equivalent -3.65 -0.12 3.49 -0.17 -15.12 9.45
Cash and Cash Equivalents at End of the year 8.51 11.69 10.35 6.85 7.22 22.34
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 3.83 0.54 -31.78 3.23 22.01 7.85 8.85
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 191.26 359.33 126.16 205.75 209.04 173.35 150.09
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 -5.01 352.63 218.17 63.81 155.00 146.14 99.24
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 95.30 -275.23 -134.25 -41.99 -69.11 -39.10 -66.48
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 -91.54 -74.11 -51.61 -24.06 -104.66 -92.88 -33.76
Net Cash used in Financing Activities -91.54 -74.11 -51.61 -24.06 -104.66 -92.88 -33.76
Net Inc./(Dec.) in Cash and Cash Equivalent -1.25 3.29 32.31 -2.24 -18.77 14.16 -1.00
Cash and Cash Equivalents at End of the year 2.58 3.83 0.54 0.99 3.23 22.01 7.85
Rs in Cr Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 653.81 573.11 371.08 390.16 587.87 445.50 348.12
Other Income 8.89 4.91 2.76 3.70 3.35 4.54 4.50
Stock Adjustment -12.01 8.64 -16.33 24.83 -25.21 -68.65 28.22
Raw Material 335.93 292.98 219.81 155.67 237.82 292.14 181.29
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 43.54 44.59 42.80 38.96 42.62 40.52 35.93
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 107.20 99.17 92.75 87.61 69.04 95.43 60.44
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 123.37 83.14 33.63 37.49 122.49 69.41 41.63
Interest 0.87 0.90 1.17 1.21 0.78 1.15 2.62
Gross Profit 131.39 87.15 35.22 39.98 125.06 72.80 43.51
Depreciation 11.96 11.54 10.03 11.96 12.58 11.46 11.99
Taxation 34.34 21.03 5.61 3.08 35.23 16.09 0.51
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 85.09 54.58 19.58 24.94 77.25 45.25 31.01
Minority Interest 0.14 0.16 0.20 0.14 0.15 0.11 0.11
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 85.23 54.74 19.78 25.08 77.40 45.36 31.12
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 19.45 19.45 19.45 19.45 19.45 19.45 19.45
EPS Before Extra Ordinary Items
Basic EPS 4.39 2.81 1.02 1.29 3.98 2.33 1.60
Diluted EPS 4.39 2.81 1.02 1.29 3.98 2.33 1.60
EPS After Extra Ordinary Items
Basic EPS 4.39 2.81 1.02 1.29 3.98 2.33 1.60
Diluted EPS 4.39 2.81 1.02 1.29 3.98 2.33 1.60
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 613.23 352.39 349.06 357.25 548.54 247.24 327.66
Other Income 7.43 3.91 1.71 3.16 1.64 3.55 3.65
Stock Adjustment -18.44 -6.83 16.29 -7.68 8.69 -74.53 61.97
Raw Material 323.85 196.96 182.59 170.83 179.75 174.56 123.37
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 32.84 34.02 32.51 29.55 32.63 30.96 28.19
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 89.97 65.79 74.21 74.43 53.84 62.67 61.98
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 129.23 17.86 42.70 46.72 126.92 8.44 50.54
Interest 0.83 0.64 1.09 1.14 0.70 0.36 0.44
Gross Profit 135.83 21.13 43.32 48.74 127.86 11.63 53.75
Depreciation 10.23 9.96 8.76 10.37 11.10 10.06 10.61
Taxation 38.62 3.41 9.20 5.34 34.79 0.44 10.92
Net Profit / Loss 86.98 7.76 25.36 33.03 81.97 1.13 32.22
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 19.45 19.45 19.45 19.45 19.45 19.45 19.45
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 4.47 0.40 1.30 1.70 4.22 0.06 1.66
Diluted EPS 4.47 0.40 1.30 1.70 4.22 0.06 1.66
EPS After Extra Ordinary Items
Basic EPS 4.47 0.40 1.30 1.70 4.22 0.06 1.66
Diluted EPS 4.47 0.40 1.30 1.70 4.22 0.06 1.66
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,790.94 761.24 1,029.70 1,678.30 679.48 998.82 1,627.87
Other Income 13.18 6.46 7.89 12.79 7.08 5.71 13.66
Stock Adjustment -101.19 8.50 -93.86 29.49 -11.56 41.05 -19.10
Raw Material 901.77 375.48 526.29 810.97 362.82 448.15 759.60
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 164.90 81.76 83.14 146.40 72.64 73.76 132.42
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 359.21 180.36 164.47 318.11 145.46 172.65 426.78
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 264.47 71.12 191.90 263.37 83.98 179.39 230.17
Interest 4.31 2.38 1.93 7.29 3.85 3.44 13.55
Gross Profit 273.34 75.20 197.86 268.87 87.21 181.66 230.28
Depreciation 46.31 21.99 24.04 47.31 23.86 23.45 44.59
Taxation 60.01 8.69 51.32 82.88 7.00 75.88 38.96
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 167.02 44.52 122.50 297.07 56.35 240.72 146.73
Minority Interest 0.60 0.34 0.26 0.39 0.20 0.19 -3.70
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 167.62 44.86 122.76 297.46 56.55 240.91 143.03
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 19.45 19.45 19.45 19.45 19.45 19.45 19.45
EPS Before Extra Ordinary Items
Basic EPS 8.62 0.00 6.31 15.30 0.00 12.39 7.35
Diluted EPS 8.62 0.00 6.31 15.30 0.00 12.39 7.35
EPS After Extra Ordinary Items
Basic EPS 8.62 0.00 6.31 15.30 0.00 12.39 7.35
Diluted EPS 8.62 0.00 6.31 15.30 0.00 12.39 7.35
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 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 965.62 1,498.42 706.31 792.11 1,400.49 636.63 763.86
Other Income 11.34 8.93 4.87 5.19 10.51 5.90 4.61
Stock Adjustment -25.27 -73.06 8.61 -65.84 35.14 23.05 12.09
Raw Material 520.81 704.06 353.42 350.64 650.15 297.25 352.90
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 66.86 125.65 62.06 63.59 114.01 56.70 57.31
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 155.76 279.57 148.64 116.51 241.32 130.67 110.65
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 147.09 226.19 89.42 135.36 235.03 99.82 135.21
Interest 1.47 3.29 2.23 1.06 2.67 0.96 1.71
Gross Profit 156.96 231.83 92.06 139.49 242.87 104.76 138.11
Depreciation 20.19 40.57 19.13 21.16 41.94 21.16 20.78
Taxation 42.03 49.77 14.54 35.23 93.29 17.41 75.88
Net Profit / Loss 94.74 141.49 58.39 83.10 266.03 66.19 199.84
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 19.45 19.45 19.45 19.45 19.45 19.45 19.45
Equity Dividend Rate 0.00 250.00 0.00 0.00 375.00 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 4.87 7.28 0.00 4.27 13.68 0.00 10.28
Diluted EPS 4.87 7.28 0.00 4.27 13.68 0.00 10.28
EPS After Extra Ordinary Items
Basic EPS 4.87 7.28 0.00 4.27 13.68 0.00 10.28
Diluted EPS 4.87 7.28 0.00 4.27 13.68 0.00 10.28