21 Oct 2018 | 6:43 PM
 

Talbros Automotive Components Ltd. Share Price Live (BSE)
0

BSE Code: 505160 | NSE Symbol: TALBROAUTO
227.75
-6.00
(-2.56 %)
19 Oct 2018 | 03:41 PM
Change company
  • Open (Rs)
    233.05
  • Prev. close (Rs.)
    233.75
  • High (Rs.)
    235.55
  • Low (Rs.)
    227.75
  • 52W H (Rs.)
    353.65
  • 52W L (Rs.)
    193.05
  • Volume
    3168
  • MCap (Rs in Cr.)
    281.19

Talbros Automotive Components 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.) 11.19 6.07 9.43 12.95 8.51 10.88 11.65
Adjusted Cash EPS (Rs.) 22.69 16.04 17.84 21.04 16.98 19.26 20.74
Reported EPS (Rs.) 18.55 9.90 7.87 11.44 15.64 11.24 11.65
Reported Cash EPS (Rs.) 30.04 19.88 16.28 19.53 24.11 19.62 20.74
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 33.06 25.48 30.90 31.36 28.83 31.32 34.60
Book Value (Excl Rev Res) Per Share (Rs.) 33.06 25.48 30.90 31.36 28.83 31.32 34.60
Book Value (Incl Rev Res) Per Share (Rs.) 33.06 25.48 30.90 31.36 28.83 31.32 34.60
Net Operating Income Per Share (Rs.) 318.31 263.15 317.40 316.24 296.44 279.22 302.14
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 10.38 9.68 9.73 9.91 9.72 11.21 11.45
Gross Profit Margin (%) 6.77 5.89 7.08 7.35 6.86 8.21 8.44
Net Profit Margin (%) 5.82 3.76 2.47 3.61 5.27 4.02 3.85
Adjusted Cash Margin (%) 7.01 5.97 5.53 6.47 5.61 6.77 6.79
Adjusted Return On Net Worth (%) 7.69 4.81 8.86 12.62 8.84 12.74 14.88
Reported Return On Net Worth (%) 12.76 7.86 7.39 11.15 16.25 13.16 14.88
Return On long Term Funds (%) 16.88 14.83 21.93 25.09 21.52 26.34 27.39
LEVERAGE RATIOS
Long Term Debt / Equity 0.09 0.11 0.17 0.25 0.26 0.24 0.34
Total Debt/Equity 0.65 0.73 0.86 0.92 0.91 0.96 1.04
Owners fund as % of total Source 0.65 0.73 0.86 0.92 0.91 0.96 1.04
Fixed Assets Turnover Ratio 1.39 1.26 1.60 1.66 1.68 1.70 1.97
LIQUIDITY RATIOS
Current Ratio 1.61 1.76 1.80 1.82 1.89 1.78 1.70
Current Ratio (Inc. ST Loans) 0.77 0.74 0.87 0.85 0.84 0.82 0.84
Quick Ratio 0.96 0.97 0.86 0.91 0.98 0.91 0.90
Inventory Turnover Ratio 33.06 25.48 30.90 31.36 28.83 31.32 34.60
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 9.73 18.23 52.69 44.33 30.78 36.55 31.37
Dividend payout Ratio (Cash Profit) 6.00 9.08 25.46 25.96 19.97 20.94 17.61
Earning Retention Ratio 83.87 70.24 56.04 60.85 43.42 62.26 68.63
Cash Earnings Retention Ratio 92.05 88.75 76.77 75.90 71.64 78.67 82.39
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 4.19 5.72 5.15 4.50 5.16 4.26 3.93
Financial Charges Coverage Ratio 3.38 2.38 2.50 2.66 2.24 2.18 2.34
Fin. Charges Cov.Ratio (Post Tax) 3.66 2.54 2.14 2.29 2.56 2.18 2.29
COMPONENT RATIOS
Material Cost Component(% earnings) 64.52 62.78 63.07 65.36 62.30 63.36 63.80
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 1.39 1.26 1.60 1.66 1.68 1.70 1.97
Bonus Component In Equity Capital (%) 38.37 38.37 38.37 38.37 38.37 38.37 38.37
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 277.85 279.07 277.49 275.44 277.59 276.73 278.05
EV / Net Sales (X) 0.71 0.86 0.71 0.71 0.76 0.80 0.75
EV / EBITDA (X) 5.90 7.37 6.28 5.54 6.50 6.16 5.96
MarketCap / Sales (X) 0.73 0.88 0.73 0.73 0.78 0.83 0.77
Retention Ratios (%) 90.27 81.77 47.31 55.67 69.22 63.45 68.63
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.73 0.88 0.73 0.73 0.78 0.83 0.77
Earning Yield (%) 0.08 0.04 0.03 0.05 0.07 0.05 0.05
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 13.72 8.20 6.63 9.60 5.64 8.45 8.61
Adjusted Cash EPS (Rs.) 25.21 18.18 13.22 16.10 12.81 16.10 17.35
Reported EPS (Rs.) 15.46 8.20 6.63 8.08 12.77 8.45 8.61
Reported Cash EPS (Rs.) 26.96 18.18 13.22 14.59 19.94 16.10 17.35
Dividend Per Share 1.50 1.50 1.50 1.50 1.20 1.20 1.20
Operating Profit Per Share (Rs.) 33.06 25.48 24.32 24.18 23.33 27.29 30.60
Book Value (Excl Rev Res) Per Share (Rs.) 33.06 25.48 24.32 24.18 23.33 27.29 30.60
Book Value (Incl Rev Res) Per Share (Rs.) 33.06 25.48 24.32 24.18 23.33 27.29 30.60
Net Operating Income Per Share (Rs.) 318.31 263.15 251.17 251.78 238.45 239.15 278.26
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 10.38 9.68 9.68 9.60 9.78 11.41 10.99
Gross Profit Margin (%) 6.77 5.89 7.05 7.02 6.77 8.21 7.85
Net Profit Margin (%) 4.85 3.11 2.63 3.21 5.35 3.53 3.09
Adjusted Cash Margin (%) 7.73 6.72 5.15 6.18 5.24 6.59 6.16
Adjusted Return On Net Worth (%) 9.99 6.78 6.43 9.76 6.13 10.49 11.70
Reported Return On Net Worth (%) 11.26 6.78 6.43 8.22 13.88 10.49 11.70
Return On long Term Funds (%) 19.47 16.97 19.65 22.52 19.40 24.48 24.88
LEVERAGE RATIOS
Long Term Debt / Equity 0.09 0.11 0.13 0.19 0.22 0.25 0.36
Total Debt/Equity 0.69 0.76 0.83 0.89 0.90 1.01 1.11
Owners fund as % of total Source 0.69 0.76 0.83 0.89 0.90 1.01 1.11
Fixed Assets Turnover Ratio 1.43 1.31 1.34 1.39 1.41 1.50 1.87
LIQUIDITY RATIOS
Current Ratio 1.61 1.76 1.84 1.93 2.01 1.84 1.72
Current Ratio (Inc. ST Loans) 0.73 0.69 0.83 0.81 0.83 0.78 0.82
Quick Ratio 0.96 0.97 0.85 0.96 1.05 0.92 0.91
Inventory Turnover Ratio 33.06 25.48 24.32 24.18 23.33 27.29 30.60
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 9.69 18.28 22.62 18.55 9.39 14.19 13.94
Dividend payout Ratio (Cash Profit) 5.56 8.25 11.34 10.28 6.01 7.45 6.91
Earning Retention Ratio 89.07 81.72 77.38 84.37 78.72 85.81 86.06
Cash Earnings Retention Ratio 94.06 91.75 88.66 90.69 90.63 92.55 93.09
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 3.77 5.05 6.50 5.43 6.46 5.07 4.69
Financial Charges Coverage Ratio 3.60 2.55 2.19 2.31 1.96 1.95 2.09
Fin. Charges Cov.Ratio (Post Tax) 3.39 2.41 1.98 2.03 2.35 1.97 2.08
COMPONENT RATIOS
Material Cost Component(% earnings) 61.37 60.25 62.38 62.73 59.71 61.70 62.78
Selling Cost Component 0.00 0.00 0.85 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 20.14 20.06 19.31 22.81 24.11 19.49 17.73
Import Comp. in Raw Mat. Consumed 0.00 0.00 43.42 39.36 37.91 35.66 35.69
Long term assets / Total Assets 1.43 1.31 1.34 1.39 1.41 1.50 1.87
Bonus Component In Equity Capital (%) 38.37 38.37 38.37 38.37 38.37 38.37 38.37
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 277.85 279.07 280.81 280.21 280.96 279.91 280.26
EV / Net Sales (X) 0.71 0.86 0.91 0.90 0.95 0.95 0.82
EV / EBITDA (X) 5.53 6.89 7.70 6.92 7.85 7.01 6.75
MarketCap / Sales (X) 0.73 0.88 0.92 0.92 0.97 0.97 0.83
Retention Ratios (%) 90.31 81.72 77.38 81.45 90.61 85.81 86.06
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.73 0.88 0.92 0.92 0.97 0.97 0.83
Earning Yield (%) 0.07 0.04 0.03 0.03 0.06 0.04 0.04
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 12.35 12.35 12.35 12.35 12.35 12.35 12.35
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 167.06 143.14 118.89 114.30 106.43 93.07 84.26
Loan Funds
Secured Loans 94.18 86.57 89.92 103.52 93.59 85.76 84.19
Unsecured Loans 23.12 26.78 23.52 13.31 14.56 15.66 16.34
Minority Interest 0.00 0.00 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 296.71 268.83 244.67 243.46 226.93 206.83 197.14
USES OF FUNDS
Fixed Assets
Gross Block 221.32 201.48 196.94 186.48 171.91 166.53 194.35
Less : Revaluation Reserve 0.00 0.00 0.51 0.51 0.51 0.51 0.52
Less: Accum. Depreciation 93.34 82.70 80.09 71.98 64.02 61.28 86.97
Net Block 127.98 118.78 116.34 113.99 107.38 104.73 106.86
Capital Work in Progress 3.06 1.67 1.40 8.95 10.35 3.87 0.62
Investments 63.22 53.69 7.21 5.71 4.21 2.96 2.47
Net Current Assets
Current Assets, Loans and Advances 270.77 219.13 270.23 254.44 223.58 218.00 211.23
Less : Current Liabilities and Provisions 168.33 124.42 150.51 139.62 118.60 122.72 124.04
Total Net Current Assets 102.44 94.70 119.72 114.82 104.99 95.27 87.19
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 296.71 268.83 244.67 243.46 226.93 206.83 197.14
Note :
Book Value of Unquoted Investments 27.24 22.50 7.21 5.71 4.21 2.96 2.47
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 12.18 13.20 12.43 13.31 14.83 15.10 25.61
Number of Equity shares outstanding 1.23 1.23 1.23 1.23 1.23 1.23 1.23
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 12.35 12.35 12.35 12.35 12.35 12.35 12.35
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 157.16 137.03 114.89 108.94 101.19 87.15 78.44
Loan Funds
Secured Loans 117.30 113.35 82.61 94.68 84.65 85.01 84.19
Unsecured Loans 0.00 0.00 23.52 13.31 17.56 15.66 16.34
Total 286.80 262.73 233.37 229.27 215.74 200.17 191.31
USES OF FUNDS
Fixed Assets
Gross Block 218.37 198.38 165.32 156.10 149.03 148.94 186.03
Less : Revaluation Reserve 0.00 0.00 0.51 0.51 0.51 0.51 0.52
Less: Accum. Depreciation 93.34 82.70 73.16 66.59 60.19 58.68 85.09
Net Block 125.03 115.68 92.16 89.00 88.34 89.74 100.42
Capital Work in Progress 6.01 4.76 0.56 5.02 3.83 2.73 0.62
Investments 53.32 47.58 32.29 26.04 21.54 17.55 7.27
Net Current Assets
Current Assets, Loans and Advances 270.77 219.13 238.70 226.01 202.70 197.16 198.62
Less : Current Liabilities and Provisions 168.33 124.42 129.84 116.81 100.68 107.02 115.61
Total Net Current Assets 102.44 94.70 108.85 109.20 102.02 90.14 83.00
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 286.80 262.73 233.87 229.27 215.74 200.17 191.31
Note :
Book Value of Unquoted Investments 53.32 47.58 32.29 26.04 21.54 17.55 7.27
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 12.18 13.20 10.37 10.84 12.38 1.96 24.80
Number of Equity shares outstanding 1.23 1.23 1.23 1.23 1.23 1.23 1.23
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 392.98 324.88 391.85 390.42 365.97 344.71 373.01
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 2.11 2.32 -10.35 -14.21 0.18 -7.85 -6.30
Total Income 395.09 327.20 381.50 376.21 366.15 336.87 366.71
EXPENDITURE :
Raw Materials 217.17 175.94 220.34 213.17 194.86 198.82 216.33
Excise Duty 7.03 28.55 35.98 34.16 0.00 30.33 0.00
Power and Fuel Cost 16.15 12.58 14.31 17.84 17.10 16.77 16.87
Other Manufacturing Expenses 16.15 12.58 14.31 17.84 17.10 16.77 16.87
Employee Cost 51.35 46.82 51.60 49.49 42.35 38.95 40.77
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 307.85 276.47 336.54 332.50 271.41 301.65 290.85
Profit before Interest, Depreciation and Tax 235.26 217.38 214.63 205.15 190.93 187.11 214.26
Interest and Financial Charges 13.94 15.91 17.69 18.67 19.03 20.58 19.91
Profit before Depreciation and Tax 221.32 201.48 196.94 186.48 171.91 166.53 194.35
Depreciation 14.19 12.31 10.39 9.99 10.45 10.34 11.23
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 28.06 14.37 14.19 19.21 22.01 14.41 15.51
Tax 5.16 2.15 4.48 5.09 2.69 0.53 1.13
Profit After Tax 22.90 12.22 9.71 14.12 19.31 13.88 14.38
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. 22.90 12.22 9.71 14.12 19.31 13.88 14.38
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 94.60 77.08 69.89 67.54 60.40 47.04 38.55
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 1.85 1.85 4.25 5.21 5.08 4.36 3.88
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 27.24 22.50 7.21 5.71 4.21 2.96 2.47
Extraordinary Items 1.20 -0.16 -1.93 -1.87 8.81 0.44 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 392.98 324.88 310.09 310.84 294.39 295.24 343.53
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 2.11 2.32 -11.06 -10.73 0.63 -6.45 -5.68
Total Income 395.09 327.20 299.03 300.10 295.02 288.79 337.85
EXPENDITURE :
Raw Materials 217.17 175.94 174.92 171.04 156.95 165.26 194.78
Excise Duty 7.03 28.55 27.01 25.52 22.88 25.32 0.00
Power and Fuel Cost 16.15 12.58 12.76 16.61 15.96 16.11 16.68
Other Manufacturing Expenses 16.15 12.58 12.76 16.61 15.96 16.11 16.68
Employee Cost 51.35 46.82 43.56 42.33 37.17 35.73 39.34
Selling and Administration Expenses 0.00 0.00 2.66 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 307.85 276.47 273.68 272.11 248.93 258.51 267.47
Profit before Interest, Depreciation and Tax 232.31 214.29 181.94 173.64 167.33 169.42 205.94
Interest and Financial Charges 13.94 15.91 16.62 17.54 18.30 20.48 19.91
Profit before Depreciation and Tax 218.37 198.38 165.32 156.10 149.03 148.94 186.03
Depreciation 14.19 12.31 8.14 8.03 8.85 9.43 10.79
Profit Before Tax 24.26 12.27 11.70 13.08 17.44 10.02 10.82
Tax 5.16 2.15 3.52 3.10 1.67 -0.42 0.19
Profit After Tax 19.09 10.13 8.18 9.98 15.77 10.44 10.63
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 92.12 76.21 65.70 60.25 52.50 38.96 30.74
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 1.47 1.47 1.47 1.47 1.23 1.24 1.24
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 53.32 47.58 32.29 26.04 21.54 17.55 7.27
Extraordinary Items 1.70 0.33 0.00 -1.87 8.81 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007 Mar 2006
Cash and Cash Equivalents at Beginning of the year 2.29 4.24 4.54 5.81 1.50 5.43 0.83
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 15.51 13.97 9.61 4.52 11.61 9.29 8.68
Adjustments :
Depreciation 0.00 10.81 9.54 9.17 7.23 5.51 2.86
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -2.49 -2.48 -1.04 -0.07 -0.06 -0.32
P/L on Sales of Assets 0.00 -0.11 0.00 0.03 -1.96 -0.23 -0.16
P/L on Sales of Invest 0.00 0.00 0.00 0.23 -0.16 -0.03 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 -8.37 25.72 14.41 -7.98
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 26.02 7.10 -0.15 -18.77 -13.75 1.59
Loans and Advances 0.00 -14.31 -6.42 0.01 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 16.64 14.61 11.18 7.19 4.68 2.61
Direct Taxes Paid 0.00 0.99 -1.54 -0.16 -3.20 -4.16 -1.59
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 0.15 -0.13 2.06 0.46 -0.10 -0.58
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 26.54 28.35 16.18 13.58 12.26 6.60 0.78
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -10.24 -16.63 0.50 -27.42 -51.29 -19.47
Sale of Fixed Assets 0.00 0.77 1.08 0.00 3.54 1.32 1.94
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 -17.33 -0.10 -0.65 -0.78
Sale of Investments 0.00 0.00 0.43 0.04 0.62 0.57 0.07
Investment Income 0.00 0.00 0.00 -1.03 0.00 0.00 0.00
Interest Received 0.00 2.05 0.83 1.00 1.03 1.00 0.51
Dividend Received 0.00 -2.49 -2.48 -1.04 -0.07 -0.06 -0.32
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 -0.52 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 -6.78 -4.74 -13.58 -16.75 -23.02 -49.21 -23.73
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 9.53 23.02 39.10 30.74 64.65 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 2.25 3.25 0.78 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 -3.86 -2.80 -1.74 -2.20 -2.11 -0.58
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -16.24 -14.20 -11.47 -7.12 -4.32 -2.56
Others -18.24 -0.82 -0.90 0.26 -0.94 -3.99 -1.27
Net Cash used in Financing Activities -18.24 -23.44 -2.90 1.90 14.09 38.68 27.55
Net Inc./(Dec.) in Cash and Cash Equivalent 1.52 0.17 -0.30 -1.27 3.33 -3.93 4.60
Cash and Cash Equivalents at End of the year 3.81 4.41 4.24 4.54 4.83 1.50 5.43
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 1.03 1.41 2.08 2.92 3.31 1.16 1.73
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 12.76 11.70 14.95 8.63 10.02 10.82 9.77
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 0.00 0.00 23.51 19.33 27.70 23.25 24.69
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 0.00 0.00 -8.41 0.77 -7.43 -7.26 -4.16
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 0.00 0.00 -15.77 -20.93 -20.66 -13.83 -21.10
Net Cash used in Financing Activities 0.00 0.00 -15.77 -20.93 -20.66 -13.83 -21.10
Net Inc./(Dec.) in Cash and Cash Equivalent 2.41 -0.38 -0.67 -0.84 -0.39 2.15 -0.56
Cash and Cash Equivalents at End of the year 3.44 1.03 1.41 2.08 2.92 3.31 1.16
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 123.18 110.17 101.98 100.73 80.02 112.42 102.42
Other Income 0.88 2.08 1.99 0.76 1.46 2.91 2.18
Stock Adjustment -0.58 -1.12 2.38 7.79 -6.94 3.29 -2.74
Raw Material 68.94 62.57 55.00 50.59 49.02 60.01 57.88
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 15.06 13.07 13.29 12.56 12.43 13.53 14.13
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 25.88 22.08 19.61 19.40 18.00 22.22 21.21
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 13.41 12.82 11.08 9.82 7.01 11.34 10.21
Interest 3.81 3.53 3.53 3.52 3.35 4.18 4.11
Gross Profit 10.48 11.37 9.55 7.13 5.11 10.08 8.27
Depreciation 3.92 4.06 3.32 3.48 3.34 3.97 3.58
Taxation 2.43 1.43 2.05 1.10 0.59 2.05 0.95
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 0.74
Net Profit / Loss 4.12 5.89 4.19 4.72 1.18 4.06 4.49
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 2.09 1.66 1.49 2.23 1.55 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 6.21 7.55 5.67 6.94 2.73 4.06 4.49
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 12.35 12.35 12.35 12.35 12.35 12.35 12.35
EPS Before Extra Ordinary Items
Basic EPS 5.03 6.12 4.59 5.62 2.21 3.29 3.63
Diluted EPS 5.03 6.12 4.59 5.62 2.21 3.29 3.63
EPS After Extra Ordinary Items
Basic EPS 5.03 6.12 4.59 5.62 2.21 3.29 3.63
Diluted EPS 5.03 6.12 4.59 5.62 2.21 3.29 3.63
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 123.18 110.17 101.98 100.73 80.02 84.12 79.35
Other Income 2.08 2.80 2.95 1.48 2.18 2.82 2.11
Stock Adjustment -0.58 -1.12 2.38 7.79 -6.94 3.50 -1.35
Raw Material 68.94 62.57 55.00 50.59 49.02 43.66 43.74
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 15.06 13.07 13.29 12.56 12.43 10.89 11.61
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 25.88 22.08 19.61 19.40 18.00 17.90 17.24
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 13.41 12.82 11.08 9.82 7.01 7.46 7.63
Interest 3.81 3.53 3.53 3.52 3.35 4.01 3.88
Gross Profit 11.68 12.09 10.51 7.85 5.83 6.28 5.86
Depreciation 3.92 4.06 3.32 3.48 3.34 3.12 2.84
Taxation 2.43 1.43 2.05 1.10 0.59 1.09 0.36
Net Profit / Loss 5.32 6.61 5.15 5.44 1.90 2.07 3.41
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 0.74
Equity Capital 12.35 12.35 12.35 12.35 12.35 12.35 12.35
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 4.31 5.35 4.17 4.40 1.54 1.68 2.76
Diluted EPS 4.31 5.35 4.17 4.40 1.54 1.68 2.76
EPS After Extra Ordinary Items
Basic EPS 4.31 5.35 4.17 4.40 1.54 1.68 2.76
Diluted EPS 4.31 5.35 4.17 4.40 1.54 1.68 2.76
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 392.98 212.15 180.82 428.13 214.84 213.29 392.00
Other Income 6.29 4.08 2.22 8.62 5.09 3.53 5.90
Stock Adjustment 2.11 1.26 0.85 1.74 0.54 1.20 -10.35
Raw Material 217.17 117.56 99.61 233.79 117.89 115.90 220.34
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 51.35 26.36 24.99 56.15 27.66 28.49 52.91
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 79.09 41.69 37.40 85.25 43.43 41.82 82.27
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 40.82 23.92 16.90 44.01 21.56 22.45 38.30
Interest 13.94 7.07 6.87 16.66 8.29 8.37 17.69
Gross Profit 33.17 20.93 12.25 35.96 18.35 17.60 26.51
Depreciation 14.19 7.38 6.82 15.29 7.55 7.74 10.39
Taxation 5.16 3.48 1.69 4.94 3.00 2.90 4.55
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 0.74 0.21 0.07
Net Profit / Loss 15.97 10.07 5.90 15.72 8.55 7.18 9.71
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 6.92 3.15 3.78 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 22.90 13.22 9.67 15.72 8.55 7.18 9.71
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 12.35 12.35 12.35 12.35 12.35 12.35 12.35
EPS Before Extra Ordinary Items
Basic EPS 18.55 0.00 7.83 12.74 0.00 5.81 7.87
Diluted EPS 18.55 0.00 7.83 12.74 0.00 5.81 7.87
EPS After Extra Ordinary Items
Basic EPS 18.55 0.00 7.83 12.74 0.00 5.81 7.87
Diluted EPS 18.55 0.00 7.83 12.74 0.00 5.81 7.87
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 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016 Mar 2016
Sales 392.98 180.82 328.80 163.46 165.33 310.09 156.58
Other Income 9.41 3.66 8.75 4.94 3.82 6.44 4.73
Stock Adjustment 2.11 0.85 2.32 2.15 0.18 -11.06 -0.54
Raw Material 217.17 99.61 175.94 87.39 88.54 174.92 83.41
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 51.35 24.99 46.31 22.51 23.81 43.56 22.75
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 79.09 37.40 69.79 35.15 34.64 69.97 34.55
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 40.82 16.90 32.07 15.10 16.97 30.03 15.18
Interest 13.94 6.87 15.75 7.89 7.86 16.62 8.19
Gross Profit 36.29 13.69 25.07 12.14 12.93 19.84 11.72
Depreciation 14.19 6.82 12.31 5.96 6.36 8.14 4.56
Taxation 5.16 1.69 2.31 1.45 1.82 3.58 2.31
Net Profit / Loss 19.09 7.34 10.45 5.49 4.96 8.18 5.01
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 0.74 0.21 0.07 0.16
Equity Capital 12.35 12.35 12.35 12.35 12.35 12.35 12.35
Equity Dividend Rate 15.00 0.00 15.00 0.00 0.00 15.00 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 15.46 5.94 8.46 0.00 4.02 6.63 0.00
Diluted EPS 15.46 5.94 8.46 0.00 4.02 6.63 0.00
EPS After Extra Ordinary Items
Basic EPS 15.46 5.94 8.46 0.00 4.02 6.63 0.00
Diluted EPS 15.46 5.94 8.46 0.00 4.02 6.63 0.00