17 Nov 2018 | 5:18 PM
 

Shreyas Shipping & Logistics Ltd. Share Price Live (BSE)
0

BSE Code: 520151 | NSE Symbol: SHREYAS
221.50
-6.40
(-2.80 %)
16 Nov 2018 | 04:01 PM
Change company
  • Open (Rs)
    227.00
  • Prev. close (Rs.)
    227.90
  • High (Rs.)
    230.00
  • Low (Rs.)
    221.00
  • 52W H (Rs.)
    645.00
  • 52W L (Rs.)
    192.00
  • Volume
    393
  • MCap (Rs in Cr.)
    486.37

Shreyas Shipping & Logistics 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.) 35.99 2.10 22.16 43.92 6.30 6.58 2.22
Adjusted Cash EPS (Rs.) 44.65 11.62 30.68 48.89 14.52 14.07 8.37
Reported EPS (Rs.) 41.92 48.31 21.97 27.52 -2.53 6.58 2.22
Reported Cash EPS (Rs.) 50.58 57.83 30.49 32.49 5.69 14.07 8.37
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 50.79 29.98 35.21 55.68 20.81 18.97 11.02
Book Value (Excl Rev Res) Per Share (Rs.) 50.79 29.98 35.21 55.68 20.81 18.97 11.02
Book Value (Incl Rev Res) Per Share (Rs.) 50.79 29.98 35.21 55.68 20.81 18.97 11.02
Net Operating Income Per Share (Rs.) 246.20 326.81 271.24 248.61 221.93 177.11 123.32
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 20.63 9.17 12.98 22.39 9.37 10.71 8.93
Gross Profit Margin (%) 17.11 6.25 9.84 20.39 5.67 6.48 3.95
Net Profit Margin (%) 17.02 14.78 8.25 11.24 -0.94 3.96 2.07
Adjusted Cash Margin (%) 18.01 3.52 11.37 19.76 6.71 8.14 7.02
Adjusted Return On Net Worth (%) 18.70 1.38 20.38 49.58 9.98 9.51 3.39
Reported Return On Net Worth (%) 21.78 31.82 20.20 31.07 -4.00 9.51 3.39
Return On long Term Funds (%) 16.13 11.34 17.80 41.35 14.15 11.38 5.85
LEVERAGE RATIOS
Long Term Debt / Equity 0.41 0.34 0.50 0.41 0.49 0.58 0.45
Total Debt/Equity 0.52 0.44 0.76 0.55 0.70 0.74 0.54
Owners fund as % of total Source 0.52 0.44 0.76 0.55 0.70 0.74 0.54
Fixed Assets Turnover Ratio 0.96 1.57 1.60 1.95 1.87 1.57 1.27
LIQUIDITY RATIOS
Current Ratio 2.65 2.43 1.75 2.18 1.42 1.54 1.53
Current Ratio (Inc. ST Loans) 1.59 1.54 0.80 1.23 0.84 0.88 0.99
Quick Ratio 2.49 2.32 1.65 2.06 1.32 1.43 1.40
Inventory Turnover Ratio 50.79 29.98 35.21 55.68 20.81 18.97 11.02
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 1.16 3.24 7.52 9.15 0.00 11.73 32.38
Dividend payout Ratio (Cash Profit) 0.96 2.70 5.42 7.75 13.61 5.48 8.57
Earning Retention Ratio 98.65 25.55 92.55 94.27 0.00 88.27 67.62
Cash Earnings Retention Ratio 98.91 86.53 94.62 94.85 94.67 94.52 91.43
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.24 5.81 2.66 0.99 2.97 3.54 3.55
Financial Charges Coverage Ratio 9.01 4.90 6.77 11.99 4.07 4.60 4.70
Fin. Charges Cov.Ratio (Post Tax) 9.70 9.68 6.57 7.98 2.16 4.35 4.49
COMPONENT RATIOS
Material Cost Component(% earnings) 3.50 2.09 2.35 1.62 1.95 2.11 2.64
Selling Cost Component 0.09 0.04 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 0.96 1.57 1.60 1.95 1.87 1.57 1.27
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 486.79 484.03 487.30 467.96 476.74 485.24 479.50
EV / Net Sales (X) 0.90 0.67 0.82 0.86 0.98 1.25 1.77
EV / EBITDA (X) 4.23 6.76 5.91 3.77 10.07 11.09 18.63
MarketCap / Sales (X) 0.91 0.69 0.83 0.91 1.01 1.27 1.83
Retention Ratios (%) 98.84 96.76 92.48 90.85 0.00 88.27 67.62
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 3.22
Price / Sales (X) 0.91 0.69 0.83 0.91 1.01 1.27 1.83
Earning Yield (%) 0.19 0.21 0.10 0.12 -0.01 0.03 0.01
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 37.44 12.17 22.17 40.20 5.01 5.75 2.01
Adjusted Cash EPS (Rs.) 46.10 20.17 29.45 44.25 12.05 12.14 7.29
Reported EPS (Rs.) 36.85 1.60 22.17 24.26 -3.69 5.75 2.11
Reported Cash EPS (Rs.) 45.51 9.60 29.45 28.31 3.35 12.14 7.39
Dividend Per Share 1.50 1.00 1.30 2.00 0.60 0.60 0.50
Operating Profit Per Share (Rs.) 50.79 22.74 31.88 47.14 15.55 14.57 7.82
Book Value (Excl Rev Res) Per Share (Rs.) 50.79 22.74 31.88 47.14 15.55 14.57 7.82
Book Value (Incl Rev Res) Per Share (Rs.) 50.79 22.74 31.88 47.14 15.55 14.57 7.82
Net Operating Income Per Share (Rs.) 246.20 168.58 142.55 132.41 113.02 93.05 76.37
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 20.63 13.49 22.36 35.59 13.76 15.65 10.23
Gross Profit Margin (%) 17.11 8.74 17.25 32.54 7.52 8.79 3.32
Net Profit Margin (%) 14.96 0.95 15.55 18.32 -3.24 6.12 3.14
Adjusted Cash Margin (%) 18.60 11.78 20.32 33.24 10.58 12.91 9.79
Adjusted Return On Net Worth (%) 26.30 11.40 21.46 48.37 8.24 8.46 3.07
Reported Return On Net Worth (%) 25.89 1.50 21.46 29.19 -6.07 8.46 3.22
Return On long Term Funds (%) 19.77 10.90 17.79 37.40 10.29 8.65 4.74
LEVERAGE RATIOS
Long Term Debt / Equity 0.55 0.49 0.46 0.41 0.49 0.55 0.33
Total Debt/Equity 0.70 0.63 0.62 0.46 0.56 0.58 0.33
Owners fund as % of total Source 0.70 0.63 0.62 0.46 0.56 0.58 0.33
Fixed Assets Turnover Ratio 1.18 0.99 0.99 1.22 1.12 0.96 0.84
LIQUIDITY RATIOS
Current Ratio 2.00 1.67 1.62 2.09 1.17 1.40 1.52
Current Ratio (Inc. ST Loans) 1.08 0.96 0.78 1.48 0.90 1.17 1.52
Quick Ratio 1.79 1.53 1.46 1.92 1.04 1.23 1.32
Inventory Turnover Ratio 50.79 22.74 31.88 47.14 15.55 14.57 7.82
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 1.32 97.72 5.86 8.24 0.00 12.20 30.17
Dividend payout Ratio (Cash Profit) 1.07 16.31 4.41 7.06 17.90 5.78 8.61
Earning Retention Ratio 98.70 87.13 94.14 95.03 0.00 87.80 68.35
Cash Earnings Retention Ratio 98.95 92.24 95.59 95.49 95.03 94.22 91.28
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.17 3.35 2.19 0.87 2.82 3.23 2.86
Financial Charges Coverage Ratio 9.01 5.50 8.43 14.89 4.23 5.08 5.45
Fin. Charges Cov.Ratio (Post Tax) 8.83 3.09 8.26 9.81 1.87 4.98 5.47
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 4.03 4.26
Selling Cost Component 0.09 0.08 0.16 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 36.76 0.00 26.46 34.29 35.01 27.56 34.90
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 1.18 0.99 0.99 1.22 1.12 0.96 0.84
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 486.79 484.03 488.82 474.97 478.09 487.55 487.15
EV / Net Sales (X) 0.90 1.31 1.56 1.63 1.93 2.39 2.91
EV / EBITDA (X) 4.23 8.72 6.51 4.52 13.32 14.34 23.55
MarketCap / Sales (X) 0.91 1.34 1.58 1.70 1.99 2.42 2.95
Retention Ratios (%) 98.68 2.28 94.14 91.76 0.00 87.80 69.83
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.91 1.34 1.58 1.70 1.99 2.42 2.95
Earning Yield (%) 0.16 0.01 0.10 0.11 -0.02 0.03 0.01
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 21.96 21.96 21.96 21.96 21.96 21.96 21.96
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 10.00
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 400.44 311.34 216.74 172.53 116.62 129.88 121.58
Loan Funds
Secured Loans 219.66 148.15 180.81 102.81 97.50 112.70 67.95
Unsecured Loans 0.00 0.00 1.00 4.00 0.00 0.16 0.00
Minority Interest 0.00 0.00 12.03 10.78 10.39 10.24 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 642.06 481.45 432.54 312.07 246.46 274.94 221.48
USES OF FUNDS
Fixed Assets
Gross Block 408.14 273.98 369.81 260.78 323.78 317.98 249.00
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 23.76 10.71 81.68 64.86 116.01 79.15 63.12
Net Block 384.38 263.27 288.13 195.91 207.77 238.83 185.88
Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 28.40 46.49 65.54 32.72 2.60 0.09 11.20
Net Current Assets
Current Assets, Loans and Advances 367.89 291.75 183.54 154.28 121.43 102.26 70.66
Less : Current Liabilities and Provisions 138.61 120.06 104.67 70.85 85.33 66.23 46.25
Total Net Current Assets 229.28 171.69 78.88 83.43 36.10 36.03 24.41
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 642.06 481.45 432.54 312.07 246.46 274.94 221.48
Note :
Book Value of Unquoted Investments 28.40 46.49 63.81 32.72 2.60 0.09 11.20
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 33.06 49.53 10.20 10.08 4.25 3.24 16.31
Number of Equity shares outstanding 2.20 2.20 2.20 2.20 2.20 2.20 2.20
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 21.96 21.96 21.96 21.96 21.96 21.96 21.96
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 290.52 212.29 204.80 160.55 111.43 127.23 121.57
Loan Funds
Secured Loans 219.66 148.15 141.59 84.56 74.64 86.11 47.94
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 532.14 382.40 368.35 267.07 208.03 235.30 191.47
USES OF FUNDS
Fixed Assets
Gross Block 408.14 273.98 319.81 226.31 290.53 285.48 219.00
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 23.76 10.71 68.08 52.10 105.29 70.94 57.09
Net Block 384.38 263.27 251.74 174.21 185.24 214.54 161.91
Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 38.40 55.99 74.36 39.96 12.10 2.59 13.68
Net Current Assets
Current Assets, Loans and Advances 219.18 157.60 110.88 101.63 73.01 63.65 46.65
Less : Current Liabilities and Provisions 109.82 94.46 68.62 48.73 62.31 45.49 30.77
Total Net Current Assets 109.36 63.14 42.25 52.90 10.70 18.17 15.88
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 532.14 382.40 368.35 267.07 208.03 235.30 191.47
Note :
Book Value of Unquoted Investments 38.40 55.99 74.36 39.96 12.10 2.59 13.68
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 3.97 22.03 28.21 20.36 23.03 23.46 15.77
Number of Equity shares outstanding 2.20 2.20 2.20 2.20 2.20 2.20 2.20
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 540.59 717.60 595.57 545.88 487.31 388.89 270.78
Other Income 183.90 453.95 338.85 267.72 264.19 202.87 133.19
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 724.49 1,171.55 934.42 813.60 751.50 591.76 403.96
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 153.31 107.48 95.47 98.48 117.63 93.12 75.83
Other Manufacturing Expenses 337.21 561.43 434.33 366.20 381.82 295.99 209.02
Employee Cost 63.17 57.28 51.98 36.80 37.80 32.77 23.54
Selling and Administration Expenses 0.52 0.33 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 554.21 726.52 581.78 501.47 537.25 421.88 308.38
Profit before Interest, Depreciation and Tax 420.91 288.60 382.00 271.14 335.40 327.48 254.47
Interest and Financial Charges 12.77 14.62 12.18 10.36 11.62 9.51 5.48
Profit before Depreciation and Tax 408.14 273.98 369.81 260.78 323.78 317.98 249.00
Depreciation 19.02 20.90 18.70 10.91 18.06 16.45 13.50
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 96.35 137.52 51.13 67.02 -1.73 17.80 6.76
Tax 4.31 31.45 1.94 5.64 2.87 2.39 1.13
Profit After Tax 92.04 106.07 49.19 61.38 -4.60 15.40 5.63
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. 92.04 106.07 49.19 61.38 -4.60 15.40 5.63
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 267.62 210.69 118.95 93.33 37.41 46.69 41.25
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 1.07 3.44 2.85 4.39 1.32 1.32 1.10
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 28.40 46.49 63.81 32.72 2.60 0.09 11.20
Extraordinary Items -1.86 101.06 0.00 -28.79 -19.10 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 540.59 370.16 313.00 290.75 248.16 204.32 167.69
Other Income 202.86 161.84 103.32 58.65 65.61 51.58 54.16
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 743.45 532.00 416.32 349.40 313.77 255.90 221.85
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 153.31 107.48 95.47 98.48 117.63 93.12 75.83
Other Manufacturing Expenses 356.17 269.32 198.79 157.13 183.24 144.70 129.98
Employee Cost 63.17 45.08 38.11 26.16 26.82 23.85 18.05
Selling and Administration Expenses 0.52 0.33 0.52 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 573.17 422.21 332.89 281.76 327.68 261.66 223.86
Profit before Interest, Depreciation and Tax 420.91 284.07 328.72 233.36 299.01 292.18 222.80
Interest and Financial Charges 12.77 10.09 8.91 7.06 8.48 6.70 3.80
Profit before Depreciation and Tax 408.14 273.98 319.81 226.31 290.53 285.48 219.00
Depreciation 19.02 17.56 15.99 8.89 15.47 14.03 11.60
Profit Before Tax 82.04 4.66 50.18 54.13 -7.14 13.28 5.29
Tax 1.13 1.14 1.50 0.85 0.97 0.65 -0.10
Profit After Tax 80.91 3.52 48.68 53.28 -8.11 12.63 5.38
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 171.83 99.60 105.57 79.70 30.40 42.55 40.67
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 1.07 3.44 2.27 3.57 1.09 1.09 0.80
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 38.40 55.99 74.36 39.96 12.10 2.59 13.68
Extraordinary Items -1.78 -23.24 0.00 -28.79 -19.10 0.00 0.00
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 7.75 19.17 21.24 8.61 20.74 47.22 9.55
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 5.29 14.71 -15.11 8.25 8.87 30.08 36.38
Adjustments :
Depreciation 11.60 11.49 12.48 14.45 13.99 9.63 8.66
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -0.31 -0.60 -0.98 -1.19 -1.64 -0.33
P/L on Sales of Assets 0.00 0.00 6.32 -26.30 0.07 0.00 -2.93
P/L on Sales of Invest 0.00 -0.22 -0.32 0.49 -0.01 -2.89 -0.02
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 0.10 0.34 13.15 -14.96 -5.89 -4.27
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 22.07 9.38 -5.31
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 6.72 4.58 10.29 13.36 4.86 1.93
Direct Taxes Paid 0.00 -0.56 -1.74 -4.75 -5.62 -2.33 -1.23
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 -0.06 0.07 0.07 -4.66 0.04 0.14
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 -1.07 4.32 0.00
Net Cash from Operating Activities 11.28 25.69 7.83 3.58 31.94 31.90 26.20
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 -115.88 -185.46 -29.19
Sale of Fixed Assets 0.00 -5.06 4.47 215.12 0.21 26.64 11.23
Capital WIP 0.00 0.53 -0.07 -56.80 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 -0.02 -8.02 -0.05
Sale of Investments 0.00 1.00 0.00 0.02 6.47 -11.45 0.03
Investment Income 0.00 0.00 0.00 0.00 1.19 1.64 0.33
Interest Received 0.00 0.67 0.17 0.15 0.00 0.00 0.00
Dividend Received 0.00 -0.31 -0.60 -0.98 -1.19 -1.64 -0.33
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 3.19 -2.33 5.49 159.06 -108.02 -176.65 -17.64
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 72.32 132.46 0.23
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 -3.26 -0.56 -5.64 0.00 -8.99 -2.65
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -6.72 -4.58 -10.29 -13.08 -4.60 -1.81
Others -3.94 0.00 -0.41 -0.96 0.00 -1.26 -0.37
Net Cash used in Financing Activities -3.94 -33.66 -15.35 -150.01 63.90 117.57 29.34
Net Inc./(Dec.) in Cash and Cash Equivalent 10.53 -10.30 -2.03 12.63 -12.18 -27.18 37.90
Cash and Cash Equivalents at End of the year 18.28 8.87 19.21 21.24 8.56 20.04 47.45
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 9.77 5.95 21.21 18.32 6.78 18.21 7.75
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 82.04 4.66 50.18 54.13 -7.14 13.28 5.29
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 58.56 1.17 0.00 64.97 34.33 33.16 11.28
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 -124.19 -3.76 0.00 -55.41 0.73 -66.15 3.19
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 63.09 6.41 0.00 -6.46 -23.25 21.61 -3.94
Net Cash used in Financing Activities 63.09 6.41 0.00 -6.46 -23.25 21.61 -3.94
Net Inc./(Dec.) in Cash and Cash Equivalent -2.54 3.82 -2.34 2.90 11.54 -11.42 10.46
Cash and Cash Equivalents at End of the year 7.23 9.77 18.87 21.21 18.32 6.78 18.21
Rs in Cr Mar 2017 Dec 2016 Sep 2016 Jun 2016 Mar 2016 Dec 2015 Sep 2015
Sales 184.67 193.27 175.90 167.18 176.05 141.14 142.81
Other Income 2.66 0.29 1.88 0.76 2.78 -0.05 0.01
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 28.55 28.51 25.35 25.07 19.37 25.66 27.46
Employee Expenses 14.72 14.00 15.17 13.04 13.46 13.60 13.46
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 122.08 128.53 123.74 113.65 116.78 92.80 79.23
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 19.32 22.22 11.64 15.41 26.43 9.08 22.68
Interest 3.14 3.52 3.33 3.37 3.18 3.15 3.17
Gross Profit 18.84 18.99 10.19 12.80 26.03 5.87 19.52
Depreciation 3.11 6.84 5.55 5.40 9.06 3.55 3.36
Taxation 1.52 1.36 1.46 1.04 1.79 -0.58 1.14
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments -1.11 -0.11 0.00 0.00 -0.11 0.00 0.00
Net Profit / Loss -10.09 10.68 3.18 6.36 15.07 2.90 15.01
Minority Interest 0.00 -0.04 0.06 -0.10 0.03 -0.13 -0.08
Share Of P/L Of Associates 0.15 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates -9.94 10.65 3.24 6.25 15.11 2.77 14.93
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 21.96 21.96 21.96 21.96 21.96 21.96 21.96
EPS Before Extra Ordinary Items
Basic EPS -4.53 4.67 1.35 2.72 6.74 1.13 6.67
Diluted EPS -4.53 4.67 1.35 2.72 6.74 1.13 6.67
EPS After Extra Ordinary Items
Basic EPS -4.53 4.67 1.35 2.72 6.74 1.13 6.67
Diluted EPS -4.53 4.67 1.35 2.72 6.74 1.13 6.67
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 0.59
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 26.75
Rs in Cr Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 156.43 150.58 158.49 140.73 123.51 117.86 95.97
Other Income 0.85 1.15 0.63 2.60 0.93 1.43 2.27
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 60.08 48.62 42.59 43.11 34.51 33.10 28.55
Employee Expenses 17.50 17.55 19.20 17.41 13.80 12.77 12.40
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 62.94 69.77 67.10 54.00 48.37 45.12 40.30
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 15.91 14.64 29.60 26.21 26.84 26.86 14.72
Interest 4.76 4.39 3.58 3.79 2.67 2.74 2.44
Gross Profit 12.00 11.40 26.65 25.02 25.11 25.55 14.55
Depreciation 6.24 5.42 3.10 6.03 5.26 4.63 2.49
Taxation 0.28 -0.23 0.38 0.14 0.15 0.46 0.51
Net Profit / Loss 5.14 6.21 23.17 18.86 19.70 19.17 -11.64
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
Equity Capital 21.96 21.96 21.96 21.96 21.96 21.96 21.96
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 2.34 2.83 10.55 8.59 8.97 8.73 -5.30
Diluted EPS 2.34 2.83 10.55 8.59 8.97 8.73 -5.30
EPS After Extra Ordinary Items
Basic EPS 2.34 2.83 10.55 8.59 8.97 8.73 -5.30
Diluted EPS 2.34 2.83 10.55 8.59 8.97 8.73 -5.30
Rs in Cr Dec 2018 Dec 2017 Mar 2017 Sep 2016 Dec 2016 Mar 2016 Sep 2015
Sales 540.59 721.02 377.94 343.08 595.57 317.19 278.38
Other Income 3.59 5.59 2.95 2.64 3.14 2.73 0.40
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 153.31 107.48 57.06 50.42 95.47 45.03 50.44
Employee Expenses 63.17 56.94 28.73 28.21 51.98 27.06 24.91
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 212.58 488.00 250.61 237.39 368.82 209.59 159.23
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 111.53 68.60 41.54 27.06 79.30 35.51 43.79
Interest 12.77 13.36 6.66 6.70 12.18 6.34 5.85
Gross Profit 102.35 60.82 37.83 22.99 70.25 31.91 38.34
Depreciation 19.02 20.90 9.95 10.95 18.70 12.61 6.09
Taxation 4.31 5.37 2.87 2.50 1.94 1.22 0.73
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 -1.22 -1.22 0.00 -0.11 -0.11 0.00
Net Profit / Loss 77.73 10.13 0.59 9.54 49.50 17.97 31.53
Minority Interest 0.00 0.00 -0.04 -0.04 -0.31 -0.09 -0.21
Share Of P/L Of Associates 14.31 0.15 0.15 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 92.04 10.28 0.70 9.49 49.19 17.88 31.31
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 21.96 21.96 21.96 21.96 21.96 21.96 21.96
EPS Before Extra Ordinary Items
Basic EPS 41.92 4.68 0.00 4.06 21.88 0.00 14.00
Diluted EPS 41.92 4.68 0.00 4.06 21.88 0.00 14.00
EPS After Extra Ordinary Items
Basic EPS 41.92 4.68 0.00 4.06 21.88 0.00 14.00
Diluted EPS 41.92 4.68 0.00 4.06 21.88 0.00 14.00
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 0.59
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 26.75
Rs in Cr Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 307.01 540.59 299.22 241.37 370.16 192.65 177.51
Other Income 2.00 3.59 3.23 2.37 5.12 2.53 2.59
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 108.70 153.31 85.70 67.61 107.48 57.06 50.42
Employee Expenses 35.05 63.17 36.61 26.57 45.12 23.44 21.67
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 132.71 212.58 121.10 93.49 166.54 79.96 86.58
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 30.55 111.53 55.81 53.70 51.02 32.19 18.83
Interest 9.15 12.77 7.37 5.41 9.96 5.04 4.93
Gross Profit 23.40 102.35 51.67 50.66 46.18 29.68 16.50
Depreciation 11.66 19.02 9.13 9.89 17.56 8.36 9.19
Taxation 0.05 1.13 0.52 0.61 1.35 0.68 0.67
Net Profit / Loss 11.35 80.91 42.03 38.87 4.08 -2.56 6.63
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 21.96 21.96 21.96 21.96 21.96 21.96 21.96
Equity Dividend Rate 0.00 15.00 0.00 0.00 10.00 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 5.17 36.85 0.00 17.70 1.86 0.00 3.02
Diluted EPS 5.17 36.85 0.00 17.70 1.86 0.00 3.02
EPS After Extra Ordinary Items
Basic EPS 5.17 36.85 0.00 17.70 1.86 0.00 3.02
Diluted EPS 5.17 36.85 0.00 17.70 1.86 0.00 3.02