21 Nov 2018 | 2:06 AM
 

Swelect Energy Systems Ltd. Share Price Live (BSE)
0

BSE Code: 532051 | NSE Symbol: SWELECTES
266.50
-3.35
(-1.24 %)
20 Nov 2018 | 04:01 PM
Change company
  • Open (Rs)
    270.00
  • Prev. close (Rs.)
    269.86
  • High (Rs.)
    276.95
  • Low (Rs.)
    266.25
  • 52W H (Rs.)
    527.80
  • 52W L (Rs.)
    252.00
  • Volume
    381
  • MCap (Rs in Cr.)
    269.33

Swelect Energy Systems Ltd. Financial Information

Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 17.40 26.91 16.08 1.76 16.34 -106.14 35.16
Adjusted Cash EPS (Rs.) 40.43 46.17 32.95 18.51 26.23 -98.78 41.69
Reported EPS (Rs.) 15.72 21.40 16.38 -0.37 16.01 515.42 34.41
Reported Cash EPS (Rs.) 38.75 40.66 33.24 16.38 25.91 522.78 40.95
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 34.94 29.28 22.98 7.34 6.11 3.26 55.73
Book Value (Excl Rev Res) Per Share (Rs.) 34.94 29.28 22.98 7.34 6.11 3.26 55.73
Book Value (Incl Rev Res) Per Share (Rs.) 34.94 29.28 22.98 7.34 6.11 3.26 55.73
Net Operating Income Per Share (Rs.) 293.07 244.28 273.30 219.52 174.60 174.62 593.21
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 11.92 11.98 8.40 3.34 3.49 1.86 9.39
Gross Profit Margin (%) 4.06 4.10 2.23 -4.28 -2.16 -2.34 8.29
Net Profit Margin (%) 5.36 8.76 5.99 -0.16 9.16 295.16 5.80
Adjusted Cash Margin (%) 12.63 16.49 10.82 7.52 13.03 -45.10 7.01
Adjusted Return On Net Worth (%) 2.47 3.90 2.39 0.26 2.44 -16.22 12.32
Reported Return On Net Worth (%) 2.23 3.10 2.44 -0.05 2.39 78.79 12.06
Return On long Term Funds (%) 5.30 6.29 5.16 2.23 3.06 6.08 17.14
LEVERAGE RATIOS
Long Term Debt / Equity 0.04 0.05 0.08 0.15 0.12 0.01 0.03
Total Debt/Equity 0.27 0.14 0.17 0.19 0.15 0.07 0.15
Owners fund as % of total Source 0.27 0.14 0.17 0.19 0.15 0.07 0.15
Fixed Assets Turnover Ratio 0.35 0.31 0.35 0.28 0.24 0.34 1.87
LIQUIDITY RATIOS
Current Ratio 3.77 3.11 3.66 3.51 3.04 3.48 3.19
Current Ratio (Inc. ST Loans) 0.82 1.39 1.42 2.22 2.02 1.91 1.81
Quick Ratio 2.97 2.48 3.11 3.15 2.68 3.18 1.93
Inventory Turnover Ratio 34.94 29.28 22.98 7.34 6.11 3.26 55.73
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 30.61 5.62 40.40 0.00 66.16 28.87 10.13
Dividend payout Ratio (Cash Profit) 12.42 2.96 19.91 18.63 40.88 0.00 8.51
Earning Retention Ratio 72.34 95.53 58.85 0.00 35.16 240.21 90.09
Cash Earnings Retention Ratio 88.10 97.40 79.91 83.51 59.62 0.00 91.64
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 4.66 2.10 3.37 6.56 3.82 0.00 1.00
Financial Charges Coverage Ratio 6.10 6.83 4.56 2.64 7.30 11.97 11.71
Fin. Charges Cov.Ratio (Post Tax) 4.81 5.28 3.80 2.28 6.79 132.42 9.46
COMPONENT RATIOS
Material Cost Component(% earnings) 67.77 62.31 70.23 64.54 66.03 62.21 67.31
Selling Cost Component 0.19 0.21 0.03 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 0.35 0.31 0.35 0.28 0.24 0.34 1.87
Bonus Component In Equity Capital (%) 62.36 62.36 62.36 62.36 62.36 62.36 62.36
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 118.62 112.09 128.48 68.93 138.22 66.95 247.36
EV / Net Sales (X) 0.40 0.45 0.47 0.31 0.78 0.38 0.41
EV / EBITDA (X) 1.89 1.71 2.35 2.02 4.19 1.39 4.32
MarketCap / Sales (X) 0.91 1.09 0.98 1.22 1.53 1.53 0.45
Retention Ratios (%) 69.39 94.38 59.60 0.00 33.84 71.13 89.87
Price / BV (X) 0.00 0.00 0.00 0.40 0.40 0.41 0.00
Price / Sales (X) 0.91 1.09 0.98 1.22 1.53 1.53 0.45
Earning Yield (%) 0.06 0.08 0.06 0.00 0.06 1.93 0.13
Mar 2018 Mar 2017 Mar 2016 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 23.22 29.07 11.08 24.68 -103.23 37.29 36.88
Adjusted Cash EPS (Rs.) 36.51 40.10 23.46 29.10 -98.70 42.88 41.72
Reported EPS (Rs.) 23.22 29.07 11.88 24.68 505.45 34.27 39.80
Reported Cash EPS (Rs.) 36.51 40.10 24.26 29.10 509.98 39.86 44.64
Dividend Per Share 4.00 0.00 4.00 9.00 128.00 3.00 3.00
Operating Profit Per Share (Rs.) 31.59 27.59 9.00 0.21 -5.09 50.85 54.92
Book Value (Excl Rev Res) Per Share (Rs.) 31.59 27.59 9.00 0.21 -5.09 50.85 54.92
Book Value (Incl Rev Res) Per Share (Rs.) 31.59 27.59 9.00 0.21 -5.09 50.85 54.92
Net Operating Income Per Share (Rs.) 191.61 186.84 160.84 49.19 104.39 529.09 479.83
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 257.39 226.61
PROFITABILITY RATIOS
Operating Margin (%) 16.48 14.76 5.59 0.41 -4.87 9.61 11.44
Gross Profit Margin (%) 9.55 8.86 -2.10 -8.55 -9.21 8.55 10.43
Net Profit Margin (%) 12.11 15.55 7.38 31.11 334.30 6.42 8.27
Adjusted Cash Margin (%) 17.41 18.77 12.09 36.67 -65.27 8.03 8.67
Adjusted Return On Net Worth (%) 3.48 4.48 1.78 3.85 -16.50 13.86 15.48
Reported Return On Net Worth (%) 3.48 4.48 1.91 3.85 80.80 12.74 16.71
Return On long Term Funds (%) 5.37 6.49 4.51 3.63 5.94 18.48 21.44
LEVERAGE RATIOS
Long Term Debt / Equity 0.01 0.03 0.06 0.12 0.00 0.00 0.00
Total Debt/Equity 0.11 0.09 0.08 0.14 0.04 0.10 0.16
Owners fund as % of total Source 0.11 0.09 0.08 0.14 0.04 0.10 0.16
Fixed Assets Turnover Ratio 0.26 0.27 0.23 0.07 0.22 1.85 2.00
LIQUIDITY RATIOS
Current Ratio 3.02 2.96 2.82 5.24 5.00 3.37 3.47
Current Ratio (Inc. ST Loans) 1.25 1.59 2.08 2.97 2.44 2.01 1.75
Quick Ratio 2.43 2.44 2.39 4.85 4.77 2.01 2.03
Inventory Turnover Ratio 31.59 27.59 9.00 0.21 -5.09 50.85 54.92
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 17.22 3.43 46.27 36.46 25.32 8.75 8.76
Dividend payout Ratio (Cash Profit) 10.95 2.49 22.66 30.92 0.00 7.52 7.80
Earning Retention Ratio 82.78 96.57 50.35 63.54 223.99 91.96 90.55
Cash Earnings Retention Ratio 89.05 97.51 76.56 69.08 0.00 93.01 91.65
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.09 1.42 2.12 3.14 0.00 0.60 0.91
Financial Charges Coverage Ratio 8.63 10.36 4.42 24.08 18.97 15.39 15.07
Fin. Charges Cov.Ratio (Post Tax) 7.36 8.65 3.55 24.08 232.87 12.10 13.03
COMPONENT RATIOS
Material Cost Component(% earnings) 72.59 67.92 76.19 73.63 70.76 68.51 68.05
Selling Cost Component 0.29 0.28 0.06 0.00 0.00 4.45 5.49
Exports as percent of Total Sales 0.05 0.00 0.00 0.00 1.66 1.93 1.90
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 12.10 34.52 35.26 46.01
Long term assets / Total Assets 0.26 0.27 0.23 0.07 0.22 1.85 2.00
Bonus Component In Equity Capital (%) 62.36 62.36 62.36 62.36 62.36 62.36 62.36
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 191.58 196.00 202.17 195.19 125.13 253.61 250.21
EV / Net Sales (X) 0.99 1.04 1.24 3.93 1.19 0.47 0.52
EV / EBITDA (X) 3.82 3.57 4.76 6.36 2.97 4.80 4.43
MarketCap / Sales (X) 1.39 1.43 1.66 5.43 2.56 0.51 0.56
Retention Ratios (%) 82.78 96.57 53.73 63.54 74.68 91.25 91.24
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.39 1.43 1.66 5.43 2.56 0.51 0.56
Earning Yield (%) 0.09 0.11 0.04 0.09 1.89 0.13 0.15
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 10.11 10.11 10.11 10.11 10.11 10.11 10.11
Preference Share Capital 0.00 0.00 0.00 4.00 2.62 2.62 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 700.79 686.16 667.90 663.82 664.18 650.94 278.13
Loan Funds
Secured Loans 190.35 98.12 111.15 122.76 101.15 44.75 42.03
Unsecured Loans 0.00 0.00 1.16 0.00 0.00 0.00 0.00
Minority Interest 0.00 0.00 0.00 0.00 -5.00 -4.37 0.69
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 901.24 794.38 790.32 800.68 773.06 704.05 330.96
USES OF FUNDS
Fixed Assets
Gross Block 422.06 350.99 347.24 344.23 305.79 214.99 142.34
Less : Revaluation Reserve 3.91 3.96 4.02 4.07 4.13 4.18 4.23
Less: Accum. Depreciation 45.99 28.36 13.46 54.27 39.18 30.57 27.64
Net Block 376.07 322.62 333.79 285.89 262.48 180.24 110.48
Capital Work in Progress 12.45 3.01 0.77 16.59 11.73 0.75 21.15
Investments 271.77 256.61 255.74 257.04 291.58 280.71 1.11
Net Current Assets
Current Assets, Loans and Advances 333.25 318.67 280.82 337.40 308.70 340.24 288.53
Less : Current Liabilities and Provisions 88.39 102.57 76.77 96.24 101.44 97.89 90.31
Total Net Current Assets 244.86 216.10 204.05 241.16 207.26 242.34 198.22
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 905.15 798.35 794.34 800.68 773.06 704.05 330.96
Note :
Book Value of Unquoted Investments 5.30 5.30 10.61 257.04 291.58 280.71 0.61
Market Value of Quoted Investments 266.46 251.31 250.43 0.00 0.00 0.00 0.55
Contingent liabilities 62.61 25.69 24.49 57.55 20.88 6.45 3.44
Number of Equity shares outstanding 1.01 1.01 1.01 1.01 1.01 1.01 1.01
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 10.11 10.11 10.11 10.11 10.11 10.11 10.11
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 663.10 644.91 616.74 634.63 636.34 622.04 261.65
Loan Funds
Secured Loans 77.22 57.74 49.43 97.11 92.35 27.01 25.92
Unsecured Loans 0.00 0.00 0.83 0.00 0.00 0.00 0.00
Total 750.42 712.75 677.11 741.85 738.80 659.15 297.67
USES OF FUNDS
Fixed Assets
Gross Block 156.25 139.14 133.22 184.81 168.32 97.31 97.47
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 20.17 10.52 2.67 31.70 23.69 19.28 23.85
Net Block 136.08 128.62 130.56 153.11 144.63 78.03 73.62
Capital Work in Progress 18.02 17.55 21.83 15.08 11.25 0.51 20.38
Investments 401.44 386.19 385.30 366.53 393.01 375.10 21.51
Net Current Assets
Current Assets, Loans and Advances 291.19 272.60 216.04 251.04 234.72 256.87 258.03
Less : Current Liabilities and Provisions 96.30 92.21 76.63 43.92 44.80 51.36 75.87
Total Net Current Assets 194.89 180.39 139.41 207.12 189.91 205.52 182.16
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 750.42 712.75 677.11 741.85 738.80 659.15 297.67
Note :
Book Value of Unquoted Investments 134.97 134.88 134.87 366.53 393.01 375.10 21.01
Market Value of Quoted Investments 266.46 251.31 250.43 0.00 0.00 0.00 0.55
Contingent liabilities 61.24 25.44 23.96 47.97 8.33 1.40 8.94
Number of Equity shares outstanding 1.01 1.01 1.01 1.01 1.01 1.01 1.01
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 296.17 246.86 276.19 221.85 176.45 176.47 599.49
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -13.37 -6.00 -8.16 3.96 -5.17 -7.51 1.91
Total Income 282.80 240.86 268.03 225.80 171.27 168.96 601.40
EXPENDITURE :
Raw Materials 199.49 31.42 101.20 109.54 85.07 73.27 267.67
Excise Duty 0.00 0.00 5.76 5.71 6.65 10.38 30.71
Power and Fuel Cost 6.12 7.24 6.45 7.02 9.89 9.48 5.21
Other Manufacturing Expenses 6.12 7.24 6.45 7.02 9.89 9.48 5.21
Employee Cost 23.10 21.51 20.88 18.24 15.74 26.69 62.26
Selling and Administration Expenses 0.57 0.53 0.10 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 235.40 67.94 140.86 147.53 127.25 129.30 371.05
Profit before Interest, Depreciation and Tax 432.33 360.58 359.25 357.19 310.31 219.01 147.23
Interest and Financial Charges 10.27 9.59 12.00 12.95 4.53 4.02 4.89
Profit before Depreciation and Tax 422.06 350.99 347.24 344.23 305.79 214.99 142.34
Depreciation 23.28 19.46 17.04 16.93 10.00 7.44 6.60
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 27.41 30.87 25.94 2.17 18.17 664.81 45.02
Tax 11.52 9.24 9.39 2.54 1.99 143.94 10.24
Profit After Tax 15.89 21.63 16.56 -0.38 16.18 520.87 34.78
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. 15.89 21.63 16.56 -0.38 16.18 520.87 34.78
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 496.47 486.07 469.52 468.38 483.42 766.23 252.58
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 4.04 1.01 5.56 2.53 9.10 129.35 3.03
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 5.30 5.30 10.61 257.04 291.58 280.71 0.61
Extraordinary Items -0.41 0.00 0.32 -2.03 0.00 629.39 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 193.64 188.81 162.55 48.33 49.71 105.50 534.64
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -14.01 -5.67 -8.36 7.22 -5.03 -4.70 0.22
Total Income 179.64 183.15 154.18 55.55 44.68 100.80 534.86
EXPENDITURE :
Raw Materials 136.50 100.01 116.29 8.21 16.56 44.03 245.29
Excise Duty 0.08 0.45 0.61 0.54 0.00 0.00 27.95
Power and Fuel Cost 1.75 1.70 1.48 0.20 0.22 0.49 1.55
Other Manufacturing Expenses 1.75 1.70 1.48 0.20 0.22 0.49 1.55
Employee Cost 11.40 11.51 11.12 6.66 6.25 20.09 57.14
Selling and Administration Expenses 0.57 0.53 0.10 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 152.05 115.90 131.08 15.80 23.26 65.09 333.47
Profit before Interest, Depreciation and Tax 162.06 144.44 142.83 195.49 169.59 99.53 101.10
Interest and Financial Charges 5.81 5.30 9.61 10.68 1.27 2.22 3.63
Profit before Depreciation and Tax 156.25 139.14 133.22 184.81 168.32 97.31 97.47
Depreciation 13.43 11.14 12.51 8.72 4.46 4.58 5.65
Profit Before Tax 30.87 38.41 21.18 2.95 24.95 650.47 43.56
Tax 7.40 9.03 9.17 1.62 0.00 139.67 8.93
Profit After Tax 23.47 29.38 12.01 1.33 24.95 510.80 34.63
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 437.45 415.61 395.63 455.66 467.46 741.89 238.08
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 3.22 0.80 4.43 2.01 7.55 108.31 2.54
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 134.97 134.88 134.87 366.53 393.01 375.10 21.01
Extraordinary Items -0.41 0.00 0.84 -2.03 0.00 615.12 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 19.24 14.05 12.31 13.58 14.64 15.14 18.38
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 45.75 51.70 50.40 52.47 49.18 26.14 26.09
Adjustments :
Depreciation 6.60 5.13 4.83 3.67 3.35 2.17 1.27
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -0.02 -0.03 0.00 0.00 -0.47 -0.33
P/L on Sales of Assets 0.00 -0.01 0.00 0.00 -0.01 0.00 0.01
P/L on Sales of Invest 0.00 0.00 0.00 -6.99 0.00 0.00 -0.47
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 4.32 2.39 1.03
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 -15.31 -15.69 10.67 -27.72 -4.96 -21.75
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 4.50 16.60 -9.62 25.27 2.06 13.61
Loans and Advances 0.00 -0.75 -0.14 2.10 -8.97 -4.46 -1.80
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 1.15 0.78 2.48 1.82 1.59 -0.20
Direct Taxes Paid 0.00 -9.22 -18.96 -6.46 -6.12 -7.33 -4.88
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 -0.04 -1.22 0.75 -0.36 -0.47 0.17
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 42.92 15.93 27.78 27.86 23.22 4.94 8.46
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Fixed Assets 0.00 0.01 0.01 0.00 0.01 0.00 0.02
Capital WIP 0.00 -15.03 -20.13 -21.78 -12.93 -4.71 -11.61
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 -2.00 0.00 0.00 0.00 -3.82 -1.66
Sale of Investments 0.00 0.00 0.00 9.26 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.33 0.12 0.26
Interest Received 0.00 0.18 0.09 0.07 0.00 0.00 0.00
Dividend Received 0.00 -0.02 -0.03 0.00 0.00 -0.47 -0.33
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 -34.92 -23.81 -18.47 -13.30 -12.59 -2.18 -12.70
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 6.00
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 17.14 0.00 0.00 1.51 0.88 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 -3.04 -2.53 -2.49 -2.63 -2.28 -1.70
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -1.15 -0.78 -2.48 -1.90 -1.58 -0.74
Others -12.41 -0.50 -0.43 -0.43 0.00 0.00 0.00
Net Cash used in Financing Activities -12.41 12.44 -7.56 -15.27 -5.06 -2.98 0.87
Net Inc./(Dec.) in Cash and Cash Equivalent -3.30 5.18 1.75 1.18 5.56 -0.23 -3.24
Cash and Cash Equivalents at End of the year 15.93 19.22 14.06 14.76 20.20 14.70 15.14
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Cash and Cash Equivalents at Beginning of the year -3.62 9.75 42.69 1.52 10.59 11.98 14.99
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 23.47 29.38 21.18 2.95 24.95 650.47 43.56
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 1.79 -30.21 25.13 -21.49 -63.52 -40.35 36.31
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -20.17 42.27 8.96 22.70 -0.31 183.98 -22.20
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others -10.43 -25.43 -67.04 -1.75 54.76 -145.02 -17.13
Net Cash used in Financing Activities -10.43 -25.43 -67.04 -1.75 54.76 -145.02 -17.13
Net Inc./(Dec.) in Cash and Cash Equivalent -28.81 -13.37 -32.95 -0.55 -9.07 -1.39 -3.02
Cash and Cash Equivalents at End of the year -32.43 -3.62 9.75 0.97 1.52 10.59 11.98
Rs in Cr Mar 2016 Dec 2015 Sep 2015 Jun 2015 Mar 2015 Dec 2014 Sep 2014
Sales 69.57 63.92 39.74 33.11 59.97 49.98 60.20
Other Income 4.59 3.10 4.16 23.30 8.27 9.33 5.05
Stock Adjustment -4.56 3.14 -2.07 -4.00 3.41 4.63 -7.89
Raw Material 23.16 13.57 5.16 13.62 35.30 30.76 37.80
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 5.54 5.31 5.00 5.03 5.10 4.47 4.54
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 7.01 8.30 8.14 7.74 11.78 8.60 7.66
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 2.71 6.14 4.84 1.52 -2.44 0.05 5.48
Interest 2.36 2.68 2.82 2.79 2.70 3.26 3.37
Gross Profit 4.95 6.55 6.18 22.02 3.12 6.11 7.15
Depreciation 4.11 4.65 4.71 3.93 4.05 4.51 4.15
Taxation -0.18 1.23 1.44 6.90 1.49 0.90 0.41
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
Net Profit / Loss 1.02 0.67 0.33 11.20 -2.15 0.70 2.58
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 -0.12
Net P/L After Minority Interest and Share Of Associates 1.02 0.67 0.33 11.20 -2.15 0.70 2.47
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 10.11 10.11 10.11 10.11 10.11 10.11 10.11
EPS Before Extra Ordinary Items
Basic EPS 1.01 0.67 0.33 11.08 -2.12 0.69 2.44
Diluted EPS 1.01 0.67 0.33 11.08 -2.12 0.69 2.44
EPS After Extra Ordinary Items
Basic EPS 1.01 0.67 0.33 11.08 -2.12 0.69 2.44
Diluted EPS 1.01 0.67 0.33 11.08 -2.12 0.69 2.44
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 0.36 0.36 0.36 0.36 0.36
Agg.Of Non PromotoHolding(%) 0.00 0.00 35.66 35.64 35.52 35.89 35.82
Rs in Cr Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 25.78 51.03 45.98 42.85 42.34 42.57 78.63
Other Income 9.15 7.11 10.01 8.50 9.46 10.11 13.02
Stock Adjustment -4.73 13.27 -8.96 -2.82 -7.93 5.71 8.13
Raw Material 18.85 19.94 37.79 33.91 41.16 23.65 32.48
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 3.07 3.03 2.84 2.87 3.00 2.69 3.30
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 12.32 11.04 7.62 4.00 6.32 6.32 12.52
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -4.38 2.40 4.12 4.67 -0.25 3.49 9.12
Interest 1.80 1.89 1.58 1.45 1.41 1.35 1.33
Gross Profit 2.97 7.62 12.54 11.71 7.79 12.25 20.81
Depreciation 3.32 2.74 4.73 3.01 2.94 2.74 3.22
Taxation 0.29 1.23 1.92 2.04 1.22 2.21 4.59
Net Profit / Loss -0.34 3.65 5.89 6.65 3.63 7.30 13.01
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 10.11 10.11 10.11 10.11 10.11 10.11 10.11
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS -0.34 3.61 5.83 6.58 3.59 7.22 12.87
Diluted EPS -0.34 3.61 5.83 6.58 3.59 7.22 12.87
EPS After Extra Ordinary Items
Basic EPS -0.34 3.61 5.83 6.58 3.59 7.22 12.87
Diluted EPS -0.34 3.61 5.83 6.58 3.59 7.22 12.87
Rs in Cr Dec 2018 Dec 2017 Dec 2016 Mar 2016 Sep 2015 Dec 2015 Mar 2015
Sales 294.48 241.30 206.35 133.50 72.85 221.85 109.96
Other Income 27.34 35.90 35.15 7.69 27.46 26.78 17.59
Stock Adjustment -13.37 -6.00 -7.50 -1.42 -6.08 3.96 8.04
Raw Material 199.49 31.42 55.50 36.73 18.77 123.51 66.07
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 23.10 21.51 20.89 10.85 10.03 18.24 9.57
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 50.92 48.50 31.20 15.30 15.90 37.34 20.37
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 33.61 24.02 15.20 8.86 6.35 6.52 -2.40
Interest 10.27 9.59 10.65 5.04 5.61 12.05 5.96
Gross Profit 50.68 50.33 39.70 11.50 28.20 21.25 9.24
Depreciation 23.28 19.46 17.40 8.76 8.64 16.93 8.57
Taxation 11.52 9.24 9.39 1.05 8.34 2.54 2.40
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 15.89 21.63 13.22 1.69 11.53 -0.26 -1.45
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 -0.12 0.00
Net P/L After Minority Interest and Share Of Associates 15.89 21.63 13.22 1.69 11.53 -0.38 -1.45
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 10.11 10.11 10.11 10.11 10.11 10.11 10.11
EPS Before Extra Ordinary Items
Basic EPS 15.72 21.40 0.00 0.00 11.41 -0.37 0.00
Diluted EPS 15.72 21.40 0.00 0.00 11.41 -0.37 0.00
EPS After Extra Ordinary Items
Basic EPS 15.72 21.40 0.00 0.00 11.41 -0.37 0.00
Diluted EPS 15.72 21.40 0.00 0.00 11.41 -0.37 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 0.36 0.36 0.36
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 35.66 35.52 35.52
Rs in Cr Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 76.81 173.74 88.83 84.91 169.62 106.79 63.08
Other Income 16.25 38.08 18.51 19.57 46.16 22.57 23.59
Stock Adjustment 8.54 -14.01 -11.78 -2.23 -5.67 -7.85 2.18
Raw Material 38.79 136.50 71.70 64.81 100.01 58.37 39.94
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 6.10 11.40 5.71 5.69 11.51 6.13 5.38
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 23.36 24.26 11.62 12.64 27.40 17.50 11.84
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -1.97 12.03 8.79 3.24 8.69 9.56 -0.87
Interest 3.69 5.81 3.04 2.77 5.30 2.56 2.74
Gross Profit 10.59 44.30 24.25 20.05 49.55 29.57 19.98
Depreciation 6.06 13.43 7.74 5.69 11.14 5.89 5.26
Taxation 1.52 7.40 3.97 3.43 9.03 5.89 3.14
Net Profit / Loss 3.31 23.47 12.54 10.93 29.38 17.80 11.58
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 10.11 10.11 10.11 10.11 10.11 10.11 10.11
Equity Dividend Rate 0.00 40.00 0.00 0.00 40.00 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 3.27 23.22 0.00 10.81 29.07 0.00 11.46
Diluted EPS 3.27 23.22 0.00 10.81 29.07 0.00 11.46
EPS After Extra Ordinary Items
Basic EPS 3.27 23.22 0.00 10.81 29.07 0.00 11.46
Diluted EPS 3.27 23.22 0.00 10.81 29.07 0.00 11.46