23 Jul 2018 | 12:26 AM
 

Sonata Software Ltd. Share Price Live (BSE)
0

BSE Code: 532221 | NSE Symbol: SONATSOFTW
330.90
0.60
(0.19 %)
20 Jul 2018 | 03:53 PM
Change company
  • Open (Rs)
    330.00
  • Prev. close (Rs.)
    330.30
  • High (Rs.)
    338.00
  • Low (Rs.)
    325.25
  • 52W H (Rs.)
    386.40
  • 52W L (Rs.)
    144.70
  • Volume
    25261
  • MCap (Rs in Cr.)
    3,479.72

Sonata Software 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.) 13.88 14.73 12.37 6.71 2.75 -1.65 9.13
Adjusted Cash EPS (Rs.) 14.77 15.32 12.95 7.47 3.71 2.72 12.81
Reported EPS (Rs.) 14.62 15.08 12.71 7.40 -2.67 -0.25 8.14
Reported Cash EPS (Rs.) 15.50 15.67 13.29 8.15 -1.71 4.12 11.82
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 18.28 18.25 15.94 9.48 5.07 3.82 14.45
Book Value (Excl Rev Res) Per Share (Rs.) 18.28 18.25 15.94 9.48 5.07 3.82 14.45
Book Value (Incl Rev Res) Per Share (Rs.) 18.28 18.25 15.94 9.48 5.07 3.82 14.45
Net Operating Income Per Share (Rs.) 239.74 184.53 159.96 148.91 124.68 149.11 133.59
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 7.62 9.88 9.96 6.36 4.06 2.56 10.82
Gross Profit Margin (%) 7.25 9.57 9.60 5.85 3.29 -0.36 8.06
Net Profit Margin (%) 6.09 8.17 7.94 4.93 -2.12 -0.16 6.06
Adjusted Cash Margin (%) 6.06 8.11 7.99 4.98 2.96 1.81 9.54
Adjusted Return On Net Worth (%) 24.97 32.89 30.35 18.84 8.46 -4.62 23.57
Reported Return On Net Worth (%) 26.29 33.67 31.20 20.77 -8.20 -0.69 21.02
Return On long Term Funds (%) 36.18 43.86 42.34 27.34 13.78 1.02 29.33
LEVERAGE RATIOS
Long Term Debt / Equity 0.06 0.11 0.00 0.00 0.05 0.01 0.00
Total Debt/Equity 0.06 0.36 0.06 0.02 0.05 0.11 0.08
Owners fund as % of total Source 0.06 0.36 0.06 0.02 0.05 0.11 0.08
Fixed Assets Turnover Ratio 4.00 3.54 4.04 4.24 3.36 3.58 3.16
LIQUIDITY RATIOS
Current Ratio 1.66 2.34 2.03 2.08 2.56 1.54 1.89
Current Ratio (Inc. ST Loans) 1.66 1.55 1.87 2.00 2.56 1.29 1.57
Quick Ratio 1.64 2.28 1.98 2.04 2.54 1.41 1.81
Inventory Turnover Ratio 18.28 18.25 15.94 9.48 5.07 3.82 14.45
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 28.81 71.82 65.90 59.88 0.00 0.00 28.60
Dividend payout Ratio (Cash Profit) 27.17 69.14 63.04 54.31 -119.56 21.16 19.69
Earning Retention Ratio 69.66 26.47 32.26 34.02 0.00 0.00 74.50
Cash Earnings Retention Ratio 71.48 29.28 35.28 40.71 44.91 67.93 81.83
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.22 1.06 0.18 0.07 0.43 1.44 0.23
Financial Charges Coverage Ratio 25.69 29.65 67.99 45.31 10.10 4.22 23.44
Fin. Charges Cov.Ratio (Post Tax) 19.01 21.72 51.68 36.21 -2.05 4.67 19.42
COMPONENT RATIOS
Material Cost Component(% earnings) 64.96 59.91 60.86 64.25 64.89 49.12 37.62
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 4.00 3.54 4.04 4.24 3.36 3.58 3.16
Bonus Component In Equity Capital (%) 40.19 40.19 40.19 40.19 40.19 40.19 40.19
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 3,245.66 3,198.13 3,293.32 3,305.92 3,357.89 3,371.65 3,344.22
EV / Net Sales (X) 1.29 1.65 1.96 2.11 2.56 2.15 2.40
EV / EBITDA (X) 13.95 13.57 17.56 29.97 56.45 67.70 24.14
MarketCap / Sales (X) 1.39 1.80 2.08 2.23 2.66 2.23 2.51
Retention Ratios (%) 71.19 28.18 34.10 40.12 0.00 0.00 71.40
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.39 1.80 2.08 2.23 2.66 2.23 2.51
Earning Yield (%) 0.04 0.05 0.04 0.02 -0.01 0.00 0.02
Mar 2018 Mar 2017 Mar 2016 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 14.53 12.31 11.17 5.12 1.50 0.91 4.26
Adjusted Cash EPS (Rs.) 15.01 12.70 11.58 5.82 2.42 1.93 5.17
Reported EPS (Rs.) 14.58 12.86 11.17 5.12 1.50 1.42 5.88
Reported Cash EPS (Rs.) 15.06 13.24 11.58 5.82 2.42 2.44 6.79
Dividend Per Share 10.50 9.00 9.00 3.75 1.75 0.75 2.00
Operating Profit Per Share (Rs.) 15.51 14.39 12.17 5.61 2.18 1.83 4.90
Book Value (Excl Rev Res) Per Share (Rs.) 15.51 14.39 12.17 5.61 2.18 1.83 4.90
Book Value (Incl Rev Res) Per Share (Rs.) 15.51 14.39 12.17 5.61 2.18 1.83 4.90
Net Operating Income Per Share (Rs.) 66.34 57.16 48.00 31.73 22.15 21.43 23.81
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 27.40 28.56
PROFITABILITY RATIOS
Operating Margin (%) 23.37 25.17 25.35 17.68 9.85 8.54 20.59
Gross Profit Margin (%) 22.65 24.49 24.48 15.46 5.68 3.76 16.76
Net Profit Margin (%) 21.97 22.49 23.26 15.33 6.47 6.43 24.16
Adjusted Cash Margin (%) 21.32 21.06 22.40 17.44 10.46 8.76 21.22
Adjusted Return On Net Worth (%) 30.68 27.26 32.59 16.86 5.08 3.19 14.25
Reported Return On Net Worth (%) 30.78 28.47 32.59 16.86 5.08 4.99 19.70
Return On long Term Funds (%) 40.27 37.91 45.10 21.61 7.66 4.99 15.16
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.00 0.00 0.27 0.02 0.05 0.00 0.00
Owners fund as % of total Source 0.00 0.00 0.27 0.02 0.05 0.00 0.00
Fixed Assets Turnover Ratio 1.44 1.28 1.23 1.02 0.75 0.74 0.83
LIQUIDITY RATIOS
Current Ratio 3.31 4.74 6.90 3.45 5.39 4.58 5.50
Current Ratio (Inc. ST Loans) 3.31 4.74 2.07 3.03 3.10 4.58 5.50
Quick Ratio 3.22 4.66 6.73 3.33 4.04 4.44 5.36
Inventory Turnover Ratio 15.51 14.39 12.17 5.61 2.18 1.83 4.90
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 63.43 26.78 80.58 73.24 116.77 52.91 33.99
Dividend payout Ratio (Cash Profit) 61.40 26.00 77.69 64.39 72.22 30.71 29.43
Earning Retention Ratio 36.36 72.04 19.42 26.76 -16.77 17.35 53.01
Cash Earnings Retention Ratio 38.40 72.89 22.31 35.61 27.78 61.18 61.30
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.79 0.09 0.66 0.00 0.00
Financial Charges Coverage Ratio 1,193.65 45.50 42.73 459.09 631.38 1,623.88 0.00
Fin. Charges Cov.Ratio (Post Tax) 920.29 35.41 32.18 368.94 481.70 1,623.36 0.00
COMPONENT RATIOS
Material Cost Component(% earnings) 6.52 4.47 0.28 0.00 0.00 0.00 0.00
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.20 0.32
Exports as percent of Total Sales 90.97 0.00 87.69 94.83 99.27 99.35 100.31
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 1.44 1.28 1.23 1.02 0.75 0.74 0.83
Bonus Component In Equity Capital (%) 40.72 40.76 40.19 40.19 40.19 40.19 40.19
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 3,367.72 3,356.41 3,307.88 3,355.88 3,414.24 3,449.07 3,454.63
EV / Net Sales (X) 4.89 5.66 6.55 10.06 14.66 15.30 13.80
EV / EBITDA (X) 16.60 18.49 19.82 43.92 102.01 134.20 60.40
MarketCap / Sales (X) 5.07 5.90 6.92 10.47 14.99 15.50 13.95
Retention Ratios (%) 36.57 73.22 19.42 26.76 -16.77 47.09 66.01
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 5.01 5.81 6.92 10.47 14.99 15.50 13.95
Earning Yield (%) 0.04 0.04 0.03 0.02 0.00 0.00 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 10.52 10.52 10.52 10.52 10.52 10.52 10.52
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 574.07 460.48 417.91 363.88 331.22 364.02 396.72
Loan Funds
Secured Loans 32.53 113.31 5.32 5.69 16.78 41.23 30.76
Unsecured Loans 1.78 57.97 19.11 0.00 0.00 0.00 0.00
Minority Interest 0.00 0.00 0.00 0.01 0.05 5.18 18.26
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 618.90 642.27 452.86 380.10 358.57 420.94 456.26
USES OF FUNDS
Fixed Assets
Gross Block 206.28 200.49 94.88 83.33 84.13 517.87 769.71
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 87.14 81.98 71.46 66.72 62.50 329.97 604.13
Net Block 119.14 118.51 23.42 16.62 21.64 187.90 165.58
Capital Work in Progress 0.42 1.62 0.19 0.31 0.00 2.04 7.88
Investments 117.81 52.25 63.86 57.67 21.77 24.15 19.18
Net Current Assets
Current Assets, Loans and Advances 957.95 819.50 721.22 587.04 516.82 588.60 579.15
Less : Current Liabilities and Provisions 576.43 349.61 355.84 281.54 201.66 381.76 315.54
Total Net Current Assets 381.52 469.89 365.38 305.50 315.16 206.84 263.61
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 618.90 642.27 452.86 380.10 358.57 420.94 456.26
Note :
Book Value of Unquoted Investments 117.81 52.49 63.86 57.76 21.77 24.15 1.60
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.03 0.02 0.00
Contingent liabilities 586.89 581.09 546.45 822.89 739.22 885.70 101.97
Number of Equity shares outstanding 10.52 10.52 10.52 10.52 10.52 10.52 10.52
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 10.38 10.37 10.52 10.52 10.52 10.52 10.52
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 481.05 457.79 349.84 346.78 308.80 299.20 288.19
Loan Funds
Secured Loans 0.00 0.00 38.54 5.32 5.69 16.78 0.00
Unsecured Loans 0.00 0.00 57.97 0.00 0.00 0.00 0.00
Total 491.43 468.16 456.87 362.61 325.01 326.50 298.70
USES OF FUNDS
Fixed Assets
Gross Block 29.40 22.98 87.47 79.96 78.33 78.84 91.66
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 9.01 4.01 69.06 67.49 63.59 58.21 62.66
Net Block 20.39 18.97 18.41 12.47 14.74 20.64 29.00
Capital Work in Progress 0.27 0.41 0.28 0.19 0.02 0.00 0.92
Investments 199.12 135.54 96.02 107.34 108.66 106.03 112.83
Net Current Assets
Current Assets, Loans and Advances 389.27 397.00 400.17 357.93 283.89 245.37 199.49
Less : Current Liabilities and Provisions 117.62 83.76 58.01 115.32 82.30 45.54 43.53
Total Net Current Assets 271.65 313.24 342.15 242.61 201.59 199.83 155.95
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 491.43 468.16 456.87 362.61 325.01 326.50 298.70
Note :
Book Value of Unquoted Investments 28.40 25.61 96.26 107.34 108.80 106.03 112.83
Market Value of Quoted Investments 170.72 109.93 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 327.94 293.69 214.08 206.05 287.68 82.79 116.14
Number of Equity shares outstanding 10.38 10.37 10.52 10.52 10.52 10.52 10.52
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 2,521.13 1,940.50 1,682.13 1,565.97 1,311.09 1,568.00 1,393.35
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 15.65
Stock Adjustments 10.01 -2.68 -6.13 -0.42 39.61 -30.22 4.54
Total Income 2,531.14 1,937.83 1,676.00 1,565.56 1,350.71 1,537.78 1,413.54
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 6.27 5.81 5.46 5.50 5.14 9.91 8.81
Other Manufacturing Expenses 6.27 5.81 5.46 5.50 5.14 9.91 24.46
Employee Cost 455.53 409.78 352.72 309.80 225.36 467.74 419.00
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 1.90
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 468.06 421.40 363.65 320.80 235.64 487.56 454.18
Profit before Interest, Depreciation and Tax 215.34 208.44 97.64 85.77 90.02 529.68 776.14
Interest and Financial Charges 9.05 7.95 2.76 2.43 5.89 11.81 6.43
Profit before Depreciation and Tax 206.28 200.49 94.88 83.33 84.13 517.87 769.71
Depreciation 9.30 6.16 6.07 7.96 10.08 45.91 38.69
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 221.95 225.25 182.31 107.12 -14.49 6.83 102.59
Tax 68.22 66.66 48.62 29.35 13.56 9.42 16.98
Profit After Tax 153.72 158.59 133.70 77.77 -28.05 -2.59 85.61
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. 153.72 158.59 133.70 77.77 -28.05 -2.59 85.61
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 446.00 406.19 349.80 272.19 224.09 266.78 329.06
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 36.81 94.64 73.61 39.43 18.40 7.89 21.03
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 117.81 52.49 63.86 57.76 21.77 24.15 1.60
Extraordinary Items 7.72 3.68 3.22 7.15 -58.06 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 688.51 592.60 504.80 466.88 333.70 232.97 225.37
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.80
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 688.51 592.60 504.80 466.88 333.70 232.97 226.18
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 5.63 5.70 5.44 5.30 5.27 5.02 5.09
Other Manufacturing Expenses 5.63 5.70 5.44 5.30 5.27 5.02 5.89
Employee Cost 364.12 307.17 286.42 257.57 186.27 129.19 146.12
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.47
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 375.38 318.57 297.31 268.18 196.81 139.24 157.57
Profit before Interest, Depreciation and Tax 29.57 26.97 91.38 81.11 78.50 78.90 91.68
Interest and Financial Charges 0.17 3.99 3.91 1.14 0.17 0.05 0.02
Profit before Depreciation and Tax 29.40 22.98 87.47 79.96 78.33 78.84 91.66
Depreciation 5.00 4.01 4.37 5.22 7.39 9.72 10.77
Profit Before Tax 198.24 179.18 158.64 153.81 68.84 23.69 20.28
Tax 46.96 45.89 41.20 36.34 15.00 7.93 5.37
Profit After Tax 151.28 133.29 117.44 117.47 53.84 15.76 14.91
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 469.41 360.64 327.18 308.79 244.16 213.41 208.32
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 77.39 28.89 76.75 60.17 33.16 15.32 6.61
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 28.40 25.61 96.26 107.34 108.80 106.03 112.83
Extraordinary Items 0.49 5.65 0.00 0.00 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 149.29 73.11 81.74 76.44 121.25 57.06 16.69
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items -7.91 112.72 115.21 112.60 94.22 66.15 32.65
Adjustments :
Depreciation 0.00 38.69 49.17 43.50 43.35 29.74 10.77
Interest (Net) 0.00 0.00 0.00 -6.69 0.00 0.00 0.00
Dividend Received 0.00 -1.02 -0.41 -0.17 -0.78 -0.61 -0.78
P/L on Sales of Assets 0.00 0.26 0.52 0.06 0.24 0.01 -0.03
P/L on Sales of Invest 0.00 0.00 0.00 0.00 -0.01 -0.01 -0.02
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 -13.01 80.50 -40.98 -46.14 -63.82 -65.96
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 5.36 -92.03 79.91 4.63 184.79 88.01
Loans and Advances 0.00 26.31 -61.45 -71.50 -7.63 -15.02 -6.66
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 6.43 6.70 6.69 0.00 0.00 0.00
Direct Taxes Paid 0.00 -44.69 -25.37 -33.48 -3.56 -0.99 -1.29
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 -1.83 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 -6.85
Net Cash from Operating Activities 41.49 134.24 69.63 99.07 45.33 194.63 60.41
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -35.39 -43.40 -52.64 -38.01 -186.21 -14.05
Sale of Fixed Assets 0.00 7.67 0.00 1.81 0.40 0.15 0.04
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 -184.11 -70.81 -177.33 -108.03 -36.91
Sale of Investments 0.00 26.60 146.41 86.29 167.73 105.57 43.08
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 1.30 0.34 1.75 14.32 8.11 1.13
Dividend Received 0.00 -1.02 -0.41 -0.17 -0.78 -0.61 -0.78
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 0.05 -4.28 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 -63.25 1.20 -80.34 -33.43 -32.06 -184.08 -5.92
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 0.83 26.56 0.00 -29.78 58.12 -5.11
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 -21.98 -11.10 -25.84 -13.53 -13.19 -8.96
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -6.43 -6.70 0.00 0.00 0.00 0.00
Others -5.80 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -5.80 -59.38 2.08 -60.35 -58.07 53.65 -14.07
Net Inc./(Dec.) in Cash and Cash Equivalent -27.56 76.06 -8.63 5.29 -44.81 64.20 40.42
Cash and Cash Equivalents at End of the year 121.73 149.17 73.11 81.74 76.44 121.25 57.11
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 18.39 47.00 136.10 78.41 0.66 38.87 24.82
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 184.76 158.64 153.81 68.84 23.69 20.28 64.29
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 10.77 9.58
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 -0.47 -0.83
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.13 0.26
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 2.72 -4.81
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 0.08 -13.44
Loans and Advances 0.00 0.00 0.00 0.00 0.00 2.94 2.68
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 0.02 0.00
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 -8.77 -11.69
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 1.46 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 103.86 82.41 83.41 57.99 19.70 8.69 45.39
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 -5.82 -13.71
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.11 0.05
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 -17.07 4.06
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 5.21 2.19
Dividend Received 0.00 0.00 0.00 0.00 0.00 -0.47 -0.83
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 18.52 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 1.40 -2.90
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities 48.20 -30.83 -103.48 39.37 6.91 2.83 -9.49
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 -6.06 -21.98
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 -0.02 0.00
Others -144.58 -78.82 -68.10 -38.25 7.65 0.00 0.00
Net Cash used in Financing Activities -144.58 -78.82 -68.10 -38.25 7.65 -6.08 -21.98
Net Inc./(Dec.) in Cash and Cash Equivalent 6.01 -28.61 -89.10 58.09 77.75 5.44 13.93
Cash and Cash Equivalents at End of the year 24.40 18.39 47.00 136.50 78.41 44.31 38.75
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 625.80 766.75 426.86 634.53 708.32 612.57 522.46
Other Income 11.88 6.52 11.21 15.84 10.96 5.21 4.14
Stock Adjustment 0.03 -0.03 1.97 -1.97 18.60 -4.55 11.88
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 128.75 131.18 132.07 121.74 114.43 117.00 112.73
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 59.51 53.45 52.74 55.44 61.88 49.87 48.15
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 63.54 65.05 54.72 47.67 44.11 56.98 54.81
Interest 0.98 0.91 1.23 1.69 1.11 2.37 1.34
Gross Profit 74.44 70.66 64.70 61.82 53.97 59.82 57.61
Depreciation 2.98 3.14 3.24 3.04 2.85 2.29 2.16
Taxation 17.18 18.20 16.30 16.55 16.32 18.87 17.63
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 54.29 49.32 45.37 43.16 40.43 38.65 37.82
Minority Interest 0.56 0.00 -0.02 -0.13 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 54.84 49.31 45.62 41.44 40.43 38.65 37.82
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 10.38 10.37 10.37 10.37 10.52 10.52 10.52
EPS Before Extra Ordinary Items
Basic EPS 5.28 4.75 4.37 4.15 3.84 3.68 3.60
Diluted EPS 5.27 4.69 4.31 4.09 3.84 3.68 3.60
EPS After Extra Ordinary Items
Basic EPS 5.28 4.75 4.37 4.15 3.84 3.68 3.60
Diluted EPS 5.27 4.69 4.31 4.09 3.84 3.68 3.60
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 179.62 180.28 179.16 149.43 150.01 149.05 154.13
Other Income 10.98 6.85 12.29 11.41 6.07 6.36 4.84
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 92.24 93.05 94.13 84.46 76.33 79.35 76.60
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 31.85 27.82 28.63 29.98 31.97 20.96 21.98
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 46.97 44.37 41.38 28.68 36.51 45.08 41.38
Interest 0.02 0.01 0.14 0.00 0.16 0.83 0.15
Gross Profit 57.92 51.22 53.53 40.09 42.42 50.61 46.07
Depreciation 1.41 1.29 1.25 1.05 1.22 1.16 1.12
Taxation 13.00 11.27 12.96 9.74 13.71 12.27 11.83
Net Profit / Loss 43.51 38.65 39.33 29.78 32.17 37.18 33.11
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 10.38 10.37 10.37 10.37 10.52 10.52 10.52
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 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 4.19 3.73 3.79 2.87 3.06 3.54 3.15
Diluted EPS 4.18 3.68 3.74 2.83 3.06 3.54 3.15
EPS After Extra Ordinary Items
Basic EPS 4.19 3.73 3.79 2.87 3.06 3.54 3.15
Diluted EPS 4.18 3.68 3.74 2.83 3.06 3.54 3.15
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 2,453.94 1,392.55 1,061.39 2,370.78 1,320.88 1,200.24 1,940.50
Other Income 45.45 18.39 27.05 47.12 16.17 12.92 29.14
Stock Adjustment 0.00 0.00 0.00 10.01 14.05 -4.04 -2.68
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 513.74 259.93 253.81 455.99 231.43 224.10 409.78
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 221.15 112.96 108.18 224.91 111.75 102.61 164.18
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 230.98 128.60 102.39 191.54 101.09 102.40 206.54
Interest 4.81 1.89 2.92 9.28 3.48 5.58 7.95
Gross Profit 271.63 145.10 126.53 229.38 113.78 109.74 227.73
Depreciation 12.41 6.12 6.29 10.88 5.15 4.16 6.16
Taxation 68.23 35.38 32.85 69.30 35.19 33.03 66.66
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 192.13 103.60 88.53 156.92 79.08 74.65 158.59
Minority Interest 0.40 0.55 -0.16 -0.62 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 192.53 104.16 87.07 156.30 79.08 74.65 158.59
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 10.38 10.38 10.37 10.37 10.52 10.52 10.52
EPS Before Extra Ordinary Items
Basic EPS 18.54 0.00 8.52 15.07 0.00 7.10 15.08
Diluted EPS 18.53 0.00 8.40 15.07 0.00 7.10 15.08
EPS After Extra Ordinary Items
Basic EPS 18.54 0.00 8.52 15.07 0.00 7.10 15.08
Diluted EPS 18.53 0.00 8.40 15.07 0.00 7.10 15.08
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 Sep 2016 Dec 2016
Sales 688.51 359.90 328.59 592.60 299.06 293.54 504.80
Other Income 41.96 17.83 23.70 37.66 12.43 9.32 29.37
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 1.43
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 364.12 185.29 178.59 306.80 155.68 151.12 286.42
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 118.48 59.68 58.61 109.24 52.93 40.41 79.40
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 160.97 91.34 70.06 150.01 81.59 84.33 137.55
Interest 0.17 0.03 0.14 3.99 0.99 3.00 3.91
Gross Profit 202.76 109.14 93.62 183.68 93.03 90.65 163.01
Depreciation 5.00 2.71 2.30 4.57 2.38 2.20 4.37
Taxation 46.97 24.27 22.70 47.53 25.98 21.54 41.20
Net Profit / Loss 151.28 82.17 69.11 137.23 69.35 67.89 117.44
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 10.38 10.38 10.37 10.52 10.52 10.52 10.52
Equity Dividend Rate 0.00 0.00 0.00 900.00 0.00 0.00 900.00
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 14.57 0.00 6.66 13.05 0.00 6.46 11.17
Diluted EPS 14.56 0.00 6.57 13.05 0.00 6.46 11.17
EPS After Extra Ordinary Items
Basic EPS 14.57 0.00 6.66 13.05 0.00 6.46 11.17
Diluted EPS 14.56 0.00 6.57 13.05 0.00 6.46 11.17