27 May 2019 | 2:10 AM
 

Somany Ceramics Ltd. Share Price Live (BSE)
0

BSE Code: 531548 | NSE Symbol: SOMANYCERA
424.50
38.46
(9.96 %)
24 May 2019 | 03:41 PM
Change company
  • Open (Rs)
    395.35
  • Prev. close (Rs.)
    386.05
  • High (Rs.)
    432.60
  • Low (Rs.)
    395.00
  • 52W H (Rs.)
    577.21
  • 52W L (Rs.)
    270.61
  • Volume
    18515
  • MCap (Rs in Cr.)
    1,798.99

Somany Ceramics Ltd. Financial Information

Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 15.45 19.70 28.10 16.51 11.82 6.83 9.45
Adjusted Cash EPS (Rs.) 25.89 29.44 35.48 23.19 18.67 12.60 15.40
Reported EPS (Rs.) 10.93 16.62 23.16 15.27 11.94 7.43 9.28
Reported Cash EPS (Rs.) 21.37 26.36 30.54 21.94 18.79 13.21 15.22
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 38.53 43.85 55.14 33.72 27.69 20.95 24.85
Book Value (Excl Rev Res) Per Share (Rs.) 38.53 43.85 55.14 33.72 27.69 20.95 24.85
Book Value (Incl Rev Res) Per Share (Rs.) 38.53 43.85 55.14 33.72 27.69 20.95 24.85
Net Operating Income Per Share (Rs.) 404.49 404.14 408.42 405.31 397.25 325.12 305.27
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 9.52 10.85 13.50 8.32 6.97 6.44 8.13
Gross Profit Margin (%) 6.94 8.44 11.69 6.67 5.24 4.66 6.19
Net Profit Margin (%) 2.70 4.11 5.67 3.76 3.00 2.28 3.03
Adjusted Cash Margin (%) 6.32 7.20 8.60 5.69 4.67 3.86 5.03
Adjusted Return On Net Worth (%) 10.68 14.38 22.72 16.34 17.79 11.86 21.30
Reported Return On Net Worth (%) 7.55 12.13 18.72 15.11 17.97 12.91 20.91
Return On long Term Funds (%) 16.26 21.80 31.25 22.58 26.47 21.08 31.58
LEVERAGE RATIOS
Long Term Debt / Equity 0.39 0.28 0.34 0.28 0.30 0.32 0.40
Total Debt/Equity 0.83 0.82 0.84 0.49 0.63 0.66 0.93
Owners fund as % of total Source 0.83 0.82 0.84 0.49 0.63 0.66 0.93
Fixed Assets Turnover Ratio 1.45 1.56 2.03 3.17 3.86 3.77 3.69
LIQUIDITY RATIOS
Current Ratio 1.90 1.75 1.87 1.42 1.26 1.21 1.24
Current Ratio (Inc. ST Loans) 0.86 0.88 0.94 0.97 0.91 0.86 0.83
Quick Ratio 1.33 1.21 1.31 1.06 0.95 0.96 0.87
Inventory Turnover Ratio 38.53 43.85 55.14 33.72 27.69 20.95 24.85
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 19.54 11.95 18.13 20.15 23.61 15.13
Dividend payout Ratio (Cash Profit) 0.00 12.32 9.06 12.61 12.81 13.28 9.22
Earning Retention Ratio 100.00 83.51 90.15 83.24 79.64 74.30 85.15
Cash Earnings Retention Ratio 100.00 88.97 92.20 88.07 87.11 86.08 90.89
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 4.65 3.82 2.93 2.13 2.23 3.01 2.67
Financial Charges Coverage Ratio 3.97 5.11 6.44 6.76 5.61 4.56 4.42
Fin. Charges Cov.Ratio (Post Tax) 2.97 3.80 4.32 5.14 4.55 3.77 3.63
COMPONENT RATIOS
Material Cost Component(% earnings) 44.17 47.30 44.64 61.05 65.17 61.55 62.75
Selling Cost Component 0.00 3.47 3.84 2.00 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 1.45 1.56 2.03 3.17 3.86 3.77 3.69
Bonus Component In Equity Capital (%) 0.00 71.96 71.96 71.96 78.50 78.50 88.40
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,756.42 1,782.84 1,772.42 1,778.18 1,781.07 1,761.88 1,770.64
EV / Net Sales (X) 1.02 1.04 1.02 1.04 1.15 1.40 1.68
EV / EBITDA (X) 9.62 8.74 7.07 11.70 15.46 20.86 20.05
MarketCap / Sales (X) 1.05 1.05 1.04 1.05 1.16 1.42 1.70
Retention Ratios (%) 0.00 80.46 88.05 81.87 79.85 76.39 84.87
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.05 1.05 1.04 1.05 1.07 1.30 1.39
Earning Yield (%) 0.03 0.04 0.05 0.04 0.03 0.02 0.02
Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 12.67 16.40 21.65 15.45 11.43 7.22 9.16
Adjusted Cash EPS (Rs.) 19.98 22.78 26.78 20.31 17.16 12.90 15.07
Reported EPS (Rs.) 10.92 15.36 20.70 14.41 11.43 7.22 9.16
Reported Cash EPS (Rs.) 18.24 21.74 25.82 19.26 17.16 12.90 15.07
Dividend Per Share 2.00 2.70 2.70 2.30 2.00 1.50 1.20
Operating Profit Per Share (Rs.) 26.77 30.95 37.96 29.02 24.78 21.02 24.72
Book Value (Excl Rev Res) Per Share (Rs.) 26.77 30.95 37.96 29.02 24.78 21.02 24.72
Book Value (Incl Rev Res) Per Share (Rs.) 26.77 30.95 37.96 29.02 24.78 21.02 24.72
Net Operating Income Per Share (Rs.) 399.89 392.96 425.38 408.38 396.72 323.80 304.42
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 6.69 7.87 8.92 7.10 6.24 6.49 8.12
Gross Profit Margin (%) 4.86 6.25 7.72 5.91 4.80 4.73 6.17
Net Profit Margin (%) 2.73 3.90 4.86 3.52 2.88 2.22 3.00
Adjusted Cash Margin (%) 4.93 5.73 6.23 4.94 4.30 3.97 4.94
Adjusted Return On Net Worth (%) 9.07 12.41 18.04 15.60 17.47 12.71 20.95
Reported Return On Net Worth (%) 7.82 11.63 17.24 14.54 17.47 12.71 20.95
Return On long Term Funds (%) 15.42 19.28 26.92 22.17 25.94 22.49 31.39
LEVERAGE RATIOS
Long Term Debt / Equity 0.15 0.14 0.14 0.20 0.24 0.26 0.41
Total Debt/Equity 0.42 0.45 0.43 0.39 0.55 0.59 0.94
Owners fund as % of total Source 0.42 0.45 0.43 0.39 0.55 0.59 0.94
Fixed Assets Turnover Ratio 2.05 2.17 2.76 3.55 4.14 3.92 3.71
LIQUIDITY RATIOS
Current Ratio 1.69 1.56 1.61 1.39 1.25 1.20 1.23
Current Ratio (Inc. ST Loans) 1.00 0.97 1.00 0.98 0.91 0.86 0.82
Quick Ratio 1.33 1.22 1.27 1.06 0.95 0.96 0.86
Inventory Turnover Ratio 26.77 30.95 37.96 29.02 24.78 21.02 24.72
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 17.57 11.11 15.96 17.50 20.78 13.10
Dividend payout Ratio (Cash Profit) 0.00 12.41 8.90 11.94 11.65 11.63 7.96
Earning Retention Ratio 100.00 83.54 89.38 85.12 82.50 79.22 86.90
Cash Earnings Retention Ratio 100.00 88.15 91.42 88.68 88.35 88.37 92.04
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.93 2.62 1.91 1.88 2.11 2.58 2.72
Financial Charges Coverage Ratio 5.22 8.51 10.78 8.09 6.38 4.61 4.36
Fin. Charges Cov.Ratio (Post Tax) 3.96 6.22 7.62 6.00 5.09 3.74 3.60
COMPONENT RATIOS
Material Cost Component(% earnings) 62.40 63.92 64.11 66.07 67.82 61.41 62.79
Selling Cost Component 0.00 0.00 0.00 1.98 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 3.12 0.00 4.12 3.66 2.27 2.12
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 2.18 1.67 2.48 2.43
Long term assets / Total Assets 2.05 2.17 2.76 3.55 4.14 3.92 3.71
Bonus Component In Equity Capital (%) 0.00 71.96 71.96 71.96 78.50 78.50 88.40
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,766.89 1,792.00 1,788.21 1,781.75 1,781.87 1,763.77 1,771.22
EV / Net Sales (X) 1.04 1.08 0.99 1.03 1.16 1.40 1.69
EV / EBITDA (X) 12.95 11.93 10.04 13.48 17.12 20.90 20.35
MarketCap / Sales (X) 1.06 1.08 1.00 1.04 1.17 1.43 1.71
Retention Ratios (%) 0.00 82.43 88.89 84.04 82.50 79.22 86.90
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.06 1.08 1.00 1.04 1.07 1.31 1.39
Earning Yield (%) 0.03 0.04 0.05 0.03 0.03 0.02 0.02
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 8.48 8.48 8.48 8.48 7.77 7.77 6.90
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Init. Contribution Settler 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Stock Opiton 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 604.53 572.21 515.69 419.69 250.24 215.69 146.15
Loan Funds
Secured Loans 510.61 316.55 292.87 206.09 159.35 144.35 141.74
Unsecured Loans 0.00 160.68 147.12 2.84 2.29 2.89 0.00
Minority Interest 86.72 95.91 83.44 20.01 5.31 4.44 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 1,210.34 1,153.82 1,047.60 657.11 424.96 375.15 294.78
USES OF FUNDS
Fixed Assets
Gross Block 734.70 707.40 559.49 380.53 492.38 447.97 404.52
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.00 59.23 32.12 0.00 228.60 207.42 204.66
Net Block 734.70 648.17 527.38 380.53 263.78 240.55 199.86
Capital Work in Progress 0.00 27.93 56.29 6.34 0.81 2.93 9.38
Investments 68.26 114.18 118.56 107.92 46.61 54.75 8.67
Net Current Assets
Current Assets, Loans and Advances 858.59 848.81 741.06 548.73 554.34 448.85 403.19
Less : Current Liabilities and Provisions 451.21 485.28 395.69 386.41 440.59 371.93 326.32
Total Net Current Assets 407.38 363.53 345.37 162.33 113.74 76.92 76.87
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 1,210.34 1,153.82 1,047.60 657.11 424.96 375.15 294.78
Note :
Book Value of Unquoted Investments 0.00 93.14 113.48 107.92 46.61 44.76 9.85
Market Value of Quoted Investments 0.00 21.04 5.08 0.00 0.00 11.32 1.29
Contingent liabilities 0.00 54.03 79.93 31.24 31.31 35.72 58.24
Number of Equity shares outstanding 4.24 4.24 4.24 4.24 3.88 3.88 3.45
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 8.48 8.48 8.48 8.48 7.77 7.77 6.90
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 583.58 551.25 500.08 411.28 246.24 212.74 143.86
Loan Funds
Secured Loans 247.92 184.74 161.77 161.72 140.83 128.80 141.27
Unsecured Loans 0.00 68.25 54.71 0.00 0.00 0.60 0.00
Total 839.98 812.72 725.04 581.47 394.83 349.91 292.03
USES OF FUNDS
Fixed Assets
Gross Block 396.41 420.09 334.55 541.40 458.77 421.86 402.74
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.00 38.24 22.63 234.74 222.87 206.04 203.21
Net Block 396.41 381.85 311.92 306.66 235.90 215.82 199.53
Capital Work in Progress 0.00 5.07 10.71 5.55 0.81 2.70 9.38
Investments 132.21 164.97 166.98 123.73 50.72 58.77 9.20
Net Current Assets
Current Assets, Loans and Advances 761.21 724.54 623.17 521.11 538.06 438.24 399.45
Less : Current Liabilities and Provisions 449.85 463.72 387.73 375.57 430.65 365.61 325.53
Total Net Current Assets 311.36 260.83 235.44 145.54 107.40 72.63 73.92
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 839.98 812.72 725.04 581.47 394.83 349.91 292.03
Note :
Book Value of Unquoted Investments 0.00 144.95 164.45 94.40 43.65 48.82 9.74
Market Value of Quoted Investments 0.00 20.02 2.53 31.06 7.89 10.84 0.38
Contingent liabilities 0.00 13.70 17.21 46.76 53.12 60.59 58.24
Number of Equity shares outstanding 4.24 4.24 4.24 4.24 3.88 3.88 3.45
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
INCOME :
Sales Turnover 1,715.05 1,712.71 1,730.86 1,717.67 1,543.12 1,262.91 1,053.87
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -35.80 -38.22 1.18 2.31 -39.18 26.67 -16.03
Total Income 1,679.25 1,674.49 1,732.04 1,719.99 1,503.94 1,289.58 1,037.84
EXPENDITURE :
Raw Materials 433.50 455.69 468.96 187.67 168.87 142.59 136.08
Excise Duty 0.00 34.48 174.32 91.01 78.19 0.00 0.00
Power and Fuel Cost 369.92 348.80 320.87 203.88 203.35 165.37 131.06
Other Manufacturing Expenses 369.92 348.80 320.87 203.88 203.35 165.37 131.06
Employee Cost 226.19 217.45 192.23 123.19 101.35 83.20 74.70
Selling and Administration Expenses 0.00 59.55 66.54 34.43 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 1,399.53 1,464.78 1,543.79 844.06 755.13 556.53 472.90
Profit before Interest, Depreciation and Tax 780.62 747.32 598.47 403.01 512.92 466.49 424.50
Interest and Financial Charges 45.92 39.92 38.97 22.47 20.54 18.52 19.97
Profit before Depreciation and Tax 734.70 707.40 559.49 380.53 492.38 447.97 404.52
Depreciation 44.25 41.28 31.28 28.28 26.59 22.43 20.50
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 73.18 109.70 159.66 95.94 68.56 45.87 47.25
Tax 26.84 39.25 61.50 31.24 22.18 17.00 15.25
Profit After Tax 46.34 70.44 98.16 64.70 46.39 28.87 32.01
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. 46.34 70.44 98.16 64.70 46.39 28.87 32.01
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 53.28 379.73 334.06 222.82 169.78 132.25 114.52
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 11.44 9.75 9.75 7.77 5.83 4.14
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 0.00 93.14 113.48 107.92 46.61 44.76 9.85
Extraordinary Items -12.24 -4.40 -4.06 -4.43 0.00 0.00 0.00
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
INCOME :
Sales Turnover 1,695.55 1,665.33 1,802.74 1,730.70 1,541.05 1,257.79 1,050.15
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -19.34 -22.14 4.73 6.21 -35.08 28.26 -16.08
Total Income 1,676.21 1,643.19 1,807.47 1,736.91 1,505.97 1,286.05 1,034.07
EXPENDITURE :
Raw Materials 202.73 166.22 163.49 133.38 138.42 139.60 137.22
Excise Duty 0.00 16.31 82.19 68.68 66.98 0.00 62.28
Power and Fuel Cost 183.51 164.16 144.03 160.62 177.63 164.72 130.58
Other Manufacturing Expenses 183.51 164.16 144.03 160.62 177.63 164.72 130.58
Employee Cost 165.85 153.29 141.64 111.64 95.36 82.29 73.75
Selling and Administration Expenses 0.00 0.00 0.00 34.43 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 735.60 664.15 675.37 669.35 656.01 551.34 534.39
Profit before Interest, Depreciation and Tax 422.53 437.74 351.06 557.73 475.07 440.16 422.72
Interest and Financial Charges 26.12 17.66 16.52 16.33 16.31 18.30 19.98
Profit before Depreciation and Tax 396.41 420.09 334.55 541.40 458.77 421.86 402.74
Depreciation 31.00 27.04 21.71 20.57 22.27 22.06 20.40
Profit Before Tax 71.87 101.12 135.84 90.88 65.51 44.02 46.67
Tax 25.55 36.02 48.13 29.82 21.13 15.99 15.08
Profit After Tax 46.32 65.10 87.71 61.06 44.38 28.03 31.59
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 46.32 350.91 297.54 214.31 167.01 132.44 112.45
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 9.11 7.76 7.76 6.19 4.84 3.44
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 0.00 144.95 164.45 94.40 43.65 48.82 9.74
Extraordinary Items -7.41 -4.40 -4.06 -4.43 0.00 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 15.82 15.12 9.82 10.60 6.03 4.62 3.17
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 36.38 34.38 30.64 13.59 7.31 5.05 3.41
Adjustments :
Depreciation 0.00 17.47 14.72 0.00 13.51 12.49 11.82
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -0.04 -0.04 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.64 0.79 0.00 0.47 -0.07 -0.10
P/L on Sales of Invest 0.00 0.00 -0.09 0.00 -0.05 -0.04 -0.29
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 -24.69 -32.65 0.00 -11.96 -24.40 -10.19
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 14.05 41.55 0.00 -9.97 16.18 10.58
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 18.55 14.01 0.00 17.05 13.13 13.82
Direct Taxes Paid 0.00 0.00 0.00 0.00 -1.45 -0.96 -0.70
Advance Tax Paid 0.00 0.00 -11.99 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 81.95 22.78 41.39 39.08 25.66 18.19 22.99
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -35.02 -46.64 0.00 -27.08 -12.28 -5.88
Sale of Fixed Assets 0.00 0.43 0.48 0.00 0.27 9.60 0.49
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 -20.81 0.00 -0.10 -0.15 0.00
Sale of Investments 0.00 0.00 20.25 0.00 0.08 0.10 0.42
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.24 0.26 0.00 0.23 0.31 0.14
Dividend Received 0.00 -0.04 -0.04 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 -38.67 -34.32 -46.43 -7.25 -26.60 -2.43 -4.84
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 29.30 28.05 0.00 27.85 13.04 9.41
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 21.90 26.69 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 0.75 -1.07 -0.30
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 -2.40 -1.20 0.00 -0.01 -0.01 -0.01
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -18.43 -14.03 0.00 -17.19 -13.74 -13.77
Others -36.87 0.00 0.00 -32.62 -0.05 -0.01 0.00
Net Cash used in Financing Activities -36.87 11.38 10.33 -32.62 5.52 -14.34 -16.76
Net Inc./(Dec.) in Cash and Cash Equivalent 6.41 -0.16 5.30 -0.79 4.57 1.41 1.39
Cash and Cash Equivalents at End of the year 22.23 14.96 15.12 9.82 10.60 6.03 4.57
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 14.00 14.58 32.67 25.23 22.03 15.58 14.74
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 135.84 90.88 65.51 44.02 46.67 35.86 33.71
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 17.26
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 -0.01
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.57
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 -25.15
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 14.91
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 18.57
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 -8.58
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 129.20 0.00 18.40 76.43 71.01 81.76 23.12
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -35.01
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.38
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 0.37
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 -0.01
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 -75.22 0.00 -30.49 -84.63 -39.58 -38.69 -34.25
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 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 29.03
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 21.62
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 -2.40
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 -18.41
Others -60.13 0.00 -6.01 15.64 -28.24 -36.62 0.00
Net Cash used in Financing Activities -60.13 0.00 -6.01 15.64 -28.24 -36.62 11.12
Net Inc./(Dec.) in Cash and Cash Equivalent -6.15 0.12 -18.09 7.44 3.19 6.45 -0.01
Cash and Cash Equivalents at End of the year 7.85 14.69 14.58 32.67 25.23 22.03 14.72
Rs in Cr Mar 2019 Dec 2018 Jun 2018 Mar 2018 Jun 2017
Sales 518.83 425.44 380.72 540.87 331.64
Other Income 5.61 4.46 4.80 4.91 4.04
Stock Adjustment 32.71 -17.48 -43.59 24.99 -52.61
Raw Material 108.38 106.24 122.58 133.00 112.83
Power And Fuel 89.88 11.51 0.00 0.00 0.00
Employee Expenses 54.30 55.96 58.22 51.53 52.33
Excise 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00
Other Expenses 58.59 62.24 159.97 171.27 139.65
Provisions Made 0.00 0.00 0.00 0.00 0.00
Operating Profit 70.48 116.41 31.36 62.14 27.05
Interest 11.67 11.02 11.58 9.99 9.13
Gross Profit 64.42 109.85 24.58 57.06 21.96
Depreciation 11.45 92.88 11.03 11.64 8.72
Taxation 11.32 7.31 4.85 14.46 3.31
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 28.92 10.15 8.70 29.02 8.23
Minority Interest -4.82 -0.99 -0.19 -3.10 -1.32
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 24.10 9.16 8.51 25.92 6.91
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00
Equity Capital 8.48 8.48 8.48 8.48 8.48
EPS Before Extra Ordinary Items
Basic EPS 5.68 2.16 2.01 6.12 1.63
Diluted EPS 5.68 2.16 2.01 6.12 1.63
EPS After Extra Ordinary Items
Basic EPS 5.68 2.16 2.01 6.12 1.63
Diluted EPS 5.68 2.16 2.01 6.12 1.63
Equity Dividend Rate 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
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2019 Dec 2018 Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017
Sales 515.01 425.55 392.82 362.17 526.66 385.67 431.78
Other Income 7.25 5.33 5.12 5.19 4.91 4.80 4.19
Stock Adjustment 20.84 -18.38 4.87 -26.67 13.92 -15.58 6.65
Raw Material 53.74 54.04 45.49 53.61 63.51 50.57 47.09
Power And Fuel 44.44 50.23 42.13 0.00 0.00 0.00 0.00
Employee Expenses 40.04 41.67 38.94 41.10 36.81 37.03 40.94
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 50.12 54.01 44.62 91.78 107.42 96.66 86.25
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 51.53 23.97 16.41 21.60 46.62 28.82 40.93
Interest 6.88 6.61 6.35 6.28 4.44 4.69 4.54
Gross Profit 51.90 22.69 15.18 20.51 47.09 28.93 40.58
Depreciation 7.91 7.87 7.76 7.46 8.27 6.76 6.41
Taxation 11.49 6.55 2.84 4.67 13.37 7.84 11.51
Net Profit / Loss 19.77 13.59 4.58 8.38 23.51 14.33 21.25
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 8.48 8.48 8.48 8.48 8.48 8.48 8.48
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 4.66 3.21 1.08 1.98 5.55 3.38 5.01
Diluted EPS 4.66 3.21 1.08 1.98 5.55 3.38 5.01
EPS After Extra Ordinary Items
Basic EPS 4.66 3.21 1.08 1.98 5.55 3.38 5.01
Diluted EPS 4.66 3.21 1.08 1.98 5.55 3.38 5.01
Rs in Cr Dec 2019 Mar 2019 Dec 2018 Dec 2017 Dec 2016 Dec 2014 Dec 2013
Sales 1,715.05 944.27 1,712.71 1,730.86 1,717.68 1,262.91 1,053.87
Other Income 19.16 10.07 18.11 17.17 9.06 3.08 2.59
Stock Adjustment -35.80 15.23 -38.22 1.18 2.31 26.67 -16.03
Raw Material 433.50 214.62 455.69 468.96 225.90 173.18 164.64
Power And Fuel 369.92 101.39 0.00 0.00 203.88 165.37 131.06
Employee Expenses 226.19 110.26 217.45 192.23 123.19 83.20 74.70
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 233.74 120.83 602.52 597.98 232.84 151.79 141.41
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 163.37 186.89 185.85 233.68 142.91 81.38 85.71
Interest 45.92 22.69 39.92 38.97 22.47 18.52 19.97
Gross Profit 136.61 174.27 164.04 211.88 129.50 65.94 68.33
Depreciation 44.25 104.33 41.28 31.28 28.28 22.43 20.50
Taxation 26.84 18.63 39.26 61.50 31.24 16.98 15.21
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 -0.01 -0.04
Net Profit / Loss 53.28 39.07 79.10 115.04 65.55 26.52 32.58
Minority Interest -6.94 -5.81 -8.66 -16.88 -3.02 0.65 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 2.17 1.70 -0.57
Net P/L After Minority Interest and Share Of Associates 46.34 33.26 70.45 98.16 64.70 28.87 32.01
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 8.48 8.48 8.48 8.48 8.48 7.77 6.90
EPS Before Extra Ordinary Items
Basic EPS 10.93 0.00 16.62 23.15 16.25 8.25 9.28
Diluted EPS 10.93 0.00 16.62 23.15 16.25 8.25 9.28
EPS After Extra Ordinary Items
Basic EPS 10.93 0.00 16.62 23.15 16.25 8.25 9.28
Diluted EPS 10.93 0.00 16.62 23.15 16.25 8.25 9.28
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 1.70 1.27
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 43.78 36.69
Rs in Cr Dec 2019 Mar 2019 Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017
Sales 1,695.55 940.56 754.99 1,665.33 912.33 765.61 1,840.57
Other Income 22.89 12.58 10.31 19.05 9.71 8.63 15.12
Stock Adjustment -19.34 2.46 -21.80 -22.14 -1.66 -20.48 4.73
Raw Material 202.73 107.78 99.10 205.78 114.08 91.70 199.34
Power And Fuel 183.51 94.67 88.84 0.00 0.00 0.00 0.00
Employee Expenses 165.85 81.71 80.04 153.29 73.84 78.70 140.70
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 193.87 104.13 89.69 364.64 204.08 172.56 405.11
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 113.51 75.50 38.01 131.17 75.44 57.09 164.11
Interest 26.12 13.49 12.63 17.66 9.13 8.53 16.52
Gross Profit 110.28 74.59 35.69 132.56 76.02 57.19 162.71
Depreciation 31.00 15.78 15.22 27.04 15.03 12.01 25.32
Taxation 25.55 18.04 7.51 36.02 21.21 14.81 47.24
Net Profit / Loss 46.32 33.36 12.96 65.10 37.84 27.26 86.09
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 0.00
Equity Capital 8.48 8.48 8.48 8.48 8.48 8.48 8.48
Equity Dividend Rate 100.00 0.00 0.00 135.00 0.00 0.00 135.00
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 10.93 0.00 3.06 15.36 0.00 6.43 20.31
Diluted EPS 10.93 0.00 3.06 15.36 0.00 6.43 20.31
EPS After Extra Ordinary Items
Basic EPS 10.93 0.00 3.06 15.36 0.00 6.43 20.31
Diluted EPS 10.93 0.00 3.06 15.36 0.00 6.43 20.31