19 Jul 2018 | 3:41 AM
 

Sical Logistics Ltd. Share Price Live (BSE)
0

BSE Code: 520086 | NSE Symbol: SICAL
170.85
-1.70
(-0.98 %)
18 Jul 2018 | 03:41 PM
Change company
  • Open (Rs)
    171.05
  • Prev. close (Rs.)
    172.55
  • High (Rs.)
    171.05
  • Low (Rs.)
    165.10
  • 52W H (Rs.)
    275.00
  • 52W L (Rs.)
    165.10
  • Volume
    189
  • MCap (Rs in Cr.)
    949.97

Sical Logistics 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.) 6.89 3.35 3.59 2.81 1.75 2.56 -2.23
Adjusted Cash EPS (Rs.) 14.59 9.39 11.81 10.08 8.55 8.55 4.58
Reported EPS (Rs.) 6.90 3.31 2.94 2.91 1.26 2.81 -2.80
Reported Cash EPS (Rs.) 14.59 9.36 11.15 10.18 8.06 8.79 4.02
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 26.87 18.26 15.09 15.55 16.71 14.99 -0.50
Book Value (Excl Rev Res) Per Share (Rs.) 26.87 18.26 15.09 15.55 16.71 14.99 -0.50
Book Value (Incl Rev Res) Per Share (Rs.) 26.87 18.26 15.09 15.55 16.71 14.99 -0.50
Net Operating Income Per Share (Rs.) 165.81 139.82 148.78 151.43 136.77 140.22 194.69
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 16.20 13.06 10.14 10.26 12.21 10.68 -0.25
Gross Profit Margin (%) 11.56 8.73 4.62 5.46 7.24 6.41 -3.75
Net Profit Margin (%) 4.15 2.36 1.97 1.91 0.91 2.00 -1.43
Adjusted Cash Margin (%) 8.65 6.59 7.56 6.34 6.12 6.08 2.25
Adjusted Return On Net Worth (%) 7.75 4.08 4.50 3.56 2.23 3.40 -3.23
Reported Return On Net Worth (%) 7.76 4.04 3.68 3.68 1.61 3.73 -4.05
Return On long Term Funds (%) 9.02 6.74 7.43 8.06 6.90 5.95 0.81
LEVERAGE RATIOS
Long Term Debt / Equity 1.73 1.68 1.40 1.46 1.36 1.09 1.29
Total Debt/Equity 2.13 1.96 1.72 1.70 1.69 1.38 2.13
Owners fund as % of total Source 2.13 1.96 1.72 1.70 1.69 1.38 2.13
Fixed Assets Turnover Ratio 0.56 0.53 0.60 0.62 0.61 0.68 0.73
LIQUIDITY RATIOS
Current Ratio 1.09 1.19 1.36 1.86 1.86 1.51 1.57
Current Ratio (Inc. ST Loans) 0.64 0.75 0.76 1.01 0.91 0.90 0.74
Quick Ratio 1.06 1.16 1.31 1.79 1.80 1.45 1.53
Inventory Turnover Ratio 26.87 18.26 15.09 15.55 16.71 14.99 -0.50
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.63
Earning Retention Ratio 100.00 100.00 100.00 100.00 100.00 100.00 0.00
Cash Earnings Retention Ratio 100.00 100.00 100.00 100.00 100.00 100.00 99.45
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 12.97 17.13 11.60 13.26 15.40 12.13 32.14
Financial Charges Coverage Ratio 2.80 2.05 2.18 1.70 1.69 2.33 1.85
Fin. Charges Cov.Ratio (Post Tax) 2.38 1.92 2.09 1.76 1.70 2.33 1.91
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.93 1.11 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 0.56 0.53 0.60 0.62 0.61 0.68 0.73
Bonus Component In Equity Capital (%) 8.56 8.56 8.56 8.56 8.56 8.56 12.04
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 867.45 872.34 884.55 825.86 802.60 847.64 731.34
EV / Net Sales (X) 0.94 1.04 1.07 0.98 1.06 1.09 0.95
EV / EBITDA (X) 5.28 7.08 7.09 6.48 7.39 9.93 22.81
MarketCap / Sales (X) 1.00 1.11 1.12 1.10 1.22 1.19 1.20
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.00 1.11 1.12 1.10 1.22 1.19 0.86
Earning Yield (%) 0.04 0.02 0.02 0.02 0.01 0.02 -0.02
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 8.19 4.37 4.89 1.84 2.51 2.14 3.29
Adjusted Cash EPS (Rs.) 13.08 7.44 8.94 4.84 5.12 4.55 6.15
Reported EPS (Rs.) 8.19 4.37 4.89 1.92 2.11 2.39 2.72
Reported Cash EPS (Rs.) 13.08 7.44 8.94 4.92 4.72 4.79 5.59
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 20.16 13.62 9.18 8.10 9.85 8.46 -1.34
Book Value (Excl Rev Res) Per Share (Rs.) 20.16 13.62 9.18 8.10 9.85 8.46 -1.34
Book Value (Incl Rev Res) Per Share (Rs.) 20.16 13.62 9.18 8.10 9.85 8.46 -1.34
Net Operating Income Per Share (Rs.) 133.02 106.26 103.97 100.99 89.92 90.12 136.03
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 15.15 12.81 8.83 8.02 10.95 9.38 -0.98
Gross Profit Margin (%) 11.48 9.93 4.93 5.05 8.04 6.71 -3.09
Net Profit Margin (%) 6.15 4.11 4.70 1.89 2.34 2.65 2.00
Adjusted Cash Margin (%) 8.82 6.39 7.76 4.48 5.55 5.03 4.26
Adjusted Return On Net Worth (%) 8.29 4.82 6.10 2.37 3.34 2.95 4.86
Reported Return On Net Worth (%) 8.29 4.82 6.10 2.46 2.81 3.29 4.03
Return On long Term Funds (%) 14.60 11.52 11.83 9.43 9.01 6.67 5.01
LEVERAGE RATIOS
Long Term Debt / Equity 1.11 0.97 0.71 0.66 0.42 0.29 0.21
Total Debt/Equity 1.44 1.22 0.98 0.85 0.72 0.51 1.00
Owners fund as % of total Source 1.44 1.22 0.98 0.85 0.72 0.51 1.00
Fixed Assets Turnover Ratio 0.60 0.59 0.69 0.74 0.75 0.79 0.74
LIQUIDITY RATIOS
Current Ratio 2.48 2.74 2.74 3.72 2.33 1.75 1.85
Current Ratio (Inc. ST Loans) 1.37 1.55 1.38 1.74 1.04 1.05 0.80
Quick Ratio 2.46 2.73 2.72 3.68 2.30 1.70 1.81
Inventory Turnover Ratio 20.16 13.62 9.18 8.10 9.85 8.46 -1.34
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Retention Ratio 100.00 100.00 100.00 100.00 100.00 100.00 100.00
Cash Earnings Retention Ratio 100.00 100.00 100.00 100.00 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 10.90 14.84 8.77 13.69 10.57 8.13 10.92
Financial Charges Coverage Ratio 2.06 1.75 1.75 1.45 1.45 1.87 2.41
Fin. Charges Cov.Ratio (Post Tax) 1.76 1.55 1.77 1.47 1.56 2.04 2.93
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 1.17 1.46 1.84 2.15 0.14 0.17 0.19
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 0.60 0.59 0.69 0.74 0.75 0.79 0.74
Bonus Component In Equity Capital (%) 8.56 8.56 8.56 8.56 8.56 8.56 12.04
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 872.95 910.41 908.13 847.33 832.48 895.98 768.84
EV / Net Sales (X) 1.18 1.54 1.57 1.51 1.67 1.79 1.43
EV / EBITDA (X) 4.44 6.94 8.07 10.03 12.24 18.68 27.92
MarketCap / Sales (X) 1.25 1.57 1.60 1.65 1.85 1.85 1.72
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.25 1.57 1.60 1.65 1.85 1.85 1.22
Earning Yield (%) 0.05 0.03 0.03 0.01 0.01 0.01 0.02
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 55.62 55.62 55.62 55.62 55.62 55.62 39.54
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 0.00 132.21
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 438.44 401.08 386.80 382.74 378.42 362.17 233.33
Loan Funds
Secured Loans 1,051.76 888.56 761.19 743.31 732.26 576.52 582.38
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Minority Interest 187.93 183.68 183.48 180.01 173.36 168.53 130.95
Policy Holders Funds 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,733.75 1,528.94 1,387.09 1,361.68 1,339.66 1,162.84 1,118.40
USES OF FUNDS
Fixed Assets
Gross Block 1,889.49 911.06 838.29 771.99 753.38 681.74 516.12
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 240.76 303.03 269.12 237.51 212.20 180.34 148.32
Net Block 1,648.73 608.03 569.17 534.48 541.18 501.40 367.81
Capital Work in Progress 17.18 777.92 691.05 614.82 563.43 480.22 490.12
Investments 17.03 0.05 0.05 1.29 1.66 1.36 26.44
Net Current Assets
Current Assets, Loans and Advances 629.14 598.08 482.55 456.84 504.37 530.03 647.51
Less : Current Liabilities and Provisions 578.33 455.14 355.73 245.76 270.98 350.17 413.48
Total Net Current Assets 50.81 142.94 126.82 211.08 233.38 179.86 234.03
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,733.75 1,528.94 1,387.09 1,361.68 1,339.66 1,162.84 1,118.40
Note :
Book Value of Unquoted Investments 16.90 0.00 0.00 1.24 1.61 1.30 26.39
Market Value of Quoted Investments 0.13 0.08 0.06 0.00 0.00 0.00 0.00
Contingent liabilities 377.03 361.72 203.85 233.30 279.48 954.13 1,300.06
Number of Equity shares outstanding 5.56 5.56 5.56 5.56 5.56 5.56 3.95
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 55.62 55.62 55.62 55.62 55.62 55.62 39.54
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 122.21
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 493.54 448.00 390.05 376.39 361.32 347.06 227.33
Loan Funds
Secured Loans 793.18 613.45 435.86 368.65 301.29 205.49 265.68
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,342.34 1,117.07 881.53 800.66 718.24 608.17 654.75
USES OF FUNDS
Fixed Assets
Gross Block 562.88 408.91 313.67 248.52 242.73 196.75 180.39
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 179.10 151.90 148.00 130.26 115.17 100.65 87.37
Net Block 383.78 257.01 165.67 118.26 127.56 96.11 93.02
Capital Work in Progress 0.45 0.07 3.76 9.02 3.00 0.00 0.00
Investments 289.35 288.24 282.09 279.89 320.99 312.68 290.94
Net Current Assets
Current Assets, Loans and Advances 1,121.40 899.63 676.60 538.01 466.97 466.63 590.44
Less : Current Liabilities and Provisions 452.64 327.88 246.59 144.52 200.28 267.25 319.65
Total Net Current Assets 668.76 571.75 430.01 393.49 266.69 199.38 270.80
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,342.34 1,117.07 881.53 800.66 718.24 608.17 654.75
Note :
Book Value of Unquoted Investments 289.22 288.16 282.04 279.89 320.99 312.68 290.94
Market Value of Quoted Investments 0.13 0.08 0.06 0.07 0.00 0.00 0.00
Contingent liabilities 816.56 975.87 936.37 617.22 726.34 600.92 594.05
Number of Equity shares outstanding 5.56 5.56 5.56 5.56 5.56 5.56 3.95
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 921.95 835.23 827.26 841.96 760.48 779.63 769.46
Other Income 668.78 637.50 672.03 689.11 602.78 595.63 653.37
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 1,590.73 1,472.73 1,499.29 1,531.08 1,363.27 1,375.26 1,422.83
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 1.69 4.97 4.95 0.65 0.83 0.63 0.68
Other Manufacturing Expenses 670.47 642.47 676.98 689.76 603.61 596.25 654.06
Employee Cost 61.52 44.59 32.48 29.74 29.67 30.98 31.45
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 733.68 692.03 714.41 720.16 634.11 627.85 686.19
Profit before Interest, Depreciation and Tax 1,948.14 967.18 895.40 846.78 817.51 718.42 533.49
Interest and Financial Charges 58.65 56.12 57.11 74.79 64.13 36.69 17.37
Profit before Depreciation and Tax 1,889.49 911.06 838.29 771.99 753.38 681.74 516.12
Depreciation 42.79 48.15 45.69 40.43 37.82 33.29 26.95
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 62.98 18.62 18.30 12.81 3.95 16.72 -14.50
Tax 24.63 4.59 1.98 -3.35 -3.05 1.11 -3.43
Profit After Tax 38.35 14.03 16.32 16.16 6.99 15.61 -11.08
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. 38.35 14.03 16.32 16.16 6.99 15.61 -11.08
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 233.61 198.13 192.37 182.96 171.83 158.74 140.27
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.09
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 16.90 0.00 0.00 1.24 1.61 1.30 26.39
Extraordinary Items 0.00 0.00 0.00 0.80 1.32 1.37 -2.25
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 739.60 590.80 578.11 561.53 499.98 501.09 537.62
Other Income 540.05 451.16 482.40 480.32 411.19 422.26 474.89
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 1,279.65 1,041.96 1,060.51 1,041.86 911.17 923.35 1,012.51
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 1.69 1.18 0.73 0.59 0.72 0.53 0.58
Other Manufacturing Expenses 541.74 452.34 483.13 480.92 411.91 422.79 475.47
Employee Cost 53.65 35.34 23.30 19.70 19.44 20.40 18.06
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 597.08 488.86 507.16 501.21 432.07 443.71 494.10
Profit before Interest, Depreciation and Tax 658.28 483.70 378.09 306.60 289.78 222.41 191.83
Interest and Financial Charges 95.40 74.79 64.42 58.08 47.05 25.65 11.44
Profit before Depreciation and Tax 562.88 408.91 313.67 248.52 242.73 196.75 180.39
Depreciation 27.20 17.04 22.50 16.69 14.54 13.37 11.33
Profit Before Tax 73.97 39.39 25.56 10.12 4.18 10.33 2.54
Tax 28.43 15.08 -1.63 -0.55 -7.54 -2.96 -8.22
Profit After Tax 45.54 24.31 27.19 10.67 11.72 13.29 10.76
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 334.81 260.63 241.32 219.12 208.46 196.74 183.45
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 289.22 288.16 282.04 279.89 320.99 312.68 290.94
Extraordinary Items 0.00 0.00 0.00 0.80 1.32 1.37 -2.23
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 194.23 86.10 182.90 197.71 211.94 33.00 43.71
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 15.35 -11.99 -19.77 46.53 42.63 31.36 88.37
Adjustments :
Depreciation 0.00 26.95 35.29 36.07 27.75 23.53 18.53
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -0.09 0.00 0.00 0.00 -1.50 -5.88
P/L on Sales of Assets 0.00 0.09 -1.00 -1.40 -1.06 -0.82 -1.41
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 0.09
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 -99.69 -11.96 21.68 -6.31 -72.61 -1.41
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 -73.30 27.63 -16.43 -1.25 34.58 -19.50
Loans and Advances 0.00 -55.48 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 18.12 23.18 15.93 20.33 21.11 27.00
Direct Taxes Paid 0.00 -2.44 -1.95 -15.42 -20.29 -14.96 -12.33
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 0.15 0.45 0.48
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 29.93 -173.45 49.42 87.10 67.35 30.96 83.63
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -188.46 -124.29 -188.80 -154.62 -167.35 -84.88
Sale of Fixed Assets 0.00 131.82 101.81 3.24 12.12 31.91 1.99
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 71.88 -6.09 0.00 -128.66 -50.62 0.00
Sale of Investments 0.00 0.00 0.00 68.60 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 2.76 0.00 0.00 0.00 3.85
Dividend Received 0.00 -0.09 0.00 0.00 0.00 -1.50 -5.88
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 -139.82 45.45 -295.98 -109.68 -253.90 -131.96 -73.16
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 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 -22.49 0.00
Proceed from 0ther Long Term Borrowings 0.00 95.52 220.00 5.95 128.82 466.40 195.50
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 33.38 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 22.90 0.00 -0.17
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 -2.03 -1.21 0.00
Dividend Paid 0.00 0.00 0.00 0.00 0.00 -7.67 -4.57
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -35.01 -38.58 -15.93 -18.80 -20.90 -50.44
Others -6.41 13.40 16.75 -8.79 -134.98 25.18 0.00
Net Cash used in Financing Activities -6.41 236.34 149.76 7.77 175.91 287.98 -21.19
Net Inc./(Dec.) in Cash and Cash Equivalent -116.30 108.33 -96.80 -14.81 -13.73 183.50 -10.72
Cash and Cash Equivalents at End of the year 78.13 194.43 86.10 182.90 198.21 216.49 33.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Cash and Cash Equivalents at Beginning of the year 15.36 14.95 13.44 93.30 29.79 156.93 25.02
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 73.97 39.39 25.56 9.70 6.41 8.95 4.77
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 43.03 98.03 3.68 18.41 57.90 54.30 -12.11
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 -185.23 -269.59 -111.04 -42.54 -58.37 -33.11 36.28
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 179.66 171.97 111.56 9.27 63.98 -148.34 107.75
Net Cash used in Financing Activities 179.66 171.97 111.56 9.27 63.98 -148.34 107.75
Net Inc./(Dec.) in Cash and Cash Equivalent 37.46 0.41 4.20 -14.86 63.51 -127.14 131.92
Cash and Cash Equivalents at End of the year 52.82 15.36 17.64 78.44 93.30 29.79 156.93
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 372.06 329.44 247.98 244.76 262.30 247.85 198.30
Other Income -0.77 0.03 4.02 1.75 1.18 4.46 4.50
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 29.29 27.31 25.35 20.89 17.62 16.95 13.80
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 295.13 258.96 184.89 179.88 197.50 191.94 152.39
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 47.64 43.17 37.74 43.99 47.18 38.96 32.11
Interest 16.65 16.09 15.02 13.98 13.75 13.74 14.62
Gross Profit 30.22 27.11 26.74 31.76 34.61 29.68 21.99
Depreciation 16.27 16.01 15.82 14.66 12.29 11.03 10.33
Taxation 8.27 5.04 3.44 5.91 6.50 9.12 5.13
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 5.68 6.06 7.48 11.19 15.82 9.53 6.53
Minority Interest -0.76 -1.16 -1.45 -0.64 -2.19 0.46 0.45
Share Of P/L Of Associates 2.15 0.90 0.03 0.61 0.49 0.15 0.08
Net P/L After Minority Interest and Share Of Associates 7.07 5.80 6.06 11.16 14.12 10.14 7.06
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 55.62 55.62 55.62 55.62 55.62 55.62 55.62
EPS Before Extra Ordinary Items
Basic EPS 1.27 1.04 1.09 2.01 2.54 1.82 1.27
Diluted EPS 1.27 1.04 1.09 2.01 2.54 1.82 1.27
EPS After Extra Ordinary Items
Basic EPS 1.27 1.04 1.09 2.01 2.54 1.82 1.27
Diluted EPS 1.27 1.04 1.09 2.01 2.54 1.82 1.27
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 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 308.98 271.56 192.20 190.81 210.28 204.97 159.47
Other Income 24.40 25.18 27.64 24.89 18.33 24.88 21.98
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 20.39 23.60 21.40 18.62 16.42 14.65 11.66
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 255.18 220.59 145.47 141.06 160.94 160.42 123.65
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 33.41 27.37 25.33 31.13 32.92 29.90 24.16
Interest 33.57 32.16 30.62 27.85 26.55 23.55 21.64
Gross Profit 24.24 20.39 22.35 28.17 24.70 31.23 24.50
Depreciation 11.45 11.11 10.96 10.43 8.17 7.97 5.84
Taxation 8.13 3.71 4.57 6.13 3.13 11.25 8.70
Net Profit / Loss 4.66 5.57 6.82 11.61 13.40 12.01 9.96
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 55.62 55.62 55.62 55.62 55.62 55.62 55.62
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 0.84 1.00 1.23 2.09 2.41 2.16 1.79
Diluted EPS 0.84 1.00 1.23 2.09 2.41 2.16 1.79
EPS After Extra Ordinary Items
Basic EPS 0.84 1.00 1.23 2.09 2.41 2.16 1.79
Diluted EPS 0.84 1.00 1.23 2.09 2.41 2.16 1.79
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,194.24 701.50 492.74 921.95 510.15 412.34 836.05
Other Income 5.03 -0.74 5.77 15.00 5.64 8.82 14.67
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 102.84 56.60 40.24 61.52 34.57 26.95 44.59
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 918.86 554.09 370.77 711.03 389.44 321.59 682.84
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 172.54 90.81 81.73 149.40 86.14 63.80 108.62
Interest 61.74 32.74 29.00 58.65 27.49 31.16 56.12
Gross Profit 115.83 57.33 58.50 105.75 64.29 41.46 67.17
Depreciation 62.76 32.28 30.48 42.79 23.32 19.47 48.15
Taxation 22.66 13.31 9.35 24.63 15.62 9.01 4.59
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 -0.20
Net Profit / Loss 30.41 11.74 18.67 38.33 25.35 12.98 14.23
Minority Interest -4.01 -1.92 -2.09 -0.96 0.46 0.77 -0.20
Share Of P/L Of Associates 3.69 3.05 0.64 0.98 0.64 0.34 0.00
Net P/L After Minority Interest and Share Of Associates 30.09 12.87 17.22 38.35 26.45 14.09 14.03
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 55.62 55.62 55.62 55.62 55.62 55.62 55.62
EPS Before Extra Ordinary Items
Basic EPS 5.41 0.00 3.10 6.90 0.00 3.95 2.52
Diluted EPS 5.41 0.00 3.10 6.90 0.00 3.95 2.52
EPS After Extra Ordinary Items
Basic EPS 5.41 0.00 3.10 6.90 0.00 3.95 2.52
Diluted EPS 5.41 0.00 3.10 6.90 0.00 3.95 2.52
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 1.71
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 30.69
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 963.55 580.54 383.01 739.60 415.25 324.45 591.67
Other Income 102.11 49.58 52.53 84.46 43.21 41.15 53.53
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 84.01 43.99 34.02 53.65 31.07 22.58 35.34
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 762.30 475.77 292.53 573.84 321.36 252.48 477.72
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 117.24 60.78 56.46 112.11 62.82 49.39 78.61
Interest 124.20 65.73 58.47 95.40 50.10 45.30 74.12
Gross Profit 95.15 44.63 50.52 101.17 55.93 45.24 58.02
Depreciation 43.95 22.56 21.39 27.20 16.14 11.06 27.24
Taxation 22.54 11.84 10.70 28.43 14.38 14.05 12.30
Net Profit / Loss 28.66 10.23 18.43 45.54 25.41 20.13 18.48
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 55.62 55.62 55.62 55.62 55.62 55.62 55.62
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 1.71
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 30.69
EPS Before Extra Ordinary Items
Basic EPS 5.15 0.00 3.31 8.19 0.00 3.62 3.32
Diluted EPS 5.15 0.00 3.31 8.19 0.00 3.62 3.32
EPS After Extra Ordinary Items
Basic EPS 5.15 0.00 3.31 8.19 0.00 3.62 3.32
Diluted EPS 5.15 0.00 3.31 8.19 0.00 3.62 3.32