20 Jul 2018 | 5:40 PM
 

Rupa & Company Ltd. Share Price Live (BSE)
0

BSE Code: 533552 | NSE Symbol: RUPA
352.60
-5.90
(-1.64 %)
20 Jul 2018 | 03:58 PM
Change company
  • Open (Rs)
    361.00
  • Prev. close (Rs.)
    358.50
  • High (Rs.)
    364.45
  • Low (Rs.)
    350.15
  • 52W H (Rs.)
    512.71
  • 52W L (Rs.)
    350.00
  • Volume
    499
  • MCap (Rs in Cr.)
    2,804.06

Rupa & Company Ltd. Financial Information

Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 9.09 8.29 8.57 8.31 8.52 5.48 42.38
Adjusted Cash EPS (Rs.) 11.12 10.21 10.47 9.72 9.36 6.25 48.23
Reported EPS (Rs.) 9.09 8.29 8.57 8.31 8.15 5.48 42.38
Reported Cash EPS (Rs.) 11.12 10.21 10.47 9.72 8.99 6.25 48.23
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 17.46 16.61 17.32 16.40 15.81 11.36 87.36
Book Value (Excl Rev Res) Per Share (Rs.) 17.46 16.61 17.32 16.40 15.81 11.36 87.36
Book Value (Incl Rev Res) Per Share (Rs.) 17.46 16.61 17.32 16.40 15.81 11.36 87.36
Net Operating Income Per Share (Rs.) 137.41 127.61 122.30 113.72 104.24 89.41 817.40
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 12.70 13.01 14.16 14.42 15.17 12.70 10.68
Gross Profit Margin (%) 11.22 11.51 12.60 13.17 14.36 11.84 9.97
Net Profit Margin (%) 6.61 6.49 7.00 7.24 7.80 6.11 5.18
Adjusted Cash Margin (%) 8.07 7.96 8.52 8.48 8.96 6.98 5.88
Adjusted Return On Net Worth (%) 16.43 17.94 20.79 23.07 27.81 22.06 20.09
Reported Return On Net Worth (%) 16.43 17.94 20.79 23.07 26.59 22.06 20.09
Return On long Term Funds (%) 28.42 32.45 38.06 42.58 46.39 39.79 34.49
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.01 0.02 0.04 0.06 0.08 0.14
Total Debt/Equity 0.18 0.39 0.63 0.65 0.85 0.85 1.05
Owners fund as % of total Source 0.18 0.39 0.63 0.65 0.85 0.85 1.05
Fixed Assets Turnover Ratio 2.12 1.94 1.93 1.96 2.03 2.01 2.13
LIQUIDITY RATIOS
Current Ratio 2.82 3.02 2.84 2.72 2.76 2.77 2.67
Current Ratio (Inc. ST Loans) 1.54 1.15 0.97 0.95 0.86 0.87 0.84
Quick Ratio 1.29 1.26 1.08 1.07 1.08 1.17 0.96
Inventory Turnover Ratio 17.46 16.61 17.32 16.40 15.81 11.36 87.36
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 39.92 38.61 35.20 28.72 31.82 27.42
Dividend payout Ratio (Cash Profit) 0.00 32.42 31.59 30.08 26.03 27.90 24.09
Earning Retention Ratio 100.00 60.08 61.39 64.80 72.53 68.18 72.58
Cash Earnings Retention Ratio 100.00 67.58 68.41 69.92 75.01 72.10 75.91
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.91 1.76 2.49 2.41 2.79 3.39 4.57
Financial Charges Coverage Ratio 13.38 7.23 6.07 5.57 6.03 4.19 4.54
Fin. Charges Cov.Ratio (Post Tax) 9.37 5.32 4.54 4.13 4.40 3.29 3.46
COMPONENT RATIOS
Material Cost Component(% earnings) 44.67 42.43 53.73 51.47 55.92 55.95 65.70
Selling Cost Component 7.35 7.25 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 2.56 2.64 0.93
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 2.12 1.94 1.93 1.96 2.03 2.01 2.13
Bonus Component In Equity Capital (%) 0.62 0.62 0.62 0.62 0.62 0.62 0.62
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 2,805.55 2,809.54 2,811.69 2,812.84 2,812.78 2,813.50 2,811.33
EV / Net Sales (X) 2.57 2.77 2.89 3.11 3.39 3.96 4.32
EV / EBITDA (X) 19.84 20.68 19.69 20.43 22.19 30.90 39.72
MarketCap / Sales (X) 2.58 2.78 2.90 3.12 3.40 3.96 4.34
Retention Ratios (%) 0.00 60.08 61.39 64.80 71.28 68.18 72.58
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 2.58 2.78 2.90 3.12 3.40 3.97 0.43
Earning Yield (%) 0.03 0.02 0.02 0.02 0.02 0.02 0.12
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 9.70 8.26 8.26 7.80 8.14 5.22 41.39
Adjusted Cash EPS (Rs.) 11.59 10.16 10.16 9.21 8.97 5.98 47.15
Reported EPS (Rs.) 9.70 9.80 8.26 7.80 7.77 5.22 40.26
Reported Cash EPS (Rs.) 11.59 11.71 10.16 9.21 8.60 5.98 46.02
Dividend Per Share 2.75 2.75 2.75 2.50 2.00 1.50 10.00
Operating Profit Per Share (Rs.) 17.73 16.51 16.84 15.64 15.22 10.90 83.73
Book Value (Excl Rev Res) Per Share (Rs.) 17.73 16.51 16.84 15.64 15.22 10.90 83.73
Book Value (Incl Rev Res) Per Share (Rs.) 17.73 16.51 16.84 15.64 15.22 10.90 83.73
Net Operating Income Per Share (Rs.) 136.34 127.39 121.86 112.43 102.66 87.87 802.90
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 194.43
PROFITABILITY RATIOS
Operating Margin (%) 13.00 12.96 13.82 13.91 14.82 12.40 10.42
Gross Profit Margin (%) 11.61 11.46 12.26 12.66 14.00 11.54 9.71
Net Profit Margin (%) 7.11 7.69 6.78 6.88 7.55 5.93 5.00
Adjusted Cash Margin (%) 8.47 7.94 8.29 8.12 8.72 6.80 5.86
Adjusted Return On Net Worth (%) 17.40 17.94 20.90 22.74 27.65 21.75 20.17
Reported Return On Net Worth (%) 17.40 21.30 20.90 22.74 26.39 21.75 19.62
Return On long Term Funds (%) 29.15 32.39 38.47 42.45 46.28 39.31 32.29
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.01 0.02 0.04 0.06 0.08 0.20
Total Debt/Equity 0.18 0.39 0.66 0.66 0.87 0.85 1.13
Owners fund as % of total Source 0.18 0.39 0.66 0.66 0.87 0.85 1.13
Fixed Assets Turnover Ratio 2.12 1.97 1.99 2.01 2.07 1.99 2.09
LIQUIDITY RATIOS
Current Ratio 2.94 3.04 2.68 2.65 2.76 2.74 2.86
Current Ratio (Inc. ST Loans) 1.58 1.15 0.94 0.93 0.85 0.86 0.76
Quick Ratio 1.38 1.26 1.02 1.09 1.12 1.20 1.12
Inventory Turnover Ratio 17.73 16.51 16.84 15.64 15.22 10.90 83.73
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 28.05 33.28 32.03 25.75 28.72 24.83
Dividend payout Ratio (Cash Profit) 0.00 23.48 27.07 27.14 23.25 25.06 21.72
Earning Retention Ratio 100.00 66.70 66.72 67.97 75.43 71.28 75.85
Cash Earnings Retention Ratio 100.00 72.95 72.93 0.00 77.71 74.94 78.80
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.87 1.77 2.57 2.47 2.84 3.43 4.90
Financial Charges Coverage Ratio 13.73 7.20 5.94 5.36 5.84 4.13 4.73
Fin. Charges Cov.Ratio (Post Tax) 9.76 5.96 4.45 3.99 4.27 3.25 3.55
COMPONENT RATIOS
Material Cost Component(% earnings) 44.29 42.50 55.82 53.20 57.18 58.63 66.23
Selling Cost Component 7.35 7.85 0.00 0.00 0.00 0.00 11.44
Exports as percent of Total Sales 2.03 1.74 2.33 2.11 2.60 2.69 0.94
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 2.12 1.97 1.99 2.01 2.07 1.99 2.09
Bonus Component In Equity Capital (%) 0.62 0.62 0.62 0.62 0.62 0.62 0.62
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 2,808.31 2,812.28 2,813.37 2,813.27 2,813.03 2,813.64 2,811.40
EV / Net Sales (X) 2.59 2.78 2.90 3.15 3.45 4.03 4.40
EV / EBITDA (X) 19.45 20.82 20.26 21.41 23.06 32.20 41.44
MarketCap / Sales (X) 2.60 2.78 2.91 3.15 3.45 4.03 4.41
Retention Ratios (%) 0.00 71.95 66.72 67.97 74.25 71.28 75.17
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 2.60 2.79 2.91 3.16 3.46 4.04 0.44
Earning Yield (%) 0.03 0.03 0.02 0.02 0.02 0.01 0.11
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 7.96 7.96 7.96 7.96 7.96 7.96 7.96
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 431.71 359.46 319.86 278.42 235.61 189.44 159.74
Loan Funds
Secured Loans 80.37 143.09 206.80 186.44 207.52 168.34 175.28
Unsecured Loans 0.00 0.00 0.86 0.00 0.00 0.00 0.00
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Policy Holders Funds 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 520.05 510.51 535.48 472.82 451.09 365.74 342.99
USES OF FUNDS
Fixed Assets
Gross Block 251.56 223.71 189.67 182.46 169.42 137.65 125.29
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 82.28 67.75 53.16 37.57 26.79 21.45 16.71
Net Block 169.28 155.96 136.52 144.89 142.63 116.21 108.57
Capital Work in Progress 0.00 8.78 19.03 4.31 1.15 3.99 4.02
Investments 0.01 0.01 0.01 0.01 0.01 0.01 0.01
Net Current Assets
Current Assets, Loans and Advances 543.39 516.61 586.69 511.37 481.42 384.37 367.98
Less : Current Liabilities and Provisions 192.63 170.85 206.76 187.77 174.12 138.83 137.60
Total Net Current Assets 350.76 345.76 379.93 323.61 307.30 245.54 230.38
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 520.05 510.51 535.48 472.82 451.09 365.74 342.99
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 0.09 0.08 0.09 0.07 0.06 0.06 0.06
Contingent liabilities 4.09 8.66 13.37 9.94 12.04 4.19 3.68
Number of Equity shares outstanding 7.95 7.95 7.95 7.95 7.95 7.95 0.80
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 7.96 7.96 7.96 7.96 7.96 7.96 7.96
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 435.05 357.95 306.31 264.83 226.03 182.88 155.23
Loan Funds
Secured Loans 80.37 143.09 206.80 180.77 202.58 163.09 183.69
Unsecured Loans 0.00 0.00 0.86 0.00 0.00 0.00 0.00
Total 523.39 508.99 521.94 453.56 436.58 353.93 346.88
USES OF FUNDS
Fixed Assets
Gross Block 238.14 220.18 186.14 178.93 165.87 134.15 128.53
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 81.64 67.26 52.72 37.20 26.49 21.21 23.28
Net Block 156.51 152.92 133.42 141.72 139.39 112.94 105.25
Capital Work in Progress 0.00 8.78 19.03 4.31 1.15 3.99 12.28
Investments 8.13 4.13 4.12 4.12 4.12 4.12 4.12
Net Current Assets
Current Assets, Loans and Advances 543.66 511.47 582.40 487.25 457.96 366.41 346.29
Less : Current Liabilities and Provisions 184.91 168.32 217.03 183.85 166.04 133.52 121.06
Total Net Current Assets 358.75 343.16 365.37 303.40 291.92 232.89 225.22
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 523.39 508.99 521.94 453.56 436.58 353.93 346.88
Note :
Book Value of Unquoted Investments 8.12 4.12 4.11 4.11 4.11 4.11 4.12
Market Value of Quoted Investments 0.09 0.08 0.09 0.07 0.06 0.06 0.00
Contingent liabilities 8.78 8.62 17.34 9.86 11.98 4.14 3.23
Number of Equity shares outstanding 7.95 7.95 7.95 7.95 7.95 7.95 0.80
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 1,092.75 1,014.83 972.60 904.37 828.99 711.00 650.03
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 10.18 55.54 -56.50 -9.49 -50.14 -25.43 -77.46
Total Income 1,102.93 1,070.37 916.10 894.88 778.85 685.57 572.58
EXPENDITURE :
Raw Materials 479.13 429.97 488.12 402.23 395.16 349.74 379.22
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 12.37 10.58 11.74 9.98 10.01 7.44 3.83
Other Manufacturing Expenses 12.37 10.58 11.74 9.98 10.01 7.44 3.83
Employee Cost 38.22 29.68 26.00 16.46 11.34 8.88 6.43
Selling and Administration Expenses 80.38 73.66 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 622.47 554.47 537.59 438.66 426.52 373.50 393.30
Profit before Interest, Depreciation and Tax 262.13 242.49 213.21 207.16 190.43 159.38 140.88
Interest and Financial Charges 10.57 18.78 23.54 24.70 21.01 21.73 15.60
Profit before Depreciation and Tax 251.56 223.71 189.67 182.46 169.42 137.65 125.29
Depreciation 16.21 15.24 15.13 11.25 6.70 6.13 4.65
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 114.62 101.85 104.11 101.71 96.09 63.20 50.53
Tax 42.37 35.92 35.94 35.64 31.31 19.65 16.83
Profit After Tax 72.25 65.93 68.17 66.07 64.78 43.56 33.70
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. 72.25 65.93 68.17 66.07 64.78 43.56 33.70
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 319.99 274.06 244.46 209.55 165.09 116.67 84.86
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 21.87 21.87 19.88 15.90 11.93 7.95
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 0.00 0.00 0.00 0.00 -2.96 0.00 0.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 1,084.22 1,013.03 969.07 894.10 816.42 698.80 638.50
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 116.16
Stock Adjustments 14.58 55.29 -73.68 -7.61 -44.87 -33.05 -60.62
Total Income 1,098.80 1,068.32 895.39 886.49 771.55 665.74 694.05
EXPENDITURE :
Raw Materials 334.96 286.24 493.24 384.44 372.48 334.38 354.09
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 12.37 10.58 11.74 9.95 10.01 7.44 3.83
Other Manufacturing Expenses 12.37 10.58 11.74 9.95 10.01 7.44 119.99
Employee Cost 35.04 29.54 25.90 14.86 10.46 8.28 6.11
Selling and Administration Expenses 79.78 79.62 0.00 0.00 0.00 0.00 73.09
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 474.52 416.55 542.62 419.20 402.95 357.54 557.11
Profit before Interest, Depreciation and Tax 248.66 238.94 209.52 203.45 186.76 155.29 142.88
Interest and Financial Charges 10.52 18.76 23.38 24.52 20.89 21.14 14.35
Profit before Depreciation and Tax 238.14 220.18 186.14 178.93 165.87 134.15 128.53
Depreciation 15.05 15.17 15.06 11.18 6.63 6.06 4.58
Profit Before Tax 118.85 113.47 100.43 95.73 91.50 60.19 48.00
Tax 41.74 35.51 34.73 33.68 29.74 18.66 15.99
Profit After Tax 77.11 77.95 65.71 62.06 61.76 41.52 32.02
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 323.33 272.54 228.41 195.96 155.51 110.12 80.34
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 17.42 19.92 16.50 13.20 9.99 6.66
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 8.12 4.12 4.11 4.11 4.11 4.11 4.12
Extraordinary Items 0.00 12.30 0.00 0.00 -2.96 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2007 Mar 2006
Cash and Cash Equivalents at Beginning of the year 7.43 6.91 4.87 3.35 3.24 1.98
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 63.20 50.53 38.45 22.15 15.40 11.05
Adjustments :
Depreciation 0.00 4.65 3.62 3.10 2.63 1.83
Interest (Net) 0.00 0.24 0.25 0.29 -6.39 -2.60
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.08 0.09 0.06 0.09 0.04
P/L on Sales of Invest 0.00 0.00 -0.01 0.00 0.00 0.00
Prov. and W/O (Net) 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
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 4.89 -23.63 -11.74 -27.84 2.33
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 31.69 27.71 -24.24 6.12 2.71
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 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 13.64 5.28 7.64 7.29 9.31
Direct Taxes Paid 0.00 -14.17 -11.62 -6.11 -4.39 -2.79
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00
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 45.73 -17.38 -25.77 20.44 -13.72 -11.71
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -29.20 -34.94 -13.40 0.18 0.05
Sale of Fixed Assets 0.00 0.17 0.06 0.08 -13.86 -10.21
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.61 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 -6.00 -5.00 0.00 0.00
Sale of Investments 0.00 6.00 5.06 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.80 2.77 1.04 0.00 0.00
Dividend Received 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
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 -13.70 -22.22 -32.44 -17.27 -13.68 -10.16
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 59.20 70.18 0.00 30.61 24.50
Proceed from Short Tem Borrowings 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
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 -6.03 -4.65 -1.88 -1.83 -1.55
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -13.05 -5.28 -7.19 0.07 0.19
Others -34.20 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -34.20 40.12 60.25 -1.60 28.85 23.13
Net Inc./(Dec.) in Cash and Cash Equivalent -2.17 0.52 2.04 1.57 1.45 1.26
Cash and Cash Equivalents at End of the year 5.27 7.43 6.91 4.92 4.70 3.24
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2013 Mar 2012 Mar 2011 Mar 2010
Cash and Cash Equivalents at Beginning of the year 5.01 3.85 4.04 5.12 7.36 6.88 4.84
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 118.85 113.47 100.43 91.50 60.19 48.03 36.86
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 4.58 3.55
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.23 0.20
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 0.08 0.09
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 -0.01
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 -0.01
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 -9.87 -21.84
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 26.52 26.05
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 0.00 0.00 0.00 0.00 13.24 5.15
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 -14.13 -11.32
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 0.00 0.00 47.27 23.60 50.06 -20.08 -27.68
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 -29.15 -34.92
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.17 0.06
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 0.61
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00 -6.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 6.00 5.06
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 0.80 2.77
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 -0.01 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 0.00 0.00 -20.04 -30.36 -13.69 -22.18 -32.41
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 61.40 71.25
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 -6.03 -4.65
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 -12.65 -5.15
Others 0.00 0.00 -27.29 7.37 -38.61 0.00 0.00
Net Cash used in Financing Activities 0.00 0.00 -27.29 7.37 -38.61 42.73 61.45
Net Inc./(Dec.) in Cash and Cash Equivalent 3.89 1.17 -0.06 0.61 -2.24 0.48 1.36
Cash and Cash Equivalents at End of the year 8.90 5.01 3.98 5.74 5.12 7.36 6.20
Rs in Cr Mar 2014 Dec 2013 Sep 2013 Jun 2013 Mar 2013 Dec 2012 Sep 2012
Sales 288.11 190.50 230.12 195.64 251.87 170.64 230.94
Other Income 6.36 0.29 0.33 0.25 0.14 0.25 0.32
Stock Adjustment 44.57 2.70 -18.61 -38.15 10.25 -48.06 -5.62
Raw Material 121.99 80.01 135.93 125.52 113.09 122.95 130.65
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 5.60 4.02 4.12 2.73 3.27 3.11 3.03
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 74.40 73.05 77.09 77.02 82.22 63.52 72.89
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 40.48 30.55 30.94 28.44 42.69 27.94 29.76
Interest 7.28 5.15 7.02 5.24 7.48 4.04 4.90
Gross Profit 39.56 25.70 24.25 23.45 35.35 24.15 25.18
Depreciation 5.71 1.87 1.79 1.87 1.84 1.66 1.62
Taxation 11.16 8.08 9.09 7.31 11.00 7.30 7.64
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 20.96 15.74 15.10 14.27 22.51 15.19 15.91
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 20.96 15.74 15.10 14.27 22.51 15.19 15.91
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 7.95 7.95 7.95 7.95 7.95 7.95 7.95
EPS Before Extra Ordinary Items
Basic EPS 0.00 1.98 1.90 1.79 2.83 1.91 2.00
Diluted EPS 0.00 1.98 1.90 1.79 2.83 1.91 2.00
EPS After Extra Ordinary Items
Basic EPS 0.00 1.98 1.90 1.79 2.83 1.91 2.00
Diluted EPS 0.00 1.98 1.90 1.79 2.83 1.91 2.00
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 1.99 1.99 1.99 1.99 1.99 1.99 1.99
Agg.Of Non PromotoHolding(%) 25.07 25.07 25.07 25.07 25.07 25.07 25.07
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 420.27 277.96 248.23 163.47 381.82 209.64 272.44
Other Income 0.44 0.70 1.23 1.05 0.87 0.45 1.17
Stock Adjustment 25.92 25.40 24.26 -83.78 117.84 -27.80 -64.58
Raw Material 175.61 109.93 88.50 133.47 95.27 102.40 175.66
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 10.65 9.82 8.54 10.02 10.20 8.63 7.95
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 140.58 91.50 88.61 84.89 118.20 93.07 115.54
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 67.52 41.32 38.33 18.88 40.31 33.34 37.88
Interest 1.62 2.11 2.10 1.77 1.66 3.13 2.63
Gross Profit 66.34 39.91 37.46 18.16 39.52 30.66 36.41
Depreciation 3.30 3.48 3.70 3.92 3.78 3.81 3.77
Taxation 23.14 12.59 12.15 4.96 12.22 9.84 11.41
Net Profit / Loss 39.89 23.84 21.61 9.28 23.52 17.00 21.23
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 7.95 7.95 7.95 7.95 7.95 7.95 7.95
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 5.02 3.00 2.72 1.17 2.96 2.14 2.67
Diluted EPS 5.02 3.00 2.72 1.17 2.96 2.14 2.67
EPS After Extra Ordinary Items
Basic EPS 5.02 3.00 2.72 1.17 2.96 2.14 2.67
Diluted EPS 5.02 3.00 2.72 1.17 2.96 2.14 2.67
Rs in Cr Dec 2018 Dec 2017 Dec 2016 Dec 2014 Mar 2014 Sep 2013 Dec 2013
Sales 1,156.76 1,092.75 1,014.83 904.37 478.62 425.75 828.99
Other Income 2.45 2.54 3.78 7.24 6.66 0.58 1.00
Stock Adjustment -20.81 10.18 55.54 -9.49 47.27 -56.76 -50.14
Raw Material 507.55 479.13 429.96 463.45 202.00 261.45 461.77
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 46.66 38.22 29.68 16.46 9.61 6.85 11.34
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 435.99 417.80 367.56 301.56 147.45 154.11 278.48
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 155.46 139.05 132.09 130.42 71.03 59.38 125.77
Interest 8.10 10.57 18.78 24.70 12.43 12.27 21.01
Gross Profit 149.81 131.03 117.09 112.96 65.26 47.70 105.75
Depreciation 15.79 16.21 15.24 11.25 7.58 3.67 6.70
Taxation 47.80 42.37 35.92 35.64 19.24 16.40 31.31
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 86.23 72.45 65.93 66.07 36.71 29.36 64.78
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 86.23 72.45 65.93 66.07 36.71 29.36 64.78
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 7.95 7.95 7.95 7.95 7.95 7.95 7.95
EPS Before Extra Ordinary Items
Basic EPS 10.84 9.09 8.29 8.31 0.00 3.69 8.15
Diluted EPS 10.84 9.09 8.29 8.31 0.00 3.69 8.15
EPS After Extra Ordinary Items
Basic EPS 10.84 9.09 8.29 8.31 0.00 3.69 8.15
Diluted EPS 10.84 9.09 8.29 8.31 0.00 3.69 8.15
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 1.99 1.99 1.99 1.99
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 25.07 25.07 25.07 25.07
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,126.11 698.22 411.70 1,084.22 591.47 492.75 1,013.03
Other Income 3.42 1.13 2.28 3.39 1.32 2.07 3.77
Stock Adjustment -8.21 51.32 -59.53 14.58 90.04 -75.45 55.29
Raw Material 507.50 285.54 221.96 479.57 197.68 281.90 429.90
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 39.02 20.46 18.56 35.04 18.83 16.21 29.54
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 421.76 232.07 173.50 413.98 211.27 202.71 366.98
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 166.04 108.83 57.21 141.03 73.65 67.38 131.32
Interest 7.59 3.72 3.87 10.52 4.79 5.73 18.76
Gross Profit 161.86 106.24 55.62 133.90 70.18 63.72 116.34
Depreciation 14.41 6.79 7.63 15.05 7.60 7.45 15.17
Taxation 52.84 35.73 17.11 41.74 22.06 19.68 35.51
Net Profit / Loss 94.61 63.73 30.89 77.11 40.52 36.59 77.95
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 7.95 7.95 7.95 7.95 7.95 7.95 7.95
Equity Dividend Rate 300.00 0.00 0.00 275.00 0.00 0.00 275.00
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 11.90 0.00 3.88 9.70 0.00 4.60 9.80
Diluted EPS 11.90 0.00 3.88 9.70 0.00 4.60 9.80
EPS After Extra Ordinary Items
Basic EPS 11.90 0.00 3.88 9.70 0.00 4.60 9.80
Diluted EPS 11.90 0.00 3.88 9.70 0.00 4.60 9.80