25 Sep 2018 | 9:26 PM
 

Take Solutions Ltd. Share Price Live (BSE)
0

BSE Code: 532890 | NSE Symbol: TAKE
169.95
3.60
(2.17 %)
25 Sep 2018 | 03:41 PM
Change company
  • Open (Rs)
    166.35
  • Prev. close (Rs.)
    166.35
  • High (Rs.)
    174.65
  • Low (Rs.)
    163.70
  • 52W H (Rs.)
    308.30
  • 52W L (Rs.)
    149.10
  • Volume
    20685
  • MCap (Rs in Cr.)
    2,514.14

Take Solutions Ltd. Financial Information

Mar 2018 Mar 2017 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 10.81 10.97 6.53 5.05 7.32 7.69 6.01
Adjusted Cash EPS (Rs.) 17.85 17.53 11.40 11.33 11.19 9.87 7.77
Reported EPS (Rs.) 10.85 10.74 5.71 4.74 6.62 6.99 5.72
Reported Cash EPS (Rs.) 17.89 17.30 10.58 11.02 10.49 9.17 7.48
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 20.72 19.68 12.21 12.03 13.45 11.85 8.44
Book Value (Excl Rev Res) Per Share (Rs.) 20.72 19.68 12.21 12.03 13.45 11.85 8.44
Book Value (Incl Rev Res) Per Share (Rs.) 20.72 19.68 12.21 12.03 13.45 11.85 8.44
Net Operating Income Per Share (Rs.) 107.29 100.91 59.68 66.63 69.33 57.49 40.87
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 19.30 19.50 20.45 18.05 19.40 20.61 20.65
Gross Profit Margin (%) 12.74 12.99 12.29 8.62 13.82 16.82 16.34
Net Profit Margin (%) 10.10 10.64 9.56 7.11 9.47 11.90 13.82
Adjusted Cash Margin (%) 16.56 17.20 18.89 16.87 16.00 16.80 18.78
Adjusted Return On Net Worth (%) 12.03 16.04 15.24 13.13 20.90 27.53 28.88
Reported Return On Net Worth (%) 12.07 15.70 13.32 12.33 18.90 25.02 27.48
Return On long Term Funds (%) 15.09 19.55 18.66 14.50 24.17 28.69 22.74
LEVERAGE RATIOS
Long Term Debt / Equity 0.04 0.05 0.00 0.12 0.20 0.36 0.52
Total Debt/Equity 0.08 0.10 0.30 0.36 0.40 0.48 0.68
Owners fund as % of total Source 0.08 0.10 0.30 0.36 0.40 0.48 0.68
Fixed Assets Turnover Ratio 1.28 1.32 1.02 1.23 1.41 1.41 1.14
LIQUIDITY RATIOS
Current Ratio 2.86 2.43 2.96 2.39 2.06 1.77 2.00
Current Ratio (Inc. ST Loans) 2.30 1.89 1.08 1.06 1.11 1.36 1.36
Quick Ratio 2.81 2.36 2.83 2.29 1.98 1.68 1.91
Inventory Turnover Ratio 20.72 19.68 12.21 12.03 13.45 11.85 8.44
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 9.90 11.04 21.06 24.21 17.55 17.06 20.17
Dividend payout Ratio (Cash Profit) 6.00 6.85 11.37 10.41 11.08 13.00 15.41
Earning Retention Ratio 90.06 89.19 81.58 77.27 84.13 84.50 80.81
Cash Earnings Retention Ratio 93.98 93.24 89.45 89.88 89.61 87.92 85.16
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.39 0.41 1.14 1.23 1.26 1.35 1.82
Financial Charges Coverage Ratio 15.07 12.16 12.43 11.14 11.68 8.76 14.13
Fin. Charges Cov.Ratio (Post Tax) 13.75 11.19 11.21 10.80 9.75 7.14 12.83
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 1.28 1.32 1.02 1.23 1.41 1.41 1.14
Bonus Component In Equity Capital (%) 12.18 13.56 14.80 14.80 14.80 14.80 14.80
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 2,201.38 2,432.18 2,417.91 2,464.97 2,466.17 2,482.71 2,495.81
EV / Net Sales (X) 1.39 1.81 3.31 3.02 2.96 3.53 4.99
EV / EBITDA (X) 7.04 8.84 15.34 16.07 14.68 15.49 22.82
MarketCap / Sales (X) 1.60 1.89 3.48 3.12 3.06 3.61 5.08
Retention Ratios (%) 90.10 88.96 78.94 75.79 82.45 82.94 79.83
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.58 1.67 2.82 2.53 2.48 2.93 4.12
Earning Yield (%) 0.06 0.06 0.03 0.03 0.04 0.04 0.03
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 1.03 1.08 1.49 0.92 1.40 2.99 2.87
Adjusted Cash EPS (Rs.) 1.08 1.14 1.50 0.99 1.84 3.37 3.24
Reported EPS (Rs.) 1.03 1.08 1.49 0.92 1.40 2.99 2.87
Reported Cash EPS (Rs.) 1.08 1.14 1.50 0.99 1.84 3.37 3.24
Dividend Per Share 1.60 1.00 1.00 1.00 1.00 1.00 1.00
Operating Profit Per Share (Rs.) -1.11 -0.31 0.41 0.11 0.29 0.48 3.58
Book Value (Excl Rev Res) Per Share (Rs.) -1.11 -0.31 0.41 0.11 0.29 0.48 3.58
Book Value (Incl Rev Res) Per Share (Rs.) -1.11 -0.31 0.41 0.11 0.29 0.48 3.58
Net Operating Income Per Share (Rs.) 0.16 1.41 1.93 2.12 2.13 2.41 5.92
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) -673.91 -21.58 21.18 5.15 13.76 19.70 60.38
Gross Profit Margin (%) -706.64 -25.81 20.39 2.28 -6.91 4.15 54.12
Net Profit Margin (%) 625.59 76.53 77.33 43.71 65.76 51.83 45.77
Adjusted Cash Margin (%) 45.53 36.93 46.96 31.17 46.65 58.32 51.68
Adjusted Return On Net Worth (%) 1.98 2.78 5.71 3.57 5.34 11.55 12.01
Reported Return On Net Worth (%) 1.98 2.78 5.71 3.57 5.34 11.55 12.01
Return On long Term Funds (%) 2.02 3.37 6.41 4.23 6.37 13.19 14.85
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.01 0.00
Total Debt/Equity 0.00 0.00 0.23 0.00 0.00 0.01 0.15
Owners fund as % of total Source 0.00 0.00 0.23 0.00 0.00 0.01 0.15
Fixed Assets Turnover Ratio 0.00 0.04 0.07 0.08 0.08 0.09 0.22
LIQUIDITY RATIOS
Current Ratio 50.25 10.57 3.61 10.22 3.50 2.85 2.94
Current Ratio (Inc. ST Loans) 50.25 10.57 0.48 10.22 3.50 2.85 0.93
Quick Ratio 50.03 10.51 3.60 10.19 3.49 2.85 2.93
Inventory Turnover Ratio -1.11 -0.31 0.41 0.11 0.29 0.48 3.58
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 87.35 92.38 67.14 105.69 69.91 32.64 34.11
Dividend payout Ratio (Cash Profit) 83.01 87.55 66.46 99.18 53.19 29.01 30.20
Earning Retention Ratio 12.65 7.62 32.86 -5.69 30.09 67.36 65.89
Cash Earnings Retention Ratio 16.99 12.45 33.54 0.82 46.81 70.99 69.80
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 3.95 0.00 0.00 0.10 1.08
Financial Charges Coverage Ratio 19.64 6.26 108.05 0.00 11.03 11.44 10.22
Fin. Charges Cov.Ratio (Post Tax) 20.24 6.21 97.41 0.00 10.63 11.03 9.45
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 11,314.10 1.19 33.19 3.00 39.96 47.08 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 0.00 0.04 0.07 0.08 0.08 0.09 0.22
Bonus Component In Equity Capital (%) 12.01 13.33 14.80 14.80 14.80 14.80 14.80
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 2,389.92 2,517.42 2,517.80 2,498.19 2,538.01 2,534.31 2,536.22
EV / Net Sales (X) 980.28 133.60 106.82 96.50 97.56 85.87 34.99
EV / EBITDA (X) 145.94 137.60 122.00 176.79 98.49 53.93 52.94
MarketCap / Sales (X) 1,042.76 134.92 107.86 98.20 97.72 86.13 35.08
Retention Ratios (%) 12.65 7.62 32.86 -5.69 30.09 67.36 65.89
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1,042.73 121.52 87.53 79.66 79.27 69.87 28.45
Earning Yield (%) 0.01 0.01 0.01 0.01 0.01 0.02 0.02
Rs in Cr Mar 2018 Mar 2017 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 14.59 13.10 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 1,313.70 897.84 512.42 458.04 408.42 329.95 242.66
Loan Funds
Secured Loans 103.80 94.69 159.14 166.11 163.84 129.21 139.75
Unsecured Loans 0.00 0.00 0.00 4.98 5.65 33.44 33.03
Minority Interest 8.39 42.22 56.06 48.29 45.69 37.62 27.19
Policy Holders Funds 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,440.48 1,047.84 739.62 689.43 635.59 542.22 454.63
USES OF FUNDS
Fixed Assets
Gross Block 657.73 660.83 443.46 448.92 406.89 372.26 295.27
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 69.05 106.58 84.87 64.94 38.54 33.60 28.48
Net Block 588.68 554.25 358.60 383.99 368.35 338.66 266.78
Capital Work in Progress 42.45 20.61 16.52 2.05 3.42 1.16 4.46
Investments 59.18 9.50 6.05 50.15 50.16 50.16 50.16
Net Current Assets
Current Assets, Loans and Advances 1,153.26 788.30 541.23 435.08 414.86 350.68 266.18
Less : Current Liabilities and Provisions 403.09 324.82 182.77 181.84 201.20 198.43 132.95
Total Net Current Assets 750.17 463.48 358.46 253.24 213.66 152.24 133.23
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,440.48 1,047.84 739.62 689.43 635.59 542.22 454.63
Note :
Book Value of Unquoted Investments 6.18 6.16 1.35 50.15 50.16 50.16 50.16
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 104.93 86.85 6.28 25.13 4.82 6.77 4.79
Number of Equity shares outstanding 14.79 13.32 12.24 12.24 12.24 12.24 12.24
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 14.79 13.32 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 754.74 504.69 306.70 304.24 308.07 305.03 279.90
Loan Funds
Secured Loans 0.00 0.00 72.76 0.00 0.00 4.22 26.97
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 16.00
Total 769.54 518.01 391.47 316.24 320.07 321.25 334.86
USES OF FUNDS
Fixed Assets
Gross Block 5.35 5.35 0.48 0.63 2.05 7.43 12.00
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 1.49 0.75 0.00 0.00 0.00 0.00 0.00
Net Block 3.86 4.60 0.48 0.63 2.05 7.43 12.00
Capital Work in Progress 0.00 0.00 2.16 0.00 0.00 0.00 0.00
Investments 413.87 359.92 330.39 234.38 284.38 260.38 260.38
Net Current Assets
Current Assets, Loans and Advances 358.95 169.52 80.80 90.04 47.11 82.32 94.77
Less : Current Liabilities and Provisions 7.14 16.03 22.35 8.81 13.47 28.88 32.29
Total Net Current Assets 351.80 153.49 58.45 81.22 33.64 53.44 62.48
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 769.54 518.01 391.47 316.24 320.07 321.25 334.86
Note :
Book Value of Unquoted Investments 363.78 359.92 330.39 234.38 284.38 260.38 260.38
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 32.16 29.79 39.12 15.34 20.67 25.48 376.82
Number of Equity shares outstanding 14.79 13.32 12.24 12.24 12.24 12.24 12.24
Rs in Cr Mar 2018 Mar 2017 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 1,587.24 1,344.56 730.43 815.54 831.97 703.66 500.30
Other Income 456.70 396.05 199.52 253.51 264.52 244.83 167.64
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 2,043.95 1,740.60 929.95 1,069.05 1,096.49 948.49 667.94
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 456.70 396.05 199.52 253.51 264.52 244.83 167.64
Employee Cost 446.72 387.08 209.76 226.52 224.94 182.04 138.92
Selling and Administration Expenses 0.00 0.00 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 903.42 783.13 409.28 480.03 489.46 426.87 306.57
Profit before Interest, Depreciation and Tax 678.49 683.44 456.15 462.69 421.27 390.54 303.01
Interest and Financial Charges 20.76 22.62 12.69 13.77 14.38 18.28 7.74
Profit before Depreciation and Tax 657.73 660.83 443.46 448.92 406.89 372.26 295.27
Depreciation 104.15 87.45 59.61 76.88 46.38 26.67 21.58
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 188.57 161.95 75.32 59.00 97.66 106.71 76.49
Tax 28.12 18.87 5.44 1.00 18.19 21.13 6.50
Profit After Tax 160.46 143.08 69.88 58.00 79.47 85.58 69.99
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. 160.46 143.08 69.88 58.00 79.47 85.58 69.99
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 616.53 475.64 271.68 233.60 199.79 137.14 236.36
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 13.11 13.09 11.96 11.96 11.96 12.62 12.05
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 6.18 6.16 1.35 50.15 50.16 50.16 50.16
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 2.44 18.84 23.57 25.89 26.02 29.52 72.48
Other Income 2.25 4.61 7.54 14.19 8.41 4.04 6.17
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 4.69 23.45 31.11 40.08 34.42 33.56 78.65
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 2.25 4.61 7.54 14.19 8.41 4.04 6.17
Employee Cost 5.26 5.54 2.54 2.44 6.25 9.81 8.99
Selling and Administration Expenses 0.00 0.00 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 7.51 10.15 10.08 16.62 14.66 13.85 15.17
Profit before Interest, Depreciation and Tax 6.18 8.27 0.67 0.63 4.39 11.54 16.69
Interest and Financial Charges 0.83 2.92 0.19 0.00 2.34 4.11 4.69
Profit before Depreciation and Tax 5.35 5.35 0.48 0.63 2.05 7.43 12.00
Depreciation 0.80 0.80 0.19 0.74 5.38 4.59 4.53
Profit Before Tax 14.74 14.58 20.26 13.39 18.05 38.30 38.68
Tax -0.51 0.15 2.03 2.07 0.94 1.65 3.61
Profit After Tax 15.25 14.42 18.23 11.32 17.11 36.64 35.07
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 102.97 103.76 102.24 99.47 103.31 101.92 82.89
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 10.61 10.61 9.75 9.98 9.98 9.98 9.98
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 363.78 359.92 330.39 234.38 284.38 260.38 260.38
Extraordinary Items 0.00 0.00 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
Cash and Cash Equivalents at Beginning of the year 41.98 47.59 53.66 106.09 120.91 11.83
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 115.29 80.05 40.53 59.50 62.52 38.10
Adjustments :
Depreciation 0.00 0.00 4.28 3.40 2.22 1.02
Interest (Net) 0.00 0.00 -2.08 -1.78 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 -0.02 0.03 -0.01 0.01
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.01 0.00 0.00
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 0.00 0.00 0.00 0.00 0.00
Inventories 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
Loans and Advances 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
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 0.00 3.90 1.78 6.93 3.42
Direct Taxes Paid 0.00 0.00 -3.22 -12.86 -5.92 -0.14
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 4.62 -2.73 0.46 0.54
Others 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
Net Cash from Operating Activities 115.47 58.98 18.26 66.66 50.61 11.92
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 -8.78 -7.54 -5.43 -2.26
Sale of Fixed Assets 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
Capital Subsidy Received 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
Sale of Investments 0.00 0.00 6.34 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 -47.09 -8.64 0.00
Interest Received 0.00 0.00 5.58 1.76 0.00 0.00
Dividend Received 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
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 -81.41 -201.25 -25.69 -110.30 -124.25 -20.61
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 13.73 14.01 1.69 108.77
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 -2.43 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 -1.82 -2.65 -6.35 -2.91
Others -21.48 141.11 0.00 0.00 -12.73 -0.76
Net Cash used in Financing Activities -21.48 141.11 1.36 -8.79 58.82 117.77
Net Inc./(Dec.) in Cash and Cash Equivalent 12.58 -1.16 -6.07 -52.43 -14.82 109.08
Cash and Cash Equivalents at End of the year 54.56 46.43 47.59 53.66 106.09 120.91
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 0.75 42.54 2.00 6.71 4.87 8.20 3.81
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 0.00 20.26 13.39 18.05 38.30 38.68 26.81
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 -56.57 0.00 -2.55 36.98 48.89 141.75 -16.47
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 -23.29 0.00 55.38 -18.70 4.89 -123.36 2.11
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 81.22 0.00 -11.96 -23.00 -51.94 -21.72 18.74
Net Cash used in Financing Activities 81.22 0.00 -11.96 -23.00 -51.94 -21.72 18.74
Net Inc./(Dec.) in Cash and Cash Equivalent 1.36 -41.80 40.87 -4.72 1.84 -3.33 4.38
Cash and Cash Equivalents at End of the year 2.10 0.75 42.86 2.00 6.71 4.87 8.20
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 467.54 453.92 408.02 370.93 354.37 355.51 343.05
Other Income 8.49 2.87 1.37 1.09 1.08 0.52 2.25
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 130.71 126.42 113.63 106.15 100.51 98.36 97.45
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 243.60 236.99 214.58 194.81 187.67 193.83 181.08
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 93.23 90.51 79.81 69.97 66.19 63.32 64.52
Interest 5.23 5.51 5.03 5.52 4.70 5.33 4.77
Gross Profit 96.48 87.87 76.15 65.54 62.57 58.52 62.00
Depreciation 33.06 32.18 27.52 23.28 21.17 21.36 23.26
Taxation 9.26 10.20 6.67 5.57 5.68 1.08 5.79
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 54.17 45.49 41.96 36.69 35.72 36.08 32.95
Minority Interest -0.75 0.36 -0.85 0.69 0.00 -1.66 -0.74
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 53.42 45.86 41.11 37.38 35.72 34.42 32.21
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 14.60 14.59 13.12 13.11 13.10 13.10 13.10
EPS Before Extra Ordinary Items
Basic EPS 3.66 3.45 3.13 2.85 2.76 2.63 2.46
Diluted EPS 3.65 3.44 3.13 2.85 2.73 2.60 2.44
EPS After Extra Ordinary Items
Basic EPS 3.66 3.45 3.13 2.85 2.76 2.63 2.46
Diluted EPS 3.65 3.44 3.13 2.85 2.73 2.60 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 0.00 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 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 0.40 0.84 0.57 0.76 0.26 5.45 4.00
Other Income 26.37 6.14 9.93 9.82 6.92 10.28 3.21
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 1.22 1.50 1.11 1.67 0.98 1.01 0.73
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 1.95 3.48 4.66 3.35 2.11 4.17 4.07
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -2.77 -4.14 -5.20 -4.26 -2.83 0.28 -0.80
Interest 0.00 0.00 0.02 0.64 0.18 0.00 0.00
Gross Profit 23.60 1.99 4.71 4.92 3.91 10.56 2.40
Depreciation 0.20 0.20 0.20 0.20 0.20 0.22 0.24
Taxation 1.24 0.06 -0.02 -0.49 -0.06 0.15 0.01
Net Profit / Loss 22.16 1.73 4.54 5.21 3.77 10.18 2.15
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 14.79 14.79 13.32 13.32 13.10 13.10 13.10
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 1.50 0.13 0.34 0.38 0.29 0.78 0.16
Diluted EPS 1.49 0.13 0.34 0.38 0.29 0.77 0.16
EPS After Extra Ordinary Items
Basic EPS 1.50 0.13 0.34 0.38 0.29 0.78 0.16
Diluted EPS 1.49 0.13 0.34 0.38 0.29 0.77 0.16
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,587.24 861.94 725.30 1,344.56 698.56 645.99 1,030.13
Other Income 6.41 4.24 2.17 12.87 2.78 4.67 20.75
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 446.72 240.05 206.67 387.08 195.81 186.55 281.76
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 834.05 451.57 382.48 695.25 374.91 331.83 535.08
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 306.47 170.32 136.15 262.23 127.84 127.62 213.29
Interest 20.76 10.54 10.22 22.61 10.10 12.40 14.79
Gross Profit 292.13 164.02 128.11 252.48 120.52 119.89 219.25
Depreciation 104.15 59.70 44.45 87.45 44.61 42.84 74.29
Taxation 28.12 16.87 11.25 18.87 6.87 12.29 20.08
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 159.86 87.45 72.41 146.16 69.04 64.77 124.87
Minority Interest 0.60 -0.48 1.08 -3.08 -2.40 -0.68 -5.21
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 160.46 86.97 73.49 143.08 66.63 64.09 119.65
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 14.59 14.59 13.11 13.10 13.10 13.09 12.00
EPS Before Extra Ordinary Items
Basic EPS 12.19 0.00 5.61 11.22 0.00 4.90 9.97
Diluted EPS 12.15 0.00 5.58 11.19 0.00 4.85 9.85
EPS After Extra Ordinary Items
Basic EPS 12.19 0.00 5.61 11.22 0.00 4.90 9.97
Diluted EPS 12.15 0.00 5.58 11.19 0.00 4.85 9.85
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 2.44 1.42 1.02 18.84 9.45 9.39 23.57
Other Income 32.81 16.07 16.74 23.30 13.49 9.81 15.65
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 5.26 2.61 2.65 3.52 1.74 1.77 2.53
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 13.61 8.14 5.46 16.39 8.24 8.15 16.04
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -16.43 -9.34 -7.09 -1.07 -0.53 -0.54 4.99
Interest 0.83 0.02 0.81 2.92 0.00 2.92 0.19
Gross Profit 15.54 6.71 8.83 19.31 12.96 6.35 20.45
Depreciation 0.80 0.40 0.40 0.80 0.47 0.33 0.19
Taxation -0.51 0.04 -0.55 0.16 0.17 -0.01 2.03
Net Profit / Loss 15.25 6.27 8.98 18.35 12.33 6.02 18.23
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 14.79 14.79 13.32 13.10 13.10 13.09 12.00
Equity Dividend Rate 160.00 0.00 0.00 100.00 0.00 0.00 100.00
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 1.14 0.00 0.67 1.44 0.00 0.46 1.52
Diluted EPS 1.14 0.00 0.67 1.43 0.00 0.46 1.50
EPS After Extra Ordinary Items
Basic EPS 1.14 0.00 0.67 1.44 0.00 0.46 1.52
Diluted EPS 1.14 0.00 0.67 1.43 0.00 0.46 1.50