18 Jul 2018 | 1:18 AM
 

SITI Networks Ltd. Share Price Live (BSE)
0

BSE Code: 532795 | NSE Symbol: SITINET
10.92
0.13
(1.21 %)
17 Jul 2018 | 03:52 PM
Change company
  • Open (Rs)
    11.01
  • Prev. close (Rs.)
    10.79
  • High (Rs.)
    11.30
  • Low (Rs.)
    10.80
  • 52W H (Rs.)
    28.00
  • 52W L (Rs.)
    10.42
  • Volume
    7074
  • MCap (Rs in Cr.)
    952.29

SITI Networks 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.) -1.83 -0.52 -1.50 -1.60 -1.33 -1.57 -1.40
Adjusted Cash EPS (Rs.) 0.94 1.56 0.46 0.01 -0.09 -0.89 -0.92
Reported EPS (Rs.) -2.06 -0.52 -1.61 -1.81 -1.42 -2.02 -1.38
Reported Cash EPS (Rs.) 0.71 1.56 0.35 -0.20 -0.17 -1.35 -0.90
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 2.33 3.10 2.03 2.17 1.61 -0.05 0.14
Book Value (Excl Rev Res) Per Share (Rs.) 2.33 3.10 2.03 2.17 1.61 -0.05 0.14
Book Value (Incl Rev Res) Per Share (Rs.) 2.33 3.10 2.03 2.17 1.61 -0.05 0.14
Net Operating Income Per Share (Rs.) 13.70 14.43 13.37 13.39 10.39 7.58 6.75
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 16.97 21.46 15.16 16.18 15.52 -0.65 2.03
Gross Profit Margin (%) -3.21 7.02 0.50 4.16 3.53 -9.52 -5.08
Net Profit Margin (%) -14.99 -3.60 -12.04 -13.49 -13.64 -26.64 -20.39
Adjusted Cash Margin (%) 6.71 10.62 3.29 0.05 -0.83 -11.09 -13.23
Adjusted Return On Net Worth (%) -29.62 -7.21 -55.70 0.00 0.00 0.00 -761.98
Reported Return On Net Worth (%) -33.35 -7.22 -59.63 0.00 0.00 0.00 -747.34
Return On long Term Funds (%) -0.79 7.56 3.18 4.47 4.85 -5.08 -2.44
LEVERAGE RATIOS
Long Term Debt / Equity 1.93 1.40 5.12 0.00 0.00 0.00 25.63
Total Debt/Equity 1.97 1.40 5.38 0.00 0.00 0.00 27.77
Owners fund as % of total Source 1.97 1.40 5.38 0.00 0.00 0.00 27.77
Fixed Assets Turnover Ratio 0.76 0.85 0.73 0.70 0.91 1.28 1.07
LIQUIDITY RATIOS
Current Ratio 0.68 0.68 1.14 1.50 1.51 1.29 1.27
Current Ratio (Inc. ST Loans) 0.67 0.67 1.04 1.29 1.36 0.95 1.14
Quick Ratio 0.68 0.67 1.12 1.49 1.49 1.23 1.14
Inventory Turnover Ratio 2.33 3.10 2.03 2.17 1.61 -0.05 0.14
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Earnings Retention Ratio 100.00 100.00 100.00 100.00 0.00 0.00 0.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 12.90 6.45 31.87 2,646.80 0.00 0.00 0.00
Financial Charges Coverage Ratio 1.79 1.92 1.39 1.06 1.01 0.34 0.29
Fin. Charges Cov.Ratio (Post Tax) 1.49 1.89 1.20 0.91 0.91 -0.08 0.29
COMPONENT RATIOS
Material Cost Component(% earnings) 1.35 3.33 0.18 1.37 0.86 0.34 -0.06
Selling Cost Component 0.18 0.09 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.20 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 0.76 0.85 0.73 0.70 0.91 1.28 1.07
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.) 797.32 593.05 534.27 615.11 838.62 819.70 868.41
EV / Net Sales (X) 0.67 0.52 0.59 0.88 1.79 2.39 2.84
EV / EBITDA (X) 3.49 2.20 3.17 4.88 9.64 42.69 53.06
MarketCap / Sales (X) 0.81 0.84 1.07 1.39 2.06 2.82 3.16
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / BV (X) 1.80 1.54 4.12 5.11 -7.62 -6.08 60.15
Price / Sales (X) 0.81 0.77 0.83 0.83 1.07 1.47 1.64
Earning Yield (%) -0.19 -0.05 -0.15 -0.16 -0.13 -0.18 -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.) -1.89 -0.26 -1.74 -1.96 -1.37 -1.30 -1.25
Adjusted Cash EPS (Rs.) -0.35 0.90 -0.64 -0.85 -0.49 -0.78 -0.87
Reported EPS (Rs.) -2.12 -0.29 -1.74 -1.96 -1.37 -1.82 -1.25
Reported Cash EPS (Rs.) -0.58 0.88 -0.64 -0.85 -0.49 -1.29 -0.87
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 0.86 2.37 0.92 1.19 1.12 0.04 0.18
Book Value (Excl Rev Res) Per Share (Rs.) 0.86 2.37 0.92 1.19 1.12 0.04 0.18
Book Value (Incl Rev Res) Per Share (Rs.) 0.86 2.37 0.92 1.19 1.12 0.04 0.18
Net Operating Income Per Share (Rs.) 8.86 11.05 8.84 9.70 9.20 5.44 4.80
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 9.66 21.50 10.38 12.24 12.20 0.72 3.84
Gross Profit Margin (%) -7.72 10.92 -2.02 0.78 2.67 -8.90 -4.09
Net Profit Margin (%) -23.91 -2.64 -19.65 -20.26 -14.86 -33.41 -26.04
Adjusted Cash Margin (%) -3.82 8.00 -7.07 -8.60 -5.16 -13.25 -17.34
Adjusted Return On Net Worth (%) -31.33 -3.73 -66.70 0.00 0.00 0.00 -1,203.52
Reported Return On Net Worth (%) -35.18 -4.11 -66.70 0.00 0.00 0.00 -1,203.52
Return On long Term Funds (%) -3.00 9.03 0.18 1.68 3.86 -0.55 0.26
LEVERAGE RATIOS
Long Term Debt / Equity 1.75 1.25 5.11 0.00 0.00 0.00 45.13
Total Debt/Equity 1.76 1.38 5.31 0.00 0.00 0.00 48.93
Owners fund as % of total Source 1.76 1.38 5.31 0.00 0.00 0.00 48.93
Fixed Assets Turnover Ratio 0.62 0.70 0.53 0.53 0.83 0.97 0.81
LIQUIDITY RATIOS
Current Ratio 0.96 0.95 1.32 2.69 2.03 1.57 1.41
Current Ratio (Inc. ST Loans) 0.95 0.89 1.22 2.18 1.79 1.09 1.24
Quick Ratio 0.95 0.94 1.31 2.68 2.02 1.51 1.27
Inventory Turnover Ratio 0.86 2.37 0.92 1.19 1.12 0.04 0.18
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 0.00
Cash Earnings Retention Ratio 0.00 100.00 0.00 0.00 0.00 0.00 0.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 10.81 0.00 0.00 0.00 0.00 0.00
Financial Charges Coverage Ratio 0.75 1.53 0.64 0.62 0.74 0.40 0.32
Fin. Charges Cov.Ratio (Post Tax) 0.58 1.51 0.64 0.62 0.74 -0.03 0.30
COMPONENT RATIOS
Material Cost Component(% earnings) 10.47 15.72 4.96 13.64 24.05 4.40 3.39
Selling Cost Component 0.13 0.07 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.34 0.21 0.30 0.32 0.38 0.96 0.60
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 0.62 0.70 0.53 0.53 0.83 0.97 0.81
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.) 867.73 685.68 573.98 641.32 857.71 902.30 879.89
EV / Net Sales (X) 1.12 0.78 0.96 1.27 2.06 3.67 4.04
EV / EBITDA (X) 9.53 3.31 7.52 8.72 13.40 40.19 49.24
MarketCap / Sales (X) 1.25 1.10 1.62 1.92 2.33 3.94 4.45
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / BV (X) 0.00 1.44 4.26 7.20 -8.64 -6.50 106.62
Price / Sales (X) 1.25 1.01 1.26 1.15 1.21 2.05 2.31
Earning Yield (%) -0.19 -0.03 -0.16 -0.18 -0.12 -0.16 -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 87.27 79.48 67.82 52.13 45.28 45.28 45.28
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 0.00 219.50 81.00 0.25 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 450.06 491.77 115.12 -158.30 -192.28 -128.21 -36.93
Loan Funds
Secured Loans 1,057.76 800.98 969.91 1,082.55 793.40 348.69 230.54
Unsecured Loans 0.00 0.00 14.15 13.23 9.68 4.83 1.47
Minority Interest 92.04 78.34 67.76 26.08 13.23 10.02 13.38
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 1,687.14 1,450.57 1,234.76 1,235.19 750.32 280.86 253.75
USES OF FUNDS
Fixed Assets
Gross Block 2,480.87 1,962.83 1,336.40 1,100.57 707.68 389.31 337.19
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 769.48 574.19 441.21 332.66 256.44 205.05 179.15
Net Block 1,711.39 1,388.64 895.19 767.90 451.23 184.26 158.04
Capital Work in Progress 429.18 538.50 199.01 170.23 69.14 12.32 11.73
Investments 5.14 2.10 1.65 1.65 1.65 1.85 0.75
Net Current Assets
Current Assets, Loans and Advances 994.02 1,003.50 1,140.52 883.22 673.67 365.50 393.96
Less : Current Liabilities and Provisions 1,452.60 1,482.17 1,001.60 587.81 445.37 283.07 310.73
Total Net Current Assets -458.57 -478.67 138.92 295.41 228.30 82.43 83.22
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 1,687.14 1,450.57 1,234.76 1,235.19 750.32 280.86 253.75
Note :
Book Value of Unquoted Investments 4.90 1.05 0.84 0.84 0.84 0.84 0.75
Market Value of Quoted Investments 0.44 1.26 1.16 0.80 0.80 1.00 0.00
Contingent liabilities 148.82 99.35 103.74 71.57 22.60 18.99 12.60
Number of Equity shares outstanding 87.21 79.41 67.76 52.07 45.22 45.22 45.34
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 87.27 79.48 67.82 52.13 45.28 45.28 45.28
Share Application Money 0.00 50.00 0.00 187.00 81.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 438.48 484.04 108.71 -158.75 -184.49 -122.65 -40.57
Loan Funds
Secured Loans 924.58 703.34 936.66 1,082.55 793.40 348.68 230.54
Unsecured Loans 0.00 72.20 0.00 0.00 0.00 0.00 0.00
Total 1,450.33 1,389.06 1,113.19 1,162.93 735.20 271.32 235.26
USES OF FUNDS
Fixed Assets
Gross Block 1,414.63 1,113.26 803.12 622.08 507.79 297.70 264.15
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 535.00 419.74 341.09 271.90 219.33 182.60 160.76
Net Block 879.63 693.53 462.02 350.17 288.46 115.09 103.39
Capital Work in Progress 221.48 361.59 130.79 105.47 53.46 3.18 5.35
Investments 389.78 386.80 248.88 23.86 23.85 24.03 20.19
Net Current Assets
Current Assets, Loans and Advances 1,013.08 1,044.45 1,118.05 1,087.54 727.78 356.51 364.87
Less : Current Liabilities and Provisions 1,053.65 1,097.32 846.56 404.10 358.35 227.49 258.55
Total Net Current Assets -40.57 -52.86 271.49 683.44 369.43 129.02 106.32
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,450.33 1,389.06 1,113.19 1,162.93 735.20 271.32 235.26
Note :
Book Value of Unquoted Investments 389.55 386.91 248.99 23.05 23.85 23.93 21.10
Market Value of Quoted Investments 0.44 1.26 1.16 0.80 0.80 1.00 0.00
Contingent liabilities 49.72 75.14 54.12 5.05 15.48 12.65 12.60
Number of Equity shares outstanding 87.33 79.41 67.76 52.07 45.22 45.22 45.34
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 1,194.92 1,146.04 905.93 697.24 469.64 342.82 306.06
Other Income 597.13 568.64 510.82 333.95 234.34 216.33 200.29
Stock Adjustments 0.00 0.00 0.00 0.06 0.00 0.00 0.00
Total Income 1,792.05 1,714.68 1,416.75 1,031.25 703.98 559.15 506.35
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 597.13 568.64 510.82 333.95 234.34 216.33 200.29
Employee Cost 83.29 63.09 51.79 38.19 31.94 27.11 24.51
Selling and Administration Expenses 2.24 1.10 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 682.66 632.83 562.61 372.15 266.28 243.44 224.80
Profit before Interest, Depreciation and Tax 2,608.32 2,102.76 1,457.28 1,219.68 794.05 445.95 394.03
Interest and Financial Charges 127.45 139.93 120.88 119.11 86.37 56.64 56.84
Profit before Depreciation and Tax 2,480.87 1,962.83 1,336.40 1,100.57 707.68 389.31 337.19
Depreciation 241.18 165.45 132.79 83.79 56.31 30.41 21.80
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax -159.97 -36.37 -92.43 -87.65 -59.44 -88.35 -61.05
Tax 19.26 4.92 16.67 6.41 4.63 2.99 1.38
Profit After Tax -179.23 -41.29 -109.10 -94.06 -64.07 -91.34 -62.43
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. -179.23 -41.29 -109.10 -94.06 -64.07 -91.34 -62.43
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 -1,149.48 -958.10 -813.10 -696.12 -609.58 -552.22 -460.84
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 4.90 1.05 0.84 0.84 0.84 0.84 0.75
Extraordinary Items -20.24 0.16 0.02 0.03 -0.54 -24.03 -2.26
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 773.68 877.18 599.16 504.90 416.01 245.78 217.76
Other Income 380.86 366.40 332.70 213.34 157.90 146.87 131.41
Stock Adjustments 0.00 0.00 0.00 0.00 0.63 0.00 0.00
Total Income 1,154.54 1,243.57 931.86 718.23 574.55 392.65 349.17
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 380.86 366.40 332.70 213.34 157.90 146.87 131.41
Employee Cost 61.80 46.84 36.51 27.28 23.16 19.62 19.54
Selling and Administration Expenses 1.06 0.64 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 443.72 413.88 369.21 240.62 181.07 166.48 150.96
Profit before Interest, Depreciation and Tax 1,535.64 1,248.76 922.90 740.07 594.00 354.22 320.79
Interest and Financial Charges 121.01 135.50 119.79 117.99 86.21 56.52 56.64
Profit before Depreciation and Tax 1,414.63 1,113.26 803.12 622.08 507.79 297.70 264.15
Depreciation 134.52 92.78 74.34 57.85 39.65 23.68 17.30
Profit Before Tax -184.74 -23.21 -117.76 -102.31 -61.84 -80.90 -56.07
Tax 0.26 0.00 0.00 0.00 0.00 1.24 0.64
Profit After Tax -185.00 -23.21 -117.76 -102.31 -61.84 -82.14 -56.71
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 -1,169.99 -849.93 -826.72 -707.29 -604.98 -543.14 -461.00
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 389.55 386.91 248.99 23.05 23.85 23.93 21.10
Extraordinary Items -20.24 0.00 0.00 0.00 0.00 -23.15 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007
Cash and Cash Equivalents at Beginning of the year 99.61 27.41 20.47 20.56 16.03 16.03
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items -91.87 -62.94 -172.20 -87.76 -71.98 -54.04
Adjustments :
Depreciation 0.00 21.80 41.57 32.16 30.95 34.47
Interest (Net) 0.00 0.00 0.00 0.00 0.93 0.39
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 -0.52 3.64 0.15 0.30 4.47
P/L on Sales of Invest 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 1.91 0.50
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 6.08 -68.85 -68.31 -71.21 -54.15
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 -0.89 15.86 96.42 21.56 348.84
Loans and Advances 0.00 26.84 -68.56 -32.76 -42.30 -326.86
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 -7.49 62.56 58.40 35.73 16.78
Direct Taxes Paid 0.00 -6.74 -1.19 -2.90 -2.00 -0.58
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 50.93 -0.09 0.61 -2.27 -0.46
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 -2.25 2.33 -79.57 -56.28
Net Cash from Operating Activities 40.14 53.14 -158.35 64.45 -110.32 -90.88
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -31.15 -10.74 -49.48 -50.68 -37.77
Sale of Fixed Assets 0.00 9.62 7.89 0.34 0.89 0.01
Capital WIP 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
Financial / Capital Investment :
Purchase of Investments 0.00 -0.50 -0.25 0.00 -0.21 0.00
Sale of Investments 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
Interest Received 0.00 0.13 0.02 0.13 1.08 7.87
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 -0.02 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 -78.78 -151.16
Others 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -35.31 -48.42 -3.08 -49.02 30.60 -35.25
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 0.00 166.58 649.10 555.51 427.25 185.97
Proceed from Bank Borrowings 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
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 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
Interest Paid 0.00 -66.93 -74.55 -45.12 -25.14 -14.27
Others 43.84 0.00 0.00 -1.13 -0.86 -1.47
Net Cash used in Financing Activities 43.84 67.45 181.40 -15.52 84.19 135.25
Net Inc./(Dec.) in Cash and Cash Equivalent 48.67 72.16 19.97 -0.09 4.47 9.12
Cash and Cash Equivalents at End of the year 148.28 99.57 40.44 20.47 20.51 0.00
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 282.30 394.00 325.66 110.27 65.68 88.09 22.01
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items -184.74 -23.21 -117.76 -102.31 -61.84 -80.90 -56.07
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 -109.46 0.00 171.64 -270.89 41.80 -2.11 19.46
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 -302.14 0.00 -318.82 1.60 -462.09 -60.04 -12.29
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 229.55 0.00 215.52 484.68 464.89 39.73 58.92
Net Cash used in Financing Activities 229.55 0.00 215.52 484.68 464.89 39.73 58.92
Net Inc./(Dec.) in Cash and Cash Equivalent -182.05 -111.70 68.34 215.38 44.60 -22.42 66.08
Cash and Cash Equivalents at End of the year 100.25 282.30 394.00 325.66 110.27 65.67 88.09
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 335.68 357.46 352.31 364.96 325.52 298.46 288.97
Other Income 1.35 7.39 3.96 6.16 11.53 7.07 2.37
Stock Adjustment 0.00 0.00 0.00 0.00 160.89 144.40 143.41
Raw Material 0.61 0.39 0.50 0.26 1.66 0.01 0.02
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 21.80 22.50 22.75 23.45 24.40 19.07 20.70
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 245.39 263.40 261.89 240.23 75.71 79.96 75.41
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 67.32 70.17 67.18 101.01 57.96 55.02 47.34
Interest 38.03 31.26 37.15 33.10 33.80 35.97 28.00
Gross Profit 30.64 46.30 33.98 74.06 35.69 26.12 21.70
Depreciation 90.80 83.56 79.21 72.60 66.73 62.55 57.18
Taxation -1.19 -5.33 1.60 16.71 13.52 -2.95 2.15
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 -70.63 -31.93 -51.50 -15.25 -64.80 -33.48 -37.63
Minority Interest 8.05 -4.92 -13.23 -13.86 3.24 6.82 -9.27
Share Of P/L Of Associates 0.39 -0.16 -0.92 0.11 -0.12 0.32 0.00
Net P/L After Minority Interest and Share Of Associates -62.19 -37.02 -65.66 -28.99 -61.68 -26.34 -46.89
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 87.21 87.21 87.21 87.21 87.20 79.42 79.42
EPS Before Extra Ordinary Items
Basic EPS -0.80 -0.40 -0.60 -0.20 -0.70 -0.30 -0.60
Diluted EPS -0.80 -0.40 -0.60 -0.20 -0.70 -0.30 -0.60
EPS After Extra Ordinary Items
Basic EPS -0.80 -0.40 -0.60 -0.20 -0.70 -0.30 -0.60
Diluted EPS -0.80 -0.40 -0.60 -0.20 -0.70 -0.30 -0.60
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 206.96 222.91 187.79 220.15 220.32 189.36 179.85
Other Income 1.03 3.84 3.87 4.60 6.00 4.82 1.34
Stock Adjustment 0.00 111.30 0.00 0.00 92.86 89.32 95.16
Raw Material 0.00 0.02 0.00 0.08 0.00 0.01 0.02
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 14.43 16.02 15.92 18.09 17.91 13.60 15.54
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 157.50 55.71 166.10 147.46 47.94 45.88 44.30
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 29.67 34.62 3.15 28.69 25.17 26.55 13.74
Interest 35.17 30.37 30.68 31.12 33.50 31.52 27.03
Gross Profit -4.47 8.09 -23.66 2.16 -2.33 -0.15 -11.96
Depreciation 51.69 46.55 44.45 40.32 38.00 29.94 33.99
Taxation 0.00 0.00 0.00 0.00 0.26 0.00 0.00
Net Profit / Loss -56.16 -38.45 -72.80 -38.16 -60.82 -30.09 -45.94
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 87.21 87.21 87.21 87.21 87.20 79.42 79.42
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 -0.60 -0.40 -0.80 -0.40 -0.70 -0.40 -0.06
Diluted EPS -0.60 -0.40 -0.80 -0.40 -0.70 -0.40 -0.06
EPS After Extra Ordinary Items
Basic EPS -0.60 -0.40 -0.80 -0.40 -0.70 -0.40 -0.06
Diluted EPS -0.60 -0.40 -0.80 -0.40 -0.70 -0.40 -0.06
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,410.40 693.14 717.26 1,194.92 623.98 570.93 1,188.92
Other Income 15.97 8.74 10.11 25.88 18.60 7.28 24.02
Stock Adjustment 0.00 0.00 0.00 597.13 305.29 291.84 0.00
Raw Material 1.76 1.00 0.76 1.72 1.67 0.05 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 90.49 44.30 46.19 83.29 43.47 39.82 63.08
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 1,008.03 508.79 502.12 295.47 155.68 139.79 788.77
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 308.55 137.48 168.18 202.81 112.98 89.83 298.90
Interest 139.55 69.30 70.25 127.45 69.77 57.67 137.82
Gross Profit 184.97 76.93 108.04 101.25 61.80 39.44 185.09
Depreciation 326.17 174.36 151.81 241.18 129.27 111.91 163.21
Taxation 11.78 -6.53 18.30 19.26 10.57 8.70 13.09
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 -2.11
Net Profit / Loss -169.32 -102.56 -66.75 -179.44 -98.28 -81.16 6.84
Minority Interest -23.96 3.13 -27.09 -9.30 6.82 -19.35 -8.55
Share Of P/L Of Associates -0.58 0.23 -0.81 0.20 0.20 0.00 0.00
Net P/L After Minority Interest and Share Of Associates -193.86 -99.21 -94.65 -188.53 -91.25 -100.51 -1.71
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 87.21 87.21 87.21 87.20 87.20 79.42 79.48
EPS Before Extra Ordinary Items
Basic EPS -1.90 0.00 -0.80 -2.20 0.00 -1.30 0.00
Diluted EPS -1.90 0.00 -0.80 -2.20 0.00 -1.30 0.00
EPS After Extra Ordinary Items
Basic EPS -1.90 0.00 -0.80 -2.20 0.00 -1.30 0.00
Diluted EPS -1.90 0.00 -0.80 -2.20 0.00 -1.30 0.00
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Dec 2016 Mar 2016
Sales 837.81 429.86 407.94 773.68 409.68 877.18 575.03
Other Income 10.78 4.87 8.47 16.28 10.83 18.65 5.50
Stock Adjustment 0.00 194.86 0.00 380.86 182.18 0.00 0.00
Raw Material 0.10 0.03 0.08 0.06 0.02 0.00 0.16
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 64.46 30.45 34.01 61.80 31.51 46.84 24.41
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 635.51 129.64 313.56 175.25 93.81 503.81 269.43
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 98.68 64.29 31.84 74.75 51.72 188.60 158.95
Interest 127.35 65.54 61.81 121.01 65.02 135.50 68.44
Gross Profit -17.88 3.62 -21.50 -29.98 -2.48 71.75 96.00
Depreciation 183.02 98.24 84.77 134.52 67.94 92.78 51.20
Taxation 0.00 0.00 0.00 0.26 0.26 0.00 0.00
Net Profit / Loss -205.58 -94.62 -110.96 -185.00 -90.91 -23.21 44.80
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 -2.18 0.00
Equity Capital 87.21 87.21 87.21 87.20 87.20 79.42 79.42
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 -2.40 0.00 -1.30 -2.10 0.00 -0.30 0.00
Diluted EPS -2.40 0.00 -1.30 -2.10 0.00 -0.30 0.00
EPS After Extra Ordinary Items
Basic EPS -2.40 0.00 -1.30 -2.10 0.00 -0.30 0.00
Diluted EPS -2.40 0.00 -1.30 -2.10 0.00 -0.30 0.00