23 Sep 2018 | 1:15 AM
 

Ramco Industries Ltd. Share Price Live (BSE)
0

BSE Code: 532369 | NSE Symbol: RAMCOIND
209.00
-11.55
(-5.23 %)
21 Sep 2018 | 03:56 PM
Change company
  • Open (Rs)
    222.15
  • Prev. close (Rs.)
    220.55
  • High (Rs.)
    223.00
  • Low (Rs.)
    205.35
  • 52W H (Rs.)
    326.11
  • 52W L (Rs.)
    207.70
  • Volume
    16541
  • MCap (Rs in Cr.)
    1,811.26

Ramco Industries Ltd. Financial Information

Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 7.63 5.03 14.17 3.01 -0.36 7.70 8.69
Adjusted Cash EPS (Rs.) 10.85 8.07 17.04 5.84 5.26 12.02 12.76
Reported EPS (Rs.) 20.31 23.63 22.21 10.39 -0.36 7.78 8.87
Reported Cash EPS (Rs.) 23.53 26.67 25.08 13.22 5.26 12.10 12.93
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 13.58 13.52 18.66 9.26 7.22 15.07 15.34
Book Value (Excl Rev Res) Per Share (Rs.) 13.58 13.52 18.66 9.26 7.22 15.07 15.34
Book Value (Incl Rev Res) Per Share (Rs.) 13.58 13.52 18.66 9.26 7.22 15.07 15.34
Net Operating Income Per Share (Rs.) 107.55 101.63 109.29 103.22 94.05 104.21 92.07
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 12.62 13.29 17.07 8.96 7.67 14.45 16.66
Gross Profit Margin (%) 9.63 10.31 14.44 6.22 1.70 10.31 12.24
Net Profit Margin (%) 18.88 23.24 20.31 10.06 -0.37 7.46 9.35
Adjusted Cash Margin (%) 9.76 7.84 15.17 5.58 5.51 11.31 13.45
Adjusted Return On Net Worth (%) 2.29 1.60 4.86 4.26 -0.59 12.65 16.05
Reported Return On Net Worth (%) 6.10 7.53 7.62 14.73 -0.59 12.79 16.37
Return On long Term Funds (%) 4.11 3.64 6.13 9.22 3.60 15.53 20.67
LEVERAGE RATIOS
Long Term Debt / Equity 0.02 0.02 0.05 0.18 0.35 0.35 0.25
Total Debt/Equity 0.06 0.11 0.12 0.52 0.68 0.56 0.38
Owners fund as % of total Source 0.06 0.11 0.12 0.52 0.68 0.56 0.38
Fixed Assets Turnover Ratio 0.31 0.30 0.50 0.99 0.96 1.23 1.31
LIQUIDITY RATIOS
Current Ratio 2.11 2.24 2.22 2.09 2.53 1.73 1.61
Current Ratio (Inc. ST Loans) 1.23 1.04 0.87 0.75 1.18 1.05 1.12
Quick Ratio 0.95 0.87 0.92 0.84 1.08 0.63 0.83
Inventory Turnover Ratio 13.58 13.52 18.66 9.26 7.22 15.07 15.34
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 3.87 3.47 0.00 16.42 14.41
Dividend payout Ratio (Cash Profit) 0.00 0.00 3.43 2.73 5.56 10.55 9.88
Earning Retention Ratio 100.00 100.00 93.93 88.01 0.00 83.40 85.30
Cash Earnings Retention Ratio 100.00 100.00 94.95 93.82 94.44 89.37 89.99
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.98 4.27 2.10 6.33 7.83 2.81 1.60
Financial Charges Coverage Ratio 6.88 3.79 4.66 2.39 2.05 4.80 6.38
Fin. Charges Cov.Ratio (Post Tax) 10.42 7.85 6.39 4.00 2.26 4.41 5.56
COMPONENT RATIOS
Material Cost Component(% earnings) 54.70 57.24 56.82 63.93 62.19 66.81 61.46
Selling Cost Component 0.65 0.85 0.40 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 0.31 0.30 0.50 0.99 0.96 1.23 1.31
Bonus Component In Equity Capital (%) 88.48 88.48 88.48 88.48 88.48 88.46 88.46
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,751.13 1,739.62 1,724.62 1,758.05 1,755.03 1,772.70 1,763.03
EV / Net Sales (X) 1.88 1.98 1.82 1.97 2.15 1.96 2.21
EV / EBITDA (X) 11.76 13.61 9.17 19.26 23.69 11.98 11.25
MarketCap / Sales (X) 1.93 2.04 1.90 2.01 2.20 1.99 2.25
Retention Ratios (%) 0.00 0.00 96.13 96.53 0.00 83.58 85.59
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.93 2.04 1.90 2.01 2.20 1.99 2.25
Earning Yield (%) 0.10 0.11 0.11 0.05 0.00 0.04 0.04
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 6.85 5.56 2.46 1.25 -0.69 6.20 6.90
Adjusted Cash EPS (Rs.) 9.52 8.04 4.73 3.43 4.30 10.03 10.76
Reported EPS (Rs.) 8.31 6.91 3.89 2.42 -0.69 6.29 7.08
Reported Cash EPS (Rs.) 10.98 9.39 6.15 4.60 4.30 10.12 10.93
Dividend Per Share 0.50 0.00 0.50 0.30 0.25 1.10 1.10
Operating Profit Per Share (Rs.) 10.34 8.43 2.47 4.57 4.47 11.26 10.10
Book Value (Excl Rev Res) Per Share (Rs.) 10.34 8.43 2.47 4.57 4.47 11.26 10.10
Book Value (Incl Rev Res) Per Share (Rs.) 10.34 8.43 2.47 4.57 4.47 11.26 10.10
Net Operating Income Per Share (Rs.) 92.16 82.16 81.04 84.81 77.15 89.56 77.84
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 11.21 10.26 3.04 5.38 5.78 12.57 12.97
Gross Profit Margin (%) 8.32 7.24 0.25 2.81 -0.67 8.30 8.02
Net Profit Margin (%) 9.02 8.40 4.79 2.84 -0.89 7.02 8.56
Adjusted Cash Margin (%) 9.81 9.22 5.43 3.90 5.38 10.80 13.01
Adjusted Return On Net Worth (%) 8.94 8.17 4.22 2.26 -1.30 11.50 14.10
Reported Return On Net Worth (%) 10.84 10.15 6.65 4.39 -1.30 11.65 14.46
Return On long Term Funds (%) 15.00 14.51 8.35 7.96 2.97 14.56 17.73
LEVERAGE RATIOS
Long Term Debt / Equity 0.08 0.11 0.27 0.23 0.38 0.36 0.27
Total Debt/Equity 0.28 0.51 0.61 0.66 0.76 0.60 0.40
Owners fund as % of total Source 0.28 0.51 0.61 0.66 0.76 0.60 0.40
Fixed Assets Turnover Ratio 0.92 0.84 0.87 0.92 0.86 1.16 1.12
LIQUIDITY RATIOS
Current Ratio 1.91 2.11 2.22 1.96 2.55 1.69 1.60
Current Ratio (Inc. ST Loans) 0.88 0.68 0.74 0.67 0.76 0.99 1.08
Quick Ratio 0.87 0.75 0.82 0.75 1.05 0.66 0.83
Inventory Turnover Ratio 10.34 8.43 2.47 4.57 4.47 11.26 10.10
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 6.01 0.00 12.86 12.42 0.00 17.49 15.54
Dividend payout Ratio (Cash Profit) 4.55 0.00 8.13 6.52 5.81 10.87 10.06
Earning Retention Ratio 92.71 100.00 79.72 75.93 136.13 82.27 84.07
Cash Earnings Retention Ratio 94.75 100.00 89.43 91.25 94.19 89.04 89.78
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.25 4.29 7.58 10.65 9.34 3.21 1.84
Financial Charges Coverage Ratio 6.06 3.47 1.93 1.77 1.85 4.36 5.33
Fin. Charges Cov.Ratio (Post Tax) 5.40 3.43 2.40 2.08 2.11 4.03 4.92
COMPONENT RATIOS
Material Cost Component(% earnings) 54.33 55.41 62.70 66.34 62.89 66.98 60.75
Selling Cost Component 0.57 0.86 0.49 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 4.66 0.00 7.12 4.08 7.22 7.19 7.93
Import Comp. in Raw Mat. Consumed 0.00 0.00 50.64 50.66 39.24 50.51 51.49
Long term assets / Total Assets 0.92 0.84 0.87 0.92 0.86 1.16 1.12
Bonus Component In Equity Capital (%) 88.48 88.48 88.48 88.48 88.48 88.48 88.48
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,788.47 1,789.25 1,785.08 1,787.50 1,782.07 1,782.50 1,780.91
EV / Net Sales (X) 2.24 2.51 2.54 2.43 2.67 2.30 2.64
EV / EBITDA (X) 13.64 15.36 24.37 27.27 28.69 14.14 13.82
MarketCap / Sales (X) 2.25 2.52 2.56 2.44 2.68 2.31 2.66
Retention Ratios (%) 93.99 0.00 87.14 87.58 0.00 82.51 84.46
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 2.25 2.52 2.56 2.44 2.68 2.31 2.66
Earning Yield (%) 0.04 0.03 0.02 0.01 0.00 0.03 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 8.67 8.67 8.67 8.67 8.67 8.67 8.67
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 2,876.82 2,707.34 2,514.43 602.44 513.10 518.44 460.73
Loan Funds
Secured Loans 100.74 120.45 310.17 320.11 183.03 271.76 155.56
Unsecured Loans 85.00 178.18 0.00 0.00 173.67 20.90 21.78
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 3,071.23 3,014.64 2,833.28 931.21 878.47 819.77 646.74
USES OF FUNDS
Fixed Assets
Gross Block 852.50 839.80 800.25 786.14 766.35 602.61 575.33
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 428.18 415.58 392.39 379.47 355.32 311.12 274.94
Net Block 424.32 424.22 407.86 406.66 411.03 291.49 300.39
Capital Work in Progress 9.90 11.02 22.35 9.60 11.89 109.93 16.85
Investments 2,365.66 2,269.93 2,128.23 261.41 197.61 197.58 197.58
Net Current Assets
Current Assets, Loans and Advances 515.46 558.29 500.77 486.78 426.91 524.33 348.85
Less : Current Liabilities and Provisions 244.11 248.81 225.93 233.24 168.97 303.56 216.93
Total Net Current Assets 271.35 309.48 274.84 253.54 257.94 220.77 131.92
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 3,071.23 3,014.64 2,833.28 931.21 878.47 819.77 646.74
Note :
Book Value of Unquoted Investments 3.81 11.68 11.82 0.19 0.19 0.16 0.16
Market Value of Quoted Investments 3,777.11 2,869.82 2,330.22 2,006.97 1,270.01 1,356.06 889.99
Contingent liabilities 0.00 0.00 87.55 185.25 132.00 158.76 105.45
Number of Equity shares outstanding 8.67 8.67 8.67 8.67 8.67 8.67 8.67
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 8.67 8.67 8.67 8.67 8.67 8.67 8.67
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 655.51 581.06 497.26 468.08 451.39 458.73 415.31
Loan Funds
Secured Loans 185.74 298.63 310.55 316.23 347.82 258.76 151.19
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 20.00 20.24
Total 849.91 888.36 816.48 792.97 807.87 746.15 595.42
USES OF FUNDS
Fixed Assets
Gross Block 773.54 767.73 731.91 716.12 697.15 535.72 523.80
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 379.59 371.76 355.63 345.71 327.17 287.89 256.38
Net Block 393.95 395.97 376.28 370.40 369.98 247.83 267.42
Capital Work in Progress 218.01 215.68 14.11 3.40 5.75 103.91 7.49
Investments 34.16 28.08 214.70 213.16 203.19 203.16 202.62
Net Current Assets
Current Assets, Loans and Advances 427.34 472.26 384.96 419.47 377.06 469.82 313.04
Less : Current Liabilities and Provisions 223.55 223.62 173.58 213.46 148.11 278.57 195.15
Total Net Current Assets 203.79 248.64 211.39 206.01 228.95 191.26 117.89
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 849.91 888.36 816.48 792.97 807.87 746.15 595.42
Note :
Book Value of Unquoted Investments 0.00 0.00 21.92 18.63 18.63 18.60 18.06
Market Value of Quoted Investments 3,777.11 2,891.34 2,396.38 1,906.35 1,205.80 1,356.06 844.14
Contingent liabilities 50.54 48.04 229.43 145.10 132.00 158.76 105.45
Number of Equity shares outstanding 8.67 8.67 8.67 8.67 8.67 8.67 8.67
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 932.05 880.75 947.11 894.55 815.04 903.36 798.13
Other Income 0.00 0.00 0.00 22.94 20.27 84.06 19.40
Stock Adjustments 12.87 1.57 8.62 -12.14 26.03 -52.42 -21.03
Total Income 944.92 882.32 955.74 905.34 861.34 935.00 796.50
EXPENDITURE :
Raw Materials 488.81 484.63 518.05 554.40 494.06 586.89 475.28
Excise Duty 26.78 73.24 0.00 79.21 71.75 86.07 0.00
Power and Fuel Cost 51.51 49.99 50.97 47.47 48.77 48.27 48.69
Other Manufacturing Expenses 51.51 49.99 50.97 70.41 69.04 132.32 68.08
Employee Cost 80.61 76.80 68.78 61.08 54.25 49.21 47.36
Selling and Administration Expenses 6.13 7.55 3.83 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 705.36 742.21 692.60 812.57 737.87 902.75 639.41
Profit before Interest, Depreciation and Tax 874.15 873.52 840.59 824.29 802.41 633.41 599.89
Interest and Financial Charges 21.66 33.72 40.34 38.15 36.06 30.80 24.56
Profit before Depreciation and Tax 852.50 839.80 800.25 786.14 766.35 602.61 575.33
Depreciation 27.90 26.33 24.93 24.51 48.63 37.46 35.23
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 209.22 228.90 192.43 92.60 -10.62 80.44 98.52
Tax 33.20 24.14 -0.01 2.54 -7.54 12.98 21.64
Profit After Tax 176.02 204.76 192.44 90.06 -3.08 67.46 76.88
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. 176.02 204.76 192.44 90.06 -3.08 67.46 76.88
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 569.59 350.47 250.28 117.69 85.27 127.43 120.05
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 6.93 2.60 2.17 9.53 9.53
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 3.81 11.68 11.82 0.19 0.19 0.16 0.16
Extraordinary Items 12.65 11.68 12.33 10.13 0.00 0.73 1.53
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 798.64 712.06 702.35 734.97 668.63 776.13 674.61
Other Income 31.90 30.39 0.00 21.72 19.60 25.98 34.07
Stock Adjustments 5.93 10.73 4.62 -13.08 22.47 -42.20 -18.37
Total Income 836.48 753.18 706.97 743.61 710.70 759.91 690.31
EXPENDITURE :
Raw Materials 415.68 378.94 426.27 473.44 410.96 507.67 397.72
Excise Duty 26.78 73.24 77.62 79.21 68.74 83.40 0.00
Power and Fuel Cost 48.14 45.18 46.88 43.59 45.28 43.84 45.61
Other Manufacturing Expenses 80.04 75.58 46.88 65.31 64.88 69.82 79.68
Employee Cost 70.76 67.18 62.72 53.70 47.14 42.49 42.27
Selling and Administration Expenses 4.56 6.12 3.50 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 645.96 646.24 663.86 715.24 637.00 747.21 565.28
Profit before Interest, Depreciation and Tax 795.17 801.27 769.88 753.14 730.81 564.64 547.95
Interest and Financial Charges 21.63 33.54 37.97 37.03 33.66 28.92 24.15
Profit before Depreciation and Tax 773.54 767.73 731.91 716.12 697.15 535.72 523.80
Depreciation 23.10 21.48 19.61 18.89 43.25 33.18 33.39
Profit Before Tax 99.03 73.13 28.00 19.77 -14.79 64.69 72.84
Tax 26.98 13.26 -5.69 -1.16 -8.79 10.20 11.50
Profit After Tax 72.05 59.87 33.69 20.93 -6.00 54.49 61.34
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 179.65 116.60 65.31 36.49 19.35 64.43 70.02
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 4.33 0.00 4.33 2.07 1.80 7.99 7.99
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 0.00 0.00 21.92 18.63 18.63 18.60 18.06
Extraordinary Items 12.65 11.68 12.33 10.13 0.00 0.73 1.53
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007 Mar 2006
Cash and Cash Equivalents at Beginning of the year 51.67 32.49 24.58 27.40 15.22 16.22 7.54
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 76.88 60.68 54.87 42.82 29.66 27.87 52.02
Adjustments :
Depreciation 0.00 30.47 30.73 32.61 29.89 29.51 19.10
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 -8.21
Dividend Received 0.00 -3.17 -13.40 -10.80 -8.19 -5.85 0.00
P/L on Sales of Assets 0.00 0.00 0.05 0.00 0.06 -0.20 -0.13
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 -0.56 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 -19.63 -10.60 -3.58 -6.03 -14.17 -7.68
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 7.40 1.25 24.32 6.95 -5.24 15.05
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 20.03 21.26 25.38 19.49 15.95 8.21
Direct Taxes Paid 0.00 -2.41 -3.22 -2.40 3.75 2.80 -6.01
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 50.71 95.52 65.10 52.44 66.12 56.90 32.73
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -43.07 -38.81 -21.11 -77.88 -29.69 -116.40
Sale of Fixed Assets 0.00 1.02 1.25 0.26 -0.23 3.95 0.35
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.56 6.56 3.49 3.50 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 -14.68 -0.42 -17.40 -20.19
Sale of Investments 0.00 0.00 0.00 0.00 0.00 1.61 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 1.96 1.92 2.39 1.58 0.21 3.97
Dividend Received 0.00 -3.17 -13.40 -10.80 -8.19 -5.85 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 -63.82 -37.96 -18.06 -18.85 -65.76 -35.47 -129.59
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 34.94 -32.32 -19.25 77.67 66.81 78.02
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 38.53 15.82 1.01 33.43 45.00
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 -9.08 -4.56 -7.60 -7.60 -7.47 -7.43
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -20.03 -21.26 -25.38 -19.49 -15.95 0.00
Others -6.80 0.00 0.00 0.00 0.00 0.00 -8.61
Net Cash used in Financing Activities -6.80 -38.38 -39.13 -36.41 11.82 -22.42 100.17
Net Inc./(Dec.) in Cash and Cash Equivalent -19.91 19.18 7.91 -2.82 12.18 -1.00 3.31
Cash and Cash Equivalents at End of the year 31.76 51.67 32.49 24.58 27.40 15.22 10.85
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Cash and Cash Equivalents at Beginning of the year 5.54 9.71 7.29 12.73 12.29 13.88 22.85
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 99.03 73.13 33.69 20.93 -6.00 54.49 61.34
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 98.05 -0.51 0.00 61.62 80.16 1.75 17.69
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 42.09 42.82 0.00 1.18 -33.69 -95.39 -15.12
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others -139.35 -46.48 0.00 -68.24 -46.04 92.05 -11.54
Net Cash used in Financing Activities -139.35 -46.48 0.00 -68.24 -46.04 92.05 -11.54
Net Inc./(Dec.) in Cash and Cash Equivalent 0.78 -4.17 2.42 -5.44 0.44 -1.59 -8.97
Cash and Cash Equivalents at End of the year 6.32 5.54 9.71 7.29 12.73 12.29 13.88
Rs in Cr Mar 2016 Dec 2015 Sep 2015 Jun 2015 Mar 2015 Dec 2014 Sep 2014
Sales 254.62 196.61 179.45 277.66 231.95 196.73 196.43
Other Income 15.86 0.00 8.32 0.00 0.09 0.00 5.87
Stock Adjustment 0.91 2.17 -8.54 14.09 -12.53 -8.88 -16.91
Raw Material 148.04 116.17 103.52 150.32 142.34 125.46 132.78
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 19.73 16.96 17.51 16.33 15.52 15.69 15.26
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 61.00 47.38 49.93 64.14 61.90 47.76 47.68
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 21.83 13.89 16.97 32.75 24.72 16.60 17.56
Interest 9.97 9.79 9.28 9.49 10.59 10.11 8.61
Gross Profit 27.72 4.10 16.01 23.26 14.22 6.49 14.82
Depreciation 6.66 6.16 6.01 6.11 6.40 5.24 6.14
Taxation -1.97 -0.99 0.75 2.85 1.11 -0.12 -0.25
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 24.87 9.42 9.25 14.30 6.71 1.37 18.97
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 45.33 25.80 31.95 16.78 20.53 6.77 19.83
Net P/L After Minority Interest and Share Of Associates 70.20 35.22 41.20 31.08 27.24 8.14 38.80
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 8.67 8.67 8.67 8.67 8.67 8.67 8.67
EPS Before Extra Ordinary Items
Basic EPS 2.87 1.09 1.07 1.65 0.77 0.16 2.19
Diluted EPS 2.87 1.09 1.07 1.65 0.77 0.16 2.19
EPS After Extra Ordinary Items
Basic EPS 2.87 1.09 1.07 1.65 0.77 0.16 2.19
Diluted EPS 2.87 1.09 1.07 1.65 0.77 0.16 2.19
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 3.99 3.99 3.99 3.99 3.99 3.99
Agg.Of Non PromotoHolding(%) 0.00 46.08 46.08 46.08 46.08 46.08 46.08
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 304.13 217.34 181.38 160.99 238.93 181.90 146.12
Other Income 0.65 6.45 8.09 17.97 6.50 17.27 14.15
Stock Adjustment 34.24 6.88 -5.08 -16.53 20.66 6.29 -7.09
Raw Material 131.04 110.18 95.77 91.58 118.15 99.66 85.46
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 19.35 15.82 19.44 17.47 18.03 17.57 16.11
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 74.52 59.96 51.84 46.28 55.33 46.36 44.17
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 44.35 24.14 19.15 22.11 26.70 11.89 7.10
Interest 3.65 5.13 4.43 5.34 6.73 6.87 8.66
Gross Profit 41.35 25.46 22.81 34.74 26.47 22.29 12.59
Depreciation 5.99 5.73 5.49 5.97 5.91 5.30 5.77
Taxation 13.76 9.82 5.61 6.72 4.83 2.81 2.19
Net Profit / Loss 21.60 22.56 11.71 22.05 15.73 14.15 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
Equity Capital 8.67 8.67 8.67 8.67 8.67 8.67 8.67
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 2.49 2.60 1.35 2.54 1.82 1.63 0.53
Diluted EPS 2.49 2.60 1.35 2.54 1.82 1.63 0.53
EPS After Extra Ordinary Items
Basic EPS 2.49 2.60 1.35 2.54 1.82 1.63 0.53
Diluted EPS 2.49 2.60 1.35 2.54 1.82 1.63 0.53
Rs in Cr Dec 2018 Dec 2017 Dec 2016 Mar 2016 Sep 2015 Dec 2015 Mar 2015
Sales 932.04 880.75 908.34 451.23 457.11 899.65 428.68
Other Income 31.20 11.11 24.18 15.86 8.32 5.96 0.09
Stock Adjustment 12.87 1.57 8.63 3.08 5.55 -12.14 -21.41
Raw Material 488.81 484.64 518.05 264.21 253.84 554.40 267.80
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 80.62 76.80 70.53 36.69 33.84 61.07 31.21
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 231.30 199.30 222.45 108.38 114.07 210.63 109.66
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 117.68 117.13 85.44 35.72 49.72 85.34 41.32
Interest 21.65 34.14 38.53 19.76 18.77 38.15 20.70
Gross Profit 127.23 94.10 71.09 31.82 39.27 53.15 20.71
Depreciation 27.90 26.33 24.94 12.82 12.12 24.51 11.64
Taxation 33.19 24.14 0.64 -2.96 3.60 2.55 0.99
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 78.79 55.31 57.84 34.29 23.55 36.22 8.08
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 97.24 149.45 122.70 71.13 48.73 53.84 27.30
Net P/L After Minority Interest and Share Of Associates 176.03 204.76 180.54 105.42 72.28 90.06 35.38
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 8.67 8.67 8.67 8.67 8.67 8.67 8.67
EPS Before Extra Ordinary Items
Basic EPS 21.07 31.32 6.67 0.00 2.72 4.18 0.00
Diluted EPS 21.07 31.32 6.67 0.00 2.72 4.18 0.00
EPS After Extra Ordinary Items
Basic EPS 21.07 31.32 6.67 0.00 2.72 4.18 0.00
Diluted EPS 21.07 31.32 6.67 0.00 2.72 4.18 0.00
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 3.99 3.99 3.99
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 46.08 46.08 46.08
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 798.64 398.72 399.92 712.06 328.02 384.04 722.97
Other Income 41.53 14.54 24.47 43.38 31.42 23.68 31.22
Stock Adjustment 5.93 1.80 4.13 10.73 -0.80 11.54 4.62
Raw Material 415.68 205.95 209.73 378.94 185.12 193.82 426.27
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 70.76 35.26 35.50 67.18 33.68 33.50 62.72
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 215.93 111.80 101.61 180.81 90.53 90.28 184.08
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 89.58 43.29 48.81 73.09 18.99 54.09 42.04
Interest 21.63 9.56 12.07 33.54 15.53 18.01 37.97
Gross Profit 109.48 48.27 61.21 82.93 34.88 59.76 35.29
Depreciation 23.10 11.22 11.88 21.48 11.07 10.41 19.61
Taxation 26.98 15.43 11.55 13.25 5.00 8.25 -5.68
Net Profit / Loss 72.05 34.27 37.78 59.88 18.78 41.10 33.69
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 8.67 8.67 8.67 8.67 8.67 8.67 8.67
Equity Dividend Rate 50.00 0.00 0.00 50.00 0.00 0.00 50.00
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 8.31 0.00 4.36 6.91 0.00 4.74 3.89
Diluted EPS 8.31 0.00 4.36 6.91 0.00 5.24 3.89
EPS After Extra Ordinary Items
Basic EPS 8.31 0.00 4.36 6.91 0.00 4.74 3.89
Diluted EPS 8.31 0.00 4.36 6.91 0.00 5.24 3.89