23 Jul 2018 | 10:56 PM
 

Suprajit Engineering Ltd. Share Price Live (BSE)
0

BSE Code: 532509 | NSE Symbol: SUPRAJIT
245.00
5.40
(2.26 %)
23 Jul 2018 | 03:41 PM
Change company
  • Open (Rs)
    250.00
  • Prev. close (Rs.)
    239.60
  • High (Rs.)
    252.40
  • Low (Rs.)
    245.00
  • 52W H (Rs.)
    348.50
  • 52W L (Rs.)
    232.55
  • Volume
    3445
  • MCap (Rs in Cr.)
    3,426.87

Suprajit Engineering 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.) 8.88 6.55 4.19 4.23 3.58 3.33 2.78
Adjusted Cash EPS (Rs.) 10.44 7.75 4.94 4.93 4.26 3.95 3.38
Reported EPS (Rs.) 8.77 5.48 4.19 4.23 3.93 3.32 2.73
Reported Cash EPS (Rs.) 10.34 6.68 4.94 4.93 4.61 3.94 3.33
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 14.36 11.75 8.00 7.70 6.51 5.72 4.68
Book Value (Excl Rev Res) Per Share (Rs.) 14.36 11.75 8.00 7.70 6.51 5.72 4.68
Book Value (Incl Rev Res) Per Share (Rs.) 14.36 11.75 8.00 7.70 6.51 5.72 4.68
Net Operating Income Per Share (Rs.) 86.78 72.52 50.98 45.43 38.57 35.38 28.89
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 16.54 16.20 15.70 16.95 16.88 16.16 16.20
Gross Profit Margin (%) 14.74 14.54 14.23 15.42 15.12 14.40 14.11
Net Profit Margin (%) 10.10 7.55 8.22 9.25 10.12 9.31 9.44
Adjusted Cash Margin (%) 11.80 10.51 9.62 10.77 10.98 11.08 11.53
Adjusted Return On Net Worth (%) 24.11 19.21 20.88 24.82 25.79 30.91 34.37
Reported Return On Net Worth (%) 23.82 16.07 20.88 24.82 28.26 30.82 33.78
Return On long Term Funds (%) 28.68 29.44 29.75 35.54 35.35 39.89 46.65
LEVERAGE RATIOS
Long Term Debt / Equity 0.37 0.17 0.27 0.21 0.23 0.24 0.19
Total Debt/Equity 0.64 0.58 0.69 0.69 0.62 0.58 0.48
Owners fund as % of total Source 0.64 0.58 0.69 0.69 0.62 0.58 0.48
Fixed Assets Turnover Ratio 1.51 1.63 1.62 1.77 1.95 2.32 2.52
LIQUIDITY RATIOS
Current Ratio 2.24 2.33 1.90 2.09 2.07 1.92 1.57
Current Ratio (Inc. ST Loans) 1.08 0.82 0.72 0.74 0.81 0.91 0.91
Quick Ratio 1.39 1.48 1.25 1.38 1.48 1.42 1.15
Inventory Turnover Ratio 14.36 11.75 8.00 7.70 6.51 5.72 4.68
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 6.86 22.92 27.17 26.25 22.27 22.77 19.20
Dividend payout Ratio (Cash Profit) 5.82 18.79 23.05 22.54 18.99 19.17 15.73
Earning Retention Ratio 93.22 80.84 72.83 73.75 75.60 77.30 81.13
Cash Earnings Retention Ratio 94.24 83.81 76.95 77.46 79.48 80.88 84.50
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.26 2.54 2.80 2.40 2.01 1.58 1.14
Financial Charges Coverage Ratio 7.79 6.80 6.11 7.18 7.96 7.69 8.78
Fin. Charges Cov.Ratio (Post Tax) 6.01 4.51 4.62 5.41 6.43 6.08 6.76
COMPONENT RATIOS
Material Cost Component(% earnings) 56.25 59.15 61.56 63.91 63.95 65.70 65.20
Selling Cost Component 0.23 0.17 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 1.51 1.63 1.62 1.77 1.95 2.32 2.52
Bonus Component In Equity Capital (%) 64.35 68.53 75.00 75.00 75.00 75.00 75.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 3,418.55 3,421.98 3,435.28 3,433.29 3,433.22 3,437.73 3,438.15
EV / Net Sales (X) 2.82 3.59 5.62 6.30 7.42 8.11 9.92
EV / EBITDA (X) 15.20 20.14 34.30 35.69 42.83 48.03 56.43
MarketCap / Sales (X) 2.83 3.61 5.62 6.31 7.44 8.12 9.92
Retention Ratios (%) 93.14 77.08 72.83 73.75 77.73 77.23 80.80
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 2.83 3.39 4.83 5.42 6.38 6.97 8.52
Earning Yield (%) 0.04 0.02 0.02 0.02 0.02 0.01 0.01
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 6.60 4.24 3.72 3.97 3.54 3.27 2.54
Adjusted Cash EPS (Rs.) 7.74 4.88 4.34 4.55 4.01 3.69 2.94
Reported EPS (Rs.) 6.21 3.80 3.72 3.97 3.95 3.27 2.54
Reported Cash EPS (Rs.) 7.35 4.45 4.34 4.55 4.43 3.69 2.95
Dividend Per Share 0.50 1.05 0.95 0.95 0.75 0.65 0.45
Operating Profit Per Share (Rs.) 10.71 7.55 6.99 7.09 6.07 5.54 4.33
Book Value (Excl Rev Res) Per Share (Rs.) 10.71 7.55 6.99 7.09 6.07 5.54 4.33
Book Value (Incl Rev Res) Per Share (Rs.) 10.71 7.55 6.99 7.09 6.07 5.54 4.33
Net Operating Income Per Share (Rs.) 61.60 44.76 43.51 40.18 35.08 31.55 25.08
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 7.14
PROFITABILITY RATIOS
Operating Margin (%) 17.38 16.87 16.07 17.65 17.30 17.56 17.24
Gross Profit Margin (%) 15.54 15.43 14.63 16.21 15.95 16.21 15.63
Net Profit Margin (%) 10.08 8.49 8.54 9.82 11.18 10.29 10.07
Adjusted Cash Margin (%) 12.27 10.67 9.91 11.25 11.34 11.64 11.65
Adjusted Return On Net Worth (%) 17.86 13.43 19.38 23.91 25.74 30.64 31.11
Reported Return On Net Worth (%) 16.81 12.06 19.38 23.91 28.76 30.64 31.17
Return On long Term Funds (%) 27.22 21.42 27.37 34.33 35.02 39.96 36.78
LEVERAGE RATIOS
Long Term Debt / Equity 0.10 0.16 0.27 0.18 0.22 0.24 0.36
Total Debt/Equity 0.30 0.44 0.62 0.58 0.53 0.53 0.56
Owners fund as % of total Source 0.30 0.44 0.62 0.58 0.53 0.53 0.56
Fixed Assets Turnover Ratio 1.38 1.22 1.52 1.70 1.88 2.18 2.18
LIQUIDITY RATIOS
Current Ratio 2.06 1.57 1.72 1.90 1.87 1.79 1.89
Current Ratio (Inc. ST Loans) 0.85 0.59 0.68 0.71 0.79 0.88 1.04
Quick Ratio 1.45 1.10 1.17 1.29 1.38 1.32 1.40
Inventory Turnover Ratio 10.71 7.55 6.99 7.09 6.07 5.54 4.33
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 8.05 27.40 25.55 23.92 18.96 19.89 17.71
Dividend payout Ratio (Cash Profit) 6.80 23.44 21.87 20.88 16.94 17.59 15.27
Earning Retention Ratio 92.43 75.41 74.45 76.08 78.80 80.11 82.26
Cash Earnings Retention Ratio 93.54 78.64 78.13 79.12 81.30 82.41 84.70
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.44 2.83 2.72 2.12 1.82 1.52 1.55
Financial Charges Coverage Ratio 7.61 5.75 6.47 7.45 7.93 7.96 8.49
Fin. Charges Cov.Ratio (Post Tax) 5.59 4.00 4.86 5.62 6.54 6.13 6.59
COMPONENT RATIOS
Material Cost Component(% earnings) 60.01 61.87 63.36 64.65 65.07 66.96 66.87
Selling Cost Component 0.20 0.09 0.00 0.00 0.00 0.00 1.73
Exports as percent of Total Sales 16.30 5.45 6.55 6.92 4.52 3.80 4.21
Import Comp. in Raw Mat. Consumed 15.24 12.64 15.94 17.99 15.38 16.44 10.56
Long term assets / Total Assets 1.38 1.22 1.52 1.70 1.88 2.18 2.18
Bonus Component In Equity Capital (%) 64.35 68.53 75.00 75.00 75.00 75.00 75.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 3,436.04 3,438.45 3,436.32 3,436.85 3,434.87 3,437.95 3,438.89
EV / Net Sales (X) 3.99 5.85 6.58 7.13 8.16 9.08 11.42
EV / EBITDA (X) 20.17 30.76 39.28 39.06 45.20 50.03 64.10
MarketCap / Sales (X) 3.99 5.85 6.59 7.13 8.17 9.09 11.43
Retention Ratios (%) 91.95 72.60 74.45 76.08 81.04 80.11 82.29
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 3.99 5.50 5.65 6.12 7.01 7.80 9.81
Earning Yield (%) 0.03 0.02 0.02 0.02 0.02 0.01 0.01
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 13.99 13.13 12.00 12.00 12.00 12.00 12.00
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 500.88 434.44 228.81 192.70 154.74 117.19 84.92
Loan Funds
Secured Loans 315.23 258.21 165.91 141.72 101.49 72.13 45.54
Unsecured Loans 14.27 0.42 0.06 0.42 1.43 2.71 0.75
Minority Interest 0.00 54.19 0.00 0.00 0.00 0.00 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 844.37 760.40 406.78 346.85 269.66 204.03 143.21
USES OF FUNDS
Fixed Assets
Gross Block 727.14 525.58 234.03 209.46 167.64 142.97 122.72
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 200.31 195.30 66.08 57.09 48.76 42.32 36.03
Net Block 526.83 330.28 167.95 152.37 118.88 100.65 86.69
Capital Work in Progress 2.29 17.81 17.04 0.73 17.58 13.07 4.27
Investments 17.65 148.71 111.75 74.83 45.43 18.32 8.32
Net Current Assets
Current Assets, Loans and Advances 536.97 461.27 231.87 228.18 169.99 149.83 120.99
Less : Current Liabilities and Provisions 239.36 197.67 121.83 109.26 82.21 77.83 77.06
Total Net Current Assets 297.61 263.60 110.04 118.92 87.78 71.99 43.93
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 844.37 760.40 406.78 346.85 269.66 204.03 143.21
Note :
Book Value of Unquoted Investments 0.00 0.00 0.00 0.50 0.50 0.42 0.42
Market Value of Quoted Investments 22.56 160.43 124.27 78.87 48.15 18.54 8.49
Contingent liabilities 213.06 87.63 43.21 9.63 12.48 19.47 15.86
Number of Equity shares outstanding 13.99 13.13 12.00 12.00 12.00 12.00 12.00
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 13.99 13.13 12.00 12.00 12.00 12.00 12.00
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 502.69 401.24 218.09 187.25 152.94 115.98 85.83
Loan Funds
Secured Loans 155.38 180.96 141.71 115.37 86.21 64.80 53.93
Unsecured Loans 0.05 0.42 0.06 0.42 1.43 2.71 0.75
Total 672.10 595.76 371.87 315.05 252.57 195.50 152.51
USES OF FUNDS
Fixed Assets
Gross Block 429.88 239.47 202.64 181.15 150.22 125.57 108.31
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 181.62 63.65 55.52 47.84 41.32 35.88 33.82
Net Block 248.27 175.82 147.12 133.32 108.90 89.69 74.49
Capital Work in Progress 1.96 16.84 16.97 0.72 11.59 12.39 4.27
Investments 266.11 326.14 132.34 95.42 66.02 38.69 28.69
Net Current Assets
Current Assets, Loans and Advances 302.67 211.87 180.05 180.42 142.33 123.68 95.72
Less : Current Liabilities and Provisions 146.91 134.92 104.62 94.83 76.27 68.95 50.67
Total Net Current Assets 155.76 76.95 75.43 85.59 66.06 54.73 45.05
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 672.10 595.76 371.87 315.05 252.57 195.50 152.51
Note :
Book Value of Unquoted Investments 252.46 20.59 20.59 21.09 21.09 39.41 28.69
Market Value of Quoted Investments 18.28 331.79 124.27 78.87 48.15 18.54 0.00
Contingent liabilities 183.69 20.36 42.65 8.99 10.28 15.74 14.38
Number of Equity shares outstanding 13.99 13.13 12.00 12.00 12.00 12.00 12.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 1,213.79 952.50 611.80 545.24 462.54 423.75 346.72
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 7.72 4.03 -2.82 -13.30 -7.09 -3.13 -5.75
Total Income 1,221.50 956.53 608.98 531.94 455.45 420.63 340.97
EXPENDITURE :
Raw Materials 620.81 512.76 375.73 348.47 296.05 279.03 226.09
Excise Duty 92.60 82.42 55.94 0.00 0.00 0.00 27.70
Power and Fuel Cost 19.52 15.23 9.91 8.80 7.11 6.31 6.11
Other Manufacturing Expenses 19.52 15.23 9.91 8.80 7.11 6.31 6.11
Employee Cost 198.75 125.32 82.55 70.10 57.00 48.72 41.49
Selling and Administration Expenses 2.88 1.69 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 954.08 752.64 534.04 436.16 367.28 340.37 307.49
Profit before Interest, Depreciation and Tax 756.02 550.55 250.43 222.86 177.81 152.28 129.66
Interest and Financial Charges 28.88 24.97 16.40 13.40 10.17 9.31 6.94
Profit before Depreciation and Tax 727.14 525.58 234.03 209.46 167.64 142.97 122.72
Depreciation 21.94 15.78 8.99 8.36 8.15 7.47 7.23
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 172.56 115.04 74.75 74.44 66.83 54.78 46.18
Tax 49.91 43.10 24.45 23.63 19.70 14.96 13.44
Profit After Tax 122.66 71.94 50.29 50.81 47.12 39.82 32.75
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. 122.66 71.94 50.29 50.81 47.12 39.82 32.75
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 189.26 107.12 72.78 70.07 63.01 53.20 45.68
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 6.99 13.69 11.40 11.40 9.00 7.80 5.40
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 0.00 0.00 0.50 0.50 0.42 0.42
Extraordinary Items -1.49 -5.69 0.00 0.00 5.18 0.00 -0.56
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 861.55 587.94 522.23 482.30 420.98 378.72 301.05
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 1.84
Stock Adjustments 8.39 -0.22 0.08 -8.42 -3.56 -5.26 -4.88
Total Income 869.94 587.71 522.31 473.88 417.42 373.46 298.02
EXPENDITURE :
Raw Materials 512.22 363.81 330.93 311.82 273.96 253.60 201.33
Excise Duty 91.01 65.24 54.87 0.00 0.00 0.00 26.78
Power and Fuel Cost 16.18 9.14 8.69 7.84 6.42 5.73 5.36
Other Manufacturing Expenses 16.18 9.14 8.69 7.84 6.42 5.73 7.21
Employee Cost 112.20 72.57 65.90 56.79 46.77 40.18 32.67
Selling and Administration Expenses 1.74 0.54 0.00 0.00 0.00 0.00 5.22
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 -0.01
Total Expenditures 749.54 520.43 469.09 384.30 333.57 305.24 278.57
Profit before Interest, Depreciation and Tax 452.26 258.92 216.16 192.97 159.81 134.21 114.63
Interest and Financial Charges 22.38 19.44 13.52 11.82 9.59 8.64 6.32
Profit before Depreciation and Tax 429.88 239.47 202.64 181.15 150.22 125.57 108.31
Depreciation 15.94 8.43 7.50 6.95 5.67 5.12 4.85
Profit Before Tax 126.63 78.21 66.47 69.22 65.73 54.96 42.53
Tax 39.77 28.23 21.86 21.56 18.27 15.74 12.04
Profit After Tax 86.86 49.97 44.61 47.66 47.45 39.22 30.50
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 195.91 81.45 73.25 75.97 71.82 61.43 51.37
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 6.38 11.72 9.30 9.46 7.50 6.54 4.64
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 252.46 20.59 20.59 21.09 21.09 39.41 28.69
Extraordinary Items -5.44 -5.69 0.00 0.00 5.18 0.00 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 2.70 1.23 1.08 1.96 2.16 7.08
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 54.79 46.76 32.94 16.53 13.83 15.66
Adjustments :
Depreciation 0.00 7.23 6.88 6.78 6.19 4.99
Interest (Net) 0.00 0.00 0.00 0.00 0.00 3.23
Dividend Received 0.00 -0.26 -0.31 -0.16 -0.14 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00 -0.33 0.00
P/L on Sales of Invest 0.00 -0.51 0.00 0.02 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.01
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 -16.36 -13.97 5.08 -10.30 -8.05
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 18.80 4.25 1.98 2.39 5.22
Loans and Advances 0.00 -4.22 -2.82 3.53 7.49 0.00
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 7.40 6.24 6.71 5.23 0.00
Direct Taxes Paid 0.00 -13.73 -10.88 -4.97 -4.88 -6.15
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 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.17 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 26.21 36.58 18.98 33.74 19.17 6.53
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -26.27 -8.81 -7.95 -14.93 -32.99
Sale of Fixed Assets 0.00 0.00 0.03 0.01 0.60 0.00
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 -0.21 0.00 0.00 -3.58 0.00
Sale of Investments 0.00 0.00 -5.66 1.48 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.18 0.18 0.08 0.06 0.00
Dividend Received 0.00 -0.26 -0.31 -0.16 -0.14 0.00
Invest.In Subsidiaires 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
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 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -38.58 -26.03 -13.95 -6.22 -17.71 -32.99
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 0.00 0.00 0.00 1.34 28.30
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 4.24 8.44 0.00 6.48 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 -5.73 -4.91 -2.81 -3.51 -3.53
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -7.49 -6.47 -6.46 -5.01 -3.23
Others 12.80 -0.04 -0.16 0.00 0.00 0.00
Net Cash used in Financing Activities 12.80 -9.07 -4.89 -28.40 -1.66 21.54
Net Inc./(Dec.) in Cash and Cash Equivalent 0.42 1.47 0.15 -0.88 -0.20 -4.92
Cash and Cash Equivalents at End of the year 3.12 2.70 1.23 1.08 1.96 2.16
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 2.35 4.26 3.05 5.60 2.73 1.97 1.04
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 126.63 78.21 66.47 69.22 65.73 54.96 42.65
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 4.85
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 6.32
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 -1.06
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 -0.51
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.59
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 -16.90
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 -3.53
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 -12.54
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 136.71 0.00 60.58 41.20 45.73 23.59 32.22
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -25.57
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 -14.18
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 14.55
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 0.70
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 -1.06
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 -23.17 0.00 -71.55 -48.14 -44.04 -37.20 -23.44
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 12.33
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 -5.60
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 -6.32
Others -112.76 0.00 12.18 4.39 1.18 14.55 0.00
Net Cash used in Financing Activities -112.76 0.00 12.18 4.39 1.18 14.55 -7.84
Net Inc./(Dec.) in Cash and Cash Equivalent 0.78 -2.13 1.21 -2.55 2.87 0.94 0.93
Cash and Cash Equivalents at End of the year 3.13 2.13 4.26 3.05 5.60 2.90 1.97
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 406.40 366.29 336.48 321.89 364.57 313.18 281.62
Other Income 6.77 5.88 3.49 8.16 2.98 1.00 18.47
Stock Adjustment 18.95 -2.74 -12.37 2.19 11.62 -3.77 0.55
Raw Material 196.97 201.05 182.85 159.52 177.47 163.17 144.81
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 66.18 64.96 62.61 63.00 62.46 58.72 41.51
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 39.02 31.26 34.43 37.01 34.76 34.08 30.46
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 73.44 58.18 55.97 45.88 65.28 47.81 46.80
Interest 5.86 7.19 7.47 6.59 6.86 9.07 6.89
Gross Profit 74.35 56.88 51.99 47.44 61.41 39.74 58.39
Depreciation 9.49 9.53 6.41 11.82 5.46 7.24 5.27
Taxation 8.52 19.11 14.29 13.01 12.99 11.23 15.45
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 56.34 28.24 31.29 22.61 43.49 25.25 31.66
Minority Interest 0.00 0.00 0.00 0.00 -3.08 -3.10 -2.43
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 56.34 28.24 31.29 22.61 40.41 22.15 29.23
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 13.99 13.99 13.99 13.99 13.13 13.13 13.13
EPS Before Extra Ordinary Items
Basic EPS 4.03 2.02 0.00 1.62 0.00 0.00 0.00
Diluted EPS 4.03 2.02 0.00 1.62 0.00 0.00 0.00
EPS After Extra Ordinary Items
Basic EPS 4.03 2.02 0.00 1.62 0.00 0.00 0.00
Diluted EPS 4.03 2.02 0.00 1.62 0.00 0.00 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 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 258.20 254.39 240.68 211.55 164.73 153.66 169.53
Other Income 5.73 7.29 4.24 8.63 0.29 1.03 14.78
Stock Adjustment 4.76 -11.49 6.60 -0.06 4.53 0.19 4.19
Raw Material 153.70 166.16 138.85 128.61 97.72 94.59 102.41
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 31.07 32.84 32.02 29.18 19.78 19.53 20.69
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 18.21 18.06 17.43 19.21 13.78 12.50 12.76
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 46.88 45.27 44.44 33.41 28.92 26.85 29.48
Interest 4.21 4.78 4.86 4.59 4.00 5.79 5.14
Gross Profit 48.40 47.78 43.82 37.44 25.21 22.10 39.13
Depreciation 4.72 4.73 4.56 4.43 2.70 2.66 2.61
Taxation 13.89 16.90 12.54 11.01 7.43 6.06 9.84
Net Profit / Loss 29.79 26.14 26.71 22.00 15.66 13.37 22.41
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 13.99 13.99 13.99 13.99 13.13 13.13 13.13
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 2.13 1.87 1.91 1.57 1.19 1.02 1.71
Diluted EPS 2.13 1.87 1.91 1.57 1.19 1.02 1.71
EPS After Extra Ordinary Items
Basic EPS 2.13 1.87 1.91 1.57 1.19 1.02 1.71
Diluted EPS 2.13 1.87 1.91 1.57 1.19 1.02 1.71
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,431.06 772.68 658.38 1,202.84 677.76 536.03 952.50
Other Income 21.23 12.66 11.65 20.19 3.99 20.02 15.53
Stock Adjustment 6.03 16.21 -10.18 7.72 7.85 0.45 4.03
Raw Material 741.94 398.01 342.38 624.39 340.64 279.59 512.76
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 256.75 131.14 125.62 198.26 121.18 77.58 125.32
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 137.08 70.28 71.44 112.76 68.84 59.06 109.34
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 236.55 131.63 101.84 201.98 113.08 87.78 154.34
Interest 27.10 13.05 14.06 29.08 15.93 12.96 24.97
Gross Profit 230.67 131.24 99.44 193.09 101.14 94.84 144.90
Depreciation 37.25 19.02 18.23 27.42 12.71 9.22 15.78
Taxation 54.94 27.64 27.30 50.43 24.22 25.69 43.10
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 138.48 84.58 53.90 113.74 68.74 53.92 80.33
Minority Interest 0.00 0.00 0.00 0.00 -6.18 -5.00 -8.39
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 138.48 84.58 53.90 113.74 62.56 48.92 71.94
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 13.99 13.99 13.99 13.99 13.13 13.13 13.13
EPS Before Extra Ordinary Items
Basic EPS 9.90 0.00 3.85 8.13 0.00 3.72 5.94
Diluted EPS 9.90 0.00 3.85 8.13 0.00 3.72 5.94
EPS After Extra Ordinary Items
Basic EPS 9.90 0.00 3.85 8.13 0.00 3.72 5.94
Diluted EPS 9.90 0.00 3.85 8.13 0.00 3.72 5.94
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 6.91
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 52.63
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 964.82 512.59 452.23 631.38 318.39 312.99 587.94
Other Income 22.81 13.02 12.87 18.16 1.33 16.84 12.58
Stock Adjustment -0.19 -6.73 6.53 5.74 4.73 1.01 -0.22
Raw Material 589.44 319.87 267.46 384.81 192.31 192.50 363.81
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 125.10 63.91 61.20 79.97 39.30 40.66 72.57
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 67.71 36.27 36.63 51.43 26.28 25.15 52.58
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 173.07 92.15 77.85 109.44 55.77 53.67 99.20
Interest 18.45 8.99 9.46 19.83 9.79 10.05 19.44
Gross Profit 177.43 96.17 81.26 107.77 47.31 60.46 92.34
Depreciation 18.44 9.45 8.99 10.29 5.36 4.93 8.43
Taxation 54.35 30.79 23.56 29.54 13.49 16.05 28.23
Net Profit / Loss 104.64 55.93 48.71 64.25 29.04 35.21 49.97
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 13.99 13.99 13.99 13.13 13.13 13.13 13.13
Equity Dividend Rate 140.00 0.00 0.00 110.00 0.00 0.00 105.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 6.91
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 52.63
EPS Before Extra Ordinary Items
Basic EPS 7.48 0.00 3.48 4.89 0.00 2.68 4.12
Diluted EPS 7.48 0.00 3.48 4.89 0.00 2.68 4.12
EPS After Extra Ordinary Items
Basic EPS 7.48 0.00 3.48 4.89 0.00 2.68 4.12
Diluted EPS 7.48 0.00 3.48 4.89 0.00 2.68 4.12