19 Oct 2018 | 4:44 AM
 

Rico Auto Industries Ltd. Share Price Live (BSE)
0

BSE Code: 520008 | NSE Symbol: RICOAUTO
71.91
-1.00
(-1.37 %)
17 Oct 2018 | 03:56 PM
Change company
  • Open (Rs)
    77.20
  • Prev. close (Rs.)
    72.91
  • High (Rs.)
    77.66
  • Low (Rs.)
    70.60
  • 52W H (Rs.)
    110.90
  • 52W L (Rs.)
    61.50
  • Volume
    100548
  • MCap (Rs in Cr.)
    972.70

Rico Auto 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.) 4.62 3.69 2.72 -3.82 0.22 -0.59 -0.17
Adjusted Cash EPS (Rs.) 8.61 7.12 6.17 2.44 7.20 5.84 5.07
Reported EPS (Rs.) 4.27 3.81 2.18 11.34 0.20 0.40 1.66
Reported Cash EPS (Rs.) 8.26 7.24 5.63 17.59 7.17 6.83 6.90
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 9.69 8.23 7.35 6.37 10.98 8.67 10.22
Book Value (Excl Rev Res) Per Share (Rs.) 9.69 8.23 7.35 6.37 10.98 8.67 10.22
Book Value (Incl Rev Res) Per Share (Rs.) 9.69 8.23 7.35 6.37 10.98 8.67 10.22
Net Operating Income Per Share (Rs.) 89.39 76.72 74.43 99.52 109.41 111.32 111.67
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 10.84 10.73 9.86 6.40 10.03 7.78 9.14
Gross Profit Margin (%) 6.38 6.27 5.22 0.12 3.66 2.00 4.45
Net Profit Margin (%) 4.77 4.97 2.92 11.39 0.18 0.35 1.48
Adjusted Cash Margin (%) 9.50 9.15 8.17 2.39 6.46 5.11 4.50
Adjusted Return On Net Worth (%) 11.10 9.54 7.81 -11.44 0.86 -2.32 -0.68
Reported Return On Net Worth (%) 10.26 9.85 6.25 34.01 0.77 1.56 6.58
Return On long Term Funds (%) 14.90 13.26 11.88 6.32 18.05 13.69 14.73
LEVERAGE RATIOS
Long Term Debt / Equity 0.11 0.13 0.19 0.19 0.27 0.48 0.60
Total Debt/Equity 0.35 0.35 0.38 0.32 0.76 1.19 1.15
Owners fund as % of total Source 0.35 0.35 0.38 0.32 0.76 1.19 1.15
Fixed Assets Turnover Ratio 1.64 1.53 1.61 2.21 2.16 2.03 2.06
LIQUIDITY RATIOS
Current Ratio 1.72 1.81 1.75 1.43 0.83 1.05 1.21
Current Ratio (Inc. ST Loans) 0.92 0.96 1.04 1.01 0.52 0.53 0.69
Quick Ratio 1.28 1.36 1.27 1.04 0.55 0.68 0.77
Inventory Turnover Ratio 9.69 8.23 7.35 6.37 10.98 8.67 10.22
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 32.40 3.15 33.22 31.74 59.25 53.44 25.86
Dividend payout Ratio (Cash Profit) 16.76 1.66 12.83 20.45 1.64 3.10 6.22
Earning Retention Ratio 70.05 96.74 73.42 194.32 47.20 135.83 349.35
Cash Earnings Retention Ratio 83.92 98.31 88.30 -47.71 98.36 96.37 91.54
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.70 1.89 2.12 4.43 2.74 5.17 5.72
Financial Charges Coverage Ratio 7.86 7.46 5.60 2.25 2.59 2.26 2.15
Fin. Charges Cov.Ratio (Post Tax) 6.96 6.86 4.76 5.51 2.44 2.34 2.33
COMPONENT RATIOS
Material Cost Component(% earnings) 56.68 56.34 53.13 64.25 63.91 67.65 68.04
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 0.00 0.00 13.31
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 9.82
Long term assets / Total Assets 1.64 1.53 1.61 2.21 2.16 2.03 2.06
Bonus Component In Equity Capital (%) 39.61 39.61 39.61 39.61 39.61 39.61 39.61
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 948.94 955.37 954.00 955.12 949.80 949.47 954.11
EV / Net Sales (X) 0.78 0.92 0.95 0.71 0.64 0.63 0.63
EV / EBITDA (X) 6.44 7.66 8.40 8.05 5.44 6.06 6.30
MarketCap / Sales (X) 0.79 0.93 0.95 0.71 0.65 0.64 0.64
Retention Ratios (%) 67.60 96.85 66.78 68.26 40.75 46.56 74.14
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.79 0.93 0.95 0.71 0.65 0.64 0.64
Earning Yield (%) 0.06 0.05 0.03 0.16 0.00 0.01 0.02
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 4.17 3.58 2.24 -3.72 0.19 0.73 0.54
Adjusted Cash EPS (Rs.) 7.20 6.20 4.86 1.03 5.46 5.53 4.70
Reported EPS (Rs.) 3.67 3.53 2.00 12.70 0.19 0.75 -0.29
Reported Cash EPS (Rs.) 6.69 6.16 4.62 17.45 5.47 5.55 3.87
Dividend Per Share 0.80 0.75 0.60 3.00 0.10 0.15 0.15
Operating Profit Per Share (Rs.) 7.61 6.78 5.55 4.07 7.55 6.95 8.18
Book Value (Excl Rev Res) Per Share (Rs.) 7.61 6.78 5.55 4.07 7.55 6.95 8.18
Book Value (Incl Rev Res) Per Share (Rs.) 7.61 6.78 5.55 4.07 7.55 6.95 8.18
Net Operating Income Per Share (Rs.) 79.52 70.55 67.08 62.18 68.77 77.40 82.24
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 9.57 9.60 8.27 6.54 10.97 8.97 9.94
Gross Profit Margin (%) 5.76 5.88 4.37 -1.08 3.30 2.77 4.88
Net Profit Margin (%) 4.61 4.99 2.98 20.43 0.28 0.97 -0.35
Adjusted Cash Margin (%) 8.84 8.59 7.09 1.59 7.67 6.86 5.59
Adjusted Return On Net Worth (%) 10.37 9.41 6.61 -11.37 0.80 3.07 2.32
Reported Return On Net Worth (%) 9.12 9.28 5.90 38.84 0.81 3.16 -1.25
Return On long Term Funds (%) 14.52 13.44 10.56 4.14 16.54 16.44 16.24
LEVERAGE RATIOS
Long Term Debt / Equity 0.10 0.13 0.20 0.19 0.19 0.36 0.55
Total Debt/Equity 0.34 0.34 0.38 0.32 0.65 1.02 1.11
Owners fund as % of total Source 0.34 0.34 0.38 0.32 0.65 1.02 1.11
Fixed Assets Turnover Ratio 1.52 1.44 1.49 1.51 1.58 1.60 1.62
LIQUIDITY RATIOS
Current Ratio 1.76 1.96 1.81 1.42 0.79 1.03 1.35
Current Ratio (Inc. ST Loans) 0.86 0.93 0.96 0.98 0.46 0.50 0.70
Quick Ratio 1.55 1.73 1.55 1.23 0.65 0.82 1.05
Inventory Turnover Ratio 7.61 6.78 5.55 4.07 7.55 6.95 8.18
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 31.34 2.82 29.99 23.61 51.33 20.07 0.00
Dividend payout Ratio (Cash Profit) 17.18 1.62 13.00 17.19 1.82 2.71 3.87
Earning Retention Ratio 72.44 97.21 73.22 180.63 47.88 79.32 0.00
Cash Earnings Retention Ratio 84.02 98.40 87.65 -192.43 98.18 97.28 96.82
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.88 2.11 2.67 10.20 2.82 4.40 5.46
Financial Charges Coverage Ratio 7.46 7.10 4.75 1.83 2.27 2.17 1.99
Fin. Charges Cov.Ratio (Post Tax) 6.28 6.20 4.17 6.03 2.25 2.19 1.77
COMPONENT RATIOS
Material Cost Component(% earnings) 69.66 68.85 68.70 57.73 58.99 64.04 65.51
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 23.72 25.58 26.17 21.91 20.46 16.96 17.63
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.44 4.30 0.43 0.49 10.15
Long term assets / Total Assets 1.52 1.44 1.49 1.51 1.58 1.60 1.62
Bonus Component In Equity Capital (%) 39.61 39.61 39.61 39.61 39.61 39.61 39.61
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 954.16 957.84 956.46 959.70 959.60 954.50 957.91
EV / Net Sales (X) 0.89 1.00 1.05 1.14 1.03 0.91 0.86
EV / EBITDA (X) 7.45 8.43 10.23 11.14 7.12 6.97 7.09
MarketCap / Sales (X) 0.89 1.01 1.06 1.14 1.03 0.92 0.86
Retention Ratios (%) 68.66 97.18 70.01 76.39 48.67 79.93 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.89 1.01 1.06 1.14 1.03 0.92 0.86
Earning Yield (%) 0.05 0.05 0.03 0.18 0.00 0.01 0.00
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 13.53 13.53 13.53 13.53 13.53 13.53 13.53
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 549.72 510.18 457.05 437.47 335.28 330.51 327.77
Loan Funds
Secured Loans 198.15 181.53 177.17 143.94 234.97 345.93 324.70
Unsecured Loans 0.00 0.29 0.28 2.16 31.50 62.58 68.04
Minority Interest 3.36 3.16 3.92 3.66 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 764.76 708.69 651.95 600.76 615.28 752.55 734.04
USES OF FUNDS
Fixed Assets
Gross Block 551.14 473.99 986.12 952.30 1,263.01 1,181.46 1,000.03
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 99.08 46.03 598.06 553.30 590.82 503.86 439.84
Net Block 452.06 427.96 388.06 399.00 672.19 677.60 560.19
Capital Work in Progress 63.12 44.46 70.01 34.19 34.89 51.37 84.75
Investments 25.86 26.81 5.50 48.50 0.00 0.00 0.00
Net Current Assets
Current Assets, Loans and Advances 536.61 466.54 438.70 396.71 462.97 492.02 503.96
Less : Current Liabilities and Provisions 312.89 257.08 250.32 277.64 554.77 468.44 414.86
Total Net Current Assets 223.72 209.46 188.38 119.07 -91.80 23.58 89.10
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 764.76 708.69 651.95 600.76 615.28 752.55 734.04
Note :
Book Value of Unquoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Market Value of Quoted Investments 2.66 6.55 5.99 48.52 0.00 0.00 0.00
Contingent liabilities 141.04 45.57 21.95 161.32 206.73 220.62 100.47
Number of Equity shares outstanding 13.53 13.53 13.53 13.53 13.53 13.53 13.53
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 13.53 13.53 13.53 13.53 13.53 13.53 13.53
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 530.73 500.44 445.01 428.97 308.69 307.64 299.85
Loan Funds
Secured Loans 183.01 176.80 175.18 140.89 199.47 295.37 282.81
Unsecured Loans 0.00 0.00 0.00 0.70 8.87 33.41 64.48
Total 727.27 690.77 633.72 584.09 530.56 649.95 660.67
USES OF FUNDS
Fixed Assets
Gross Block 415.79 360.98 682.85 659.95 1,038.25 981.69 850.05
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 75.70 35.47 391.84 360.76 520.20 454.66 398.76
Net Block 340.09 325.51 291.01 299.19 518.05 527.03 451.29
Capital Work in Progress 61.96 34.87 52.26 26.55 21.58 35.87 67.84
Investments 139.12 138.90 138.87 156.87 76.40 74.90 31.20
Net Current Assets
Current Assets, Loans and Advances 430.17 391.20 337.99 341.79 328.82 379.27 429.57
Less : Current Liabilities and Provisions 244.07 199.71 186.41 240.31 414.29 367.12 319.23
Total Net Current Assets 186.10 191.49 151.58 101.48 -85.47 12.15 110.34
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 727.27 690.77 633.72 584.09 530.56 649.95 660.67
Note :
Book Value of Unquoted Investments 136.46 136.46 136.87 111.87 76.40 74.90 31.20
Market Value of Quoted Investments 2.66 2.44 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 139.75 43.55 29.98 154.31 193.89 212.84 214.95
Number of Equity shares outstanding 13.53 13.53 13.53 13.53 13.53 13.53 13.53
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,209.31 1,037.93 1,006.96 1,346.30 1,480.10 1,506.00 1,510.73
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 8.73 -5.68 19.11 -2.73 15.43 7.14 -2.28
Total Income 1,218.04 1,032.25 1,026.07 1,343.57 1,495.53 1,513.14 1,508.45
EXPENDITURE :
Raw Materials 615.26 520.91 465.64 791.82 875.98 972.76 955.67
Excise Duty 20.32 75.94 73.02 140.46 154.30 156.89 133.94
Power and Fuel Cost 104.61 94.29 101.76 111.18 96.09 97.54 92.48
Other Manufacturing Expenses 104.61 94.29 101.76 111.18 96.09 97.54 92.48
Employee Cost 145.64 136.27 131.47 150.78 151.06 141.15 171.35
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 990.44 921.70 873.65 1,305.42 1,373.52 1,465.88 1,445.92
Profit before Interest, Depreciation and Tax 569.88 490.70 1,006.40 1,005.06 1,330.39 1,250.58 1,070.46
Interest and Financial Charges 18.74 16.71 20.28 52.76 67.38 69.12 70.43
Profit before Depreciation and Tax 551.14 473.99 986.12 952.30 1,263.01 1,181.46 1,000.03
Depreciation 53.90 46.29 46.73 84.60 94.32 87.07 70.94
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 69.91 63.32 39.21 186.37 12.57 13.75 34.81
Tax 12.11 11.72 9.77 32.94 9.87 8.38 12.35
Profit After Tax 57.80 51.60 29.44 153.43 2.70 5.37 22.46
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. 57.80 51.60 29.44 153.43 2.70 5.37 22.46
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 317.10 261.12 219.51 241.62 85.93 88.86 91.20
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 15.56 1.35 8.12 40.59 1.36 2.03 4.99
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 0.00 0.00 0.00 0.00 0.00
Extraordinary Items -7.76 -2.56 -4.59 194.49 -0.33 13.38 24.79
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,075.75 954.45 907.50 841.21 930.39 1,047.04 1,112.61
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -3.87 1.75 3.55 2.78 12.99 5.28 1.54
Total Income 1,071.88 956.20 911.05 843.99 943.38 1,052.32 1,114.15
EXPENDITURE :
Raw Materials 696.28 605.73 572.09 433.30 497.62 636.34 662.89
Excise Duty 17.45 65.75 64.13 71.64 78.58 95.57 88.84
Power and Fuel Cost 38.09 31.77 36.94 94.59 78.75 85.09 81.05
Other Manufacturing Expenses 38.09 31.77 36.94 94.59 78.75 85.09 81.05
Employee Cost 100.60 93.06 86.22 116.90 113.82 111.66 142.35
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 890.51 828.08 796.32 811.02 847.52 1,013.75 1,056.18
Profit before Interest, Depreciation and Tax 432.95 376.99 702.55 706.92 1,097.61 1,044.77 917.92
Interest and Financial Charges 17.16 16.01 19.70 46.97 59.36 63.08 67.87
Profit before Depreciation and Tax 415.79 360.98 682.85 659.95 1,038.25 981.69 850.05
Depreciation 40.92 35.56 35.39 64.22 71.33 64.94 56.35
Profit Before Tax 63.12 61.43 35.18 197.16 4.10 9.21 -0.27
Tax 13.48 13.72 8.11 25.29 1.47 -0.95 3.67
Profit After Tax 49.64 47.71 27.07 171.87 2.63 10.16 -3.94
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 322.69 275.13 229.26 253.78 83.49 83.74 75.93
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 12.39 1.07 6.46 32.48 1.12 1.71 1.71
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 136.46 136.46 136.87 111.87 76.40 74.90 31.20
Extraordinary Items -7.25 -1.56 -2.85 220.94 0.00 0.00 -11.24
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 19.41 14.13 13.03 62.97 23.26 12.38 9.15
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 34.81 24.35 1.29 -2.71 38.96 58.44 67.74
Adjustments :
Depreciation 0.00 64.59 56.83 54.13 49.93 45.07 35.29
Interest (Net) 0.00 0.00 0.00 0.00 -25.97 -15.26 -7.84
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 -0.09
P/L on Sales of Assets 0.00 -9.62 0.60 -0.05 0.09 0.05 0.18
P/L on Sales of Invest 0.00 0.00 2.80 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 -2.82 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 -28.08 -46.77 -20.74 -37.09 -14.66 -1.18
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 67.41 65.19 51.44 -9.04 16.14 -4.58
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 50.12 40.94 46.47 25.97 15.26 7.84
Direct Taxes Paid 0.00 -8.71 -6.85 -11.79 0.00 -11.60 -19.41
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 -14.75 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 -0.15 0.00 -2.58
Net Cash from Operating Activities 112.36 127.53 103.95 105.21 7.80 59.49 54.04
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -125.33 -122.75 -113.12 -107.03 -143.48 -135.41
Sale of Fixed Assets 0.00 17.53 1.88 0.49 1.44 1.20 0.98
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 -0.09
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 -33.00 -102.96 -115.06 -103.97 -96.90 -135.91 -129.42
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 0.00 133.00 132.33 97.45 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 163.87 126.22 16.71
Proceed from Short Tem Borrowings 0.00 -34.94 -15.88 -29.87 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 -7.85 -9.14 -18.99 -10.17 -32.03 -17.81
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -50.12 -40.94 -46.47 0.00 0.00 0.00
Others -92.36 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -92.36 -19.15 12.21 -51.18 128.81 87.30 78.61
Net Inc./(Dec.) in Cash and Cash Equivalent -13.00 5.42 1.10 -49.94 39.71 10.88 3.23
Cash and Cash Equivalents at End of the year 6.41 19.55 14.13 13.03 62.97 23.26 12.38
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 0.37 1.77 0.20 0.61 5.69 2.25 14.03
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 63.12 61.43 35.18 197.16 4.10 9.21 -0.27
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 97.65 54.48 45.20 -143.80 242.07 230.97 77.95
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 -81.94 -46.49 -25.22 308.28 -46.51 -149.67 25.35
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 -12.38 -9.39 -18.41 -164.89 -200.64 -77.86 -114.72
Net Cash used in Financing Activities -12.38 -9.39 -18.41 -164.89 -200.64 -77.86 -114.72
Net Inc./(Dec.) in Cash and Cash Equivalent 3.33 -1.40 1.57 -0.41 -5.08 3.44 -11.42
Cash and Cash Equivalents at End of the year 3.70 0.37 1.77 0.20 0.61 5.69 2.61
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 349.14 295.20 303.38 299.99 273.50 274.67 251.17
Other Income 3.81 1.41 5.45 4.49 4.81 1.74 4.99
Stock Adjustment -13.51 18.16 -11.86 2.18 0.25 19.50 -0.65
Raw Material 197.38 154.23 171.98 153.15 135.90 127.86 126.57
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 21.71
Employee Expenses 38.97 0.00 37.60 36.15 34.65 35.91 35.01
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 86.76 84.19 74.74 75.81 73.82 68.03 44.67
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 39.54 38.62 30.92 32.70 28.88 21.86 23.64
Interest 5.58 5.79 4.38 4.90 3.67 1.88 5.89
Gross Profit 37.77 34.24 31.99 32.29 30.02 21.72 22.74
Depreciation 14.08 14.10 13.40 13.29 13.11 11.13 13.04
Taxation 4.41 0.21 2.97 4.97 3.96 3.36 0.42
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 14.45 17.95 12.77 12.26 12.12 6.50 9.22
Minority Interest 0.03 -0.08 -0.11 -0.07 0.06 -0.07 -0.08
Share Of P/L Of Associates 0.76 0.72 0.56 -0.25 1.87 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 15.24 18.59 13.22 11.94 14.05 6.43 9.14
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 13.53 13.53 13.53 13.53 13.53 13.53 13.53
EPS Before Extra Ordinary Items
Basic EPS 1.13 1.37 0.98 0.88 1.04 0.48 0.68
Diluted EPS 1.13 1.37 0.98 0.88 1.04 0.48 0.68
EPS After Extra Ordinary Items
Basic EPS 1.13 1.37 0.98 0.88 1.04 0.48 0.68
Diluted EPS 1.13 1.37 0.98 0.88 1.04 0.48 0.68
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 306.58 296.40 263.26 270.68 245.41 236.43 219.28
Other Income 5.31 3.89 7.24 6.51 7.41 2.29 5.02
Stock Adjustment -5.06 2.70 -4.40 0.53 -2.70 9.60 -1.72
Raw Material 205.10 191.75 175.16 172.93 156.44 142.55 140.83
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 6.43
Employee Expenses 26.91 25.76 26.07 25.02 23.75 24.29 23.61
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 44.97 45.34 38.45 39.86 40.21 39.36 25.88
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 33.12 28.96 24.96 27.37 21.66 16.83 18.69
Interest 4.93 5.34 3.91 4.45 3.46 1.58 5.70
Gross Profit 33.50 27.51 28.29 29.43 25.61 17.54 18.01
Depreciation 10.71 10.79 10.15 10.01 9.97 7.82 9.83
Taxation 4.53 1.05 3.47 5.08 3.88 2.12 0.61
Net Profit / Loss 13.57 13.76 11.96 12.59 11.33 7.38 7.57
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 13.53 13.53 13.53 13.53 13.53 13.53 13.53
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 1.00 1.02 0.88 0.93 0.84 0.55 0.56
Diluted EPS 1.00 1.02 0.88 0.93 0.84 0.55 0.56
EPS After Extra Ordinary Items
Basic EPS 1.00 1.02 0.88 0.93 0.84 0.55 0.56
Diluted EPS 1.00 1.02 0.88 0.93 0.84 0.55 0.56
Rs in Cr Dec 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016 Mar 2016
Sales 1,209.31 573.49 1,079.18 525.84 553.34 1,006.96 511.82
Other Income 16.16 9.30 12.97 6.73 6.24 14.20 5.71
Stock Adjustment 8.73 2.43 -4.94 18.85 -6.17 19.11 29.24
Raw Material 615.26 289.05 548.04 254.43 275.99 465.64 213.54
Power And Fuel 0.00 0.00 0.00 21.71 50.44 101.76 47.90
Employee Expenses 145.64 70.80 140.91 70.92 69.99 131.47 67.45
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 308.56 149.63 276.26 112.70 91.41 182.18 100.91
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 131.12 61.58 115.02 45.50 69.52 98.57 49.87
Interest 18.74 8.57 16.94 7.77 9.17 20.28 7.38
Gross Profit 128.54 62.31 111.05 44.46 66.59 92.49 48.20
Depreciation 53.90 26.40 47.71 24.17 23.54 46.73 22.84
Taxation 12.11 8.93 13.39 3.78 9.61 11.47 6.69
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
Net Profit / Loss 55.10 24.38 48.59 15.72 32.87 29.70 15.96
Minority Interest -0.20 -0.01 -0.43 -0.15 -0.28 -0.26 -0.22
Share Of P/L Of Associates 2.90 1.62 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 57.80 25.99 48.16 15.57 32.59 29.44 15.74
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 13.53 13.53 13.53 13.53 13.53 13.53 13.53
EPS Before Extra Ordinary Items
Basic EPS 4.27 1.92 3.56 0.00 2.41 2.18 0.00
Diluted EPS 4.27 1.92 3.56 0.00 2.41 2.18 0.00
EPS After Extra Ordinary Items
Basic EPS 4.27 1.92 3.56 0.00 2.41 2.18 0.00
Diluted EPS 4.27 1.92 3.56 0.00 2.41 2.18 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 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,075.75 559.66 516.09 954.45 455.71 498.74 907.50
Other Income 25.05 11.13 13.92 15.85 7.31 8.54 18.42
Stock Adjustment -3.87 -1.70 -2.17 1.75 7.88 -6.13 3.55
Raw Material 696.28 366.91 329.37 605.73 283.38 322.35 572.09
Power And Fuel 0.00 0.00 0.00 0.00 6.43 17.53 36.94
Employee Expenses 100.60 51.83 48.77 94.44 47.90 46.54 86.22
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 163.86 83.79 80.07 143.54 65.24 54.34 114.41
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 102.95 53.92 49.03 90.22 35.52 54.70 74.70
Interest 17.16 9.25 7.91 16.23 7.28 8.95 19.70
Gross Profit 110.84 55.80 55.04 89.84 35.55 54.29 73.42
Depreciation 40.92 20.94 19.98 35.53 17.65 17.88 35.39
Taxation 13.48 4.52 8.96 11.06 2.73 8.33 8.11
Net Profit / Loss 49.64 25.72 23.92 42.59 14.95 27.64 27.07
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 13.53 13.53 13.53 13.53 13.53 13.53 13.53
Equity Dividend Rate 80.00 0.00 0.00 75.00 0.00 0.00 60.00
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 3.67 0.00 1.77 3.15 0.00 2.04 2.00
Diluted EPS 3.67 0.00 1.77 3.15 0.00 2.04 2.00
EPS After Extra Ordinary Items
Basic EPS 3.67 0.00 1.77 3.15 0.00 2.04 2.00
Diluted EPS 3.67 0.00 1.77 3.15 0.00 2.04 2.00