26 Mar 2017 | 6:02 AM
 

Themis Medicare Ltd. Share Price Live (BSE)
0

BSE Code: 530199 | NSE Symbol: THEMISMED
604.00
-2.60
(-0.42 %)
24 Mar 2017 | 03:41 PM
Change company
  • Open (Rs)
    602.35
  • Prev. close (Rs.)
    606.60
  • High (Rs.)
    608.85
  • Low (Rs.)
    598.00
  • 52W H (Rs.)
    708.95
  • 52W L (Rs.)
    325.00
  • Volume (Rs.)
    142
  • MCap (Rs in Cr.)
    545.48

Themis Medicare Ltd. Financial Information

Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 21.45 5.00 2.78 -5.93 -41.97 14.16 23.13
Adjusted Cash EPS (Rs.) 34.51 18.64 13.85 4.78 -32.28 23.77 29.63
Reported EPS (Rs.) 22.69 5.91 2.78 -5.93 -41.97 14.16 25.64
Reported Cash EPS (Rs.) 35.76 19.56 13.85 4.78 -32.28 23.77 32.14
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 46.65 22.95 28.73 20.45 -15.39 29.35 18.06
Book Value (Excl Rev Res) Per Share (Rs.) 46.65 22.95 28.73 20.45 -15.39 29.35 18.06
Book Value (Incl Rev Res) Per Share (Rs.) 46.65 22.95 28.73 20.45 -15.39 29.35 18.06
Net Operating Income Per Share (Rs.) 273.40 238.40 230.83 215.51 195.81 313.12 264.97
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 10.91
PROFITABILITY RATIOS
Operating Margin (%) 17.06 9.62 12.44 9.48 -7.86 9.37 6.81
Gross Profit Margin (%) 12.28 3.90 7.64 4.52 -12.80 6.30 4.36
Net Profit Margin (%) 8.30 2.47 1.20 -2.75 -21.43 4.52 8.90
Adjusted Cash Margin (%) 12.45 7.35 5.86 2.17 -16.20 7.42 10.29
Adjusted Return On Net Worth (%) 23.15 7.18 4.17 -9.02 -58.17 12.45 22.34
Reported Return On Net Worth (%) 24.49 8.49 4.17 -9.02 -58.17 12.45 24.76
Return On long Term Funds (%) 22.61 15.37 14.25 7.74 -14.15 14.13 22.84
LEVERAGE RATIOS
Long Term Debt / Equity 0.78 1.27 1.41 1.74 1.12 0.66 0.46
Total Debt/Equity 1.44 2.18 2.35 2.70 2.42 1.26 1.11
Owners fund as % of total Source 1.44 2.18 2.35 2.70 2.42 1.26 1.11
Fixed Assets Turnover Ratio 1.23 1.07 1.02 0.88 0.78 1.39 1.72
LIQUIDITY RATIOS
Current Ratio 1.77 1.62 1.53 1.75 1.74 1.81 1.90
Current Ratio (Inc. ST Loans) 0.80 0.76 0.78 0.76 0.61 0.81 0.72
Quick Ratio 1.07 0.94 0.85 1.04 1.15 1.28 1.35
Inventory Turnover Ratio 46.65 22.95 28.73 20.45 -15.39 29.35 18.06
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 18.08 37.63 0.00 0.00 32.38 13.68
Dividend payout Ratio (Cash Profit) 0.00 5.46 7.54 22.81 0.00 19.29 10.92
Earning Retention Ratio 100.00 78.61 62.37 0.00 0.00 67.62 84.83
Cash Earnings Retention Ratio 100.00 94.27 92.46 77.19 0.00 80.71 88.16
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 3.86 8.15 11.27 37.08 0.00 6.01 3.88
Financial Charges Coverage Ratio 3.50 2.21 1.83 1.30 -0.61 2.82 3.53
Fin. Charges Cov.Ratio (Post Tax) 3.48 2.14 1.75 1.25 -0.64 2.84 3.77
COMPONENT RATIOS
Material Cost Component(% earnings) 36.96 46.21 49.28 52.00 60.91 59.10 53.45
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 2.91
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 1.23 1.07 1.02 0.88 0.78 1.39 1.72
Bonus Component In Equity Capital (%) 31.54 31.71 31.78 33.36 33.36 33.36 33.36
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 524.57 530.73 532.56 527.41 532.51 533.24 527.05
EV / Net Sales (X) 2.25 2.63 2.73 3.04 3.38 2.12 2.47
EV / EBITDA (X) 12.23 16.54 18.59 26.59 -55.38 18.21 15.96
MarketCap / Sales (X) 2.32 2.67 2.77 3.11 3.42 2.14 2.53
Retention Ratios (%) 0.00 81.92 62.37 0.00 0.00 67.62 86.32
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 2.18 2.51 2.59 2.77 3.05 1.91 2.25
Earning Yield (%) 0.04 0.01 0.00 -0.01 -0.07 0.02 0.04
Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 17.69 2.41 1.81 -10.09 -40.73 9.40 7.63
Adjusted Cash EPS (Rs.) 26.47 11.08 8.89 -2.96 -34.41 15.80 14.12
Reported EPS (Rs.) 17.69 2.41 1.81 -10.09 -43.07 12.90 22.45
Reported Cash EPS (Rs.) 26.47 11.08 8.89 -2.96 -36.76 19.29 28.94
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 3.00 3.00
Operating Profit Per Share (Rs.) 36.90 12.89 22.11 11.43 -20.58 24.95 23.05
Book Value (Excl Rev Res) Per Share (Rs.) 36.90 12.89 22.11 11.43 -20.58 24.95 23.05
Book Value (Incl Rev Res) Per Share (Rs.) 36.90 12.89 22.11 11.43 -20.58 24.95 23.05
Net Operating Income Per Share (Rs.) 238.28 197.04 203.17 184.16 171.44 292.72 264.97
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 53.92 96.99 87.89
PROFITABILITY RATIOS
Operating Margin (%) 15.48 6.54 10.88 6.20 -12.00 8.52 8.69
Gross Profit Margin (%) 11.80 2.14 7.39 2.32 -15.68 6.34 6.25
Net Profit Margin (%) 7.42 1.22 0.87 -5.36 -24.73 4.35 8.39
Adjusted Cash Margin (%) 10.95 5.23 4.27 -1.57 -19.76 5.33 5.28
Adjusted Return On Net Worth (%) 23.42 4.18 3.15 -18.62 -63.34 8.78 7.79
Reported Return On Net Worth (%) 23.42 4.18 3.15 -18.62 -66.99 12.05 22.92
Return On long Term Funds (%) 28.16 17.36 17.94 6.42 -22.09 13.65 13.07
LEVERAGE RATIOS
Long Term Debt / Equity 0.47 0.89 0.92 1.39 0.70 0.51 0.49
Total Debt/Equity 1.28 2.00 2.00 2.54 2.14 1.13 1.18
Owners fund as % of total Source 1.28 2.00 2.00 2.54 2.14 1.13 1.18
Fixed Assets Turnover Ratio 1.38 1.14 1.14 0.93 0.80 1.33 1.22
LIQUIDITY RATIOS
Current Ratio 1.57 1.52 1.39 1.59 1.58 1.93 1.98
Current Ratio (Inc. ST Loans) 0.66 0.66 0.66 0.65 0.54 0.78 0.73
Quick Ratio 0.95 0.91 0.80 0.90 1.07 1.40 1.40
Inventory Turnover Ratio 36.90 12.89 22.11 11.43 -20.58 24.95 23.05
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 27.07 15.63
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 18.10 12.12
Earning Retention Ratio 100.00 100.00 100.00 0.00 0.00 62.86 53.98
Cash Earnings Retention Ratio 100.00 100.00 100.00 0.00 0.00 77.89 75.15
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 3.65 10.40 12.95 0.00 0.00 7.67 8.15
Financial Charges Coverage Ratio 2.81 1.62 1.46 0.82 -1.07 2.22 2.20
Fin. Charges Cov.Ratio (Post Tax) 2.85 1.65 1.48 0.84 -1.20 2.51 3.49
COMPONENT RATIOS
Material Cost Component(% earnings) 38.39 47.76 49.29 56.33 65.14 60.47 53.45
Selling Cost Component 0.00 0.00 0.00 0.00 4.26 3.35 2.91
Exports as percent of Total Sales 36.15 34.39 35.40 39.39 48.11 34.28 34.30
Import Comp. in Raw Mat. Consumed 8.06 13.14 28.32 35.78 40.35 40.13 30.74
Long term assets / Total Assets 1.38 1.14 1.14 0.93 0.80 1.33 1.22
Bonus Component In Equity Capital (%) 31.54 31.71 31.78 33.36 33.36 33.36 33.36
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 531.11 533.43 534.83 533.72 533.86 533.02 527.05
EV / Net Sales (X) 2.62 3.20 3.12 3.60 3.87 2.26 2.47
EV / EBITDA (X) 15.55 22.81 23.57 42.91 -37.10 23.29 25.65
MarketCap / Sales (X) 2.66 3.23 3.14 3.64 3.91 2.29 2.53
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 72.93 84.37
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 2.51 3.03 2.94 3.24 3.48 2.04 2.25
Earning Yield (%) 0.03 0.00 0.00 -0.02 -0.07 0.02 0.04
Rs in Cr Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 8.52 8.47 8.45 8.05 8.05 8.05 8.05
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 0.85 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 70.37 50.44 47.73 44.82 50.03 83.51 75.29
Loan Funds
Secured Loans 57.70 67.75 66.15 82.61 77.21 53.88 59.54
Unsecured Loans 55.84 60.95 65.74 59.95 63.07 61.15 33.10
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 33.69
Total 192.43 187.62 188.08 196.28 198.36 206.60 209.67
USES OF FUNDS
Fixed Assets
Gross Block 211.21 206.21 191.84 185.11 185.48 165.37 124.01
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 94.73 83.88 70.65 61.09 54.19 46.62 38.99
Net Block 116.49 122.32 121.19 124.02 131.29 118.75 85.02
Capital Work in Progress 5.76 3.48 11.69 10.89 6.82 16.89 7.88
Investments 5.64 4.59 3.59 3.59 0.51 0.51 2.75
Net Current Assets
Current Assets, Loans and Advances 148.25 148.92 148.44 134.90 140.97 157.11 126.89
Less : Current Liabilities and Provisions 83.71 91.70 96.84 77.12 81.23 86.66 66.94
Total Net Current Assets 64.54 57.22 51.60 57.78 59.73 70.45 59.95
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 54.08
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 192.43 187.62 188.08 196.28 198.36 206.60 209.67
Note :
Book Value of Unquoted Investments 0.12 0.14 0.20 0.20 0.05 0.05 2.29
Market Value of Quoted Investments 17.26 12.93 3.43 2.83 0.44 0.52 0.71
Contingent liabilities 10.13 10.14 7.72 9.96 8.84 19.53 7.65
Number of Equity shares outstanding 0.85 0.85 0.85 0.81 0.81 0.81 0.81
Rs in Cr Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 8.52 8.47 8.45 8.05 8.05 8.05 8.05
Share Application Money 0.00 0.00 0.00 0.85 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 55.79 40.41 40.11 35.58 43.71 78.08 70.76
Loan Funds
Secured Loans 57.70 67.75 66.15 82.61 77.21 55.95 59.54
Unsecured Loans 24.63 29.85 31.11 28.39 33.58 41.61 33.10
Total 146.64 146.49 145.82 155.48 162.54 183.69 171.44
USES OF FUNDS
Fixed Assets
Gross Block 155.77 151.34 140.93 138.11 144.04 126.95 124.01
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 66.61 59.30 50.27 44.37 40.21 35.35 30.34
Net Block 89.16 92.04 90.66 93.74 103.84 91.60 93.67
Capital Work in Progress 5.17 2.96 11.24 10.38 6.58 16.24 7.75
Investments 10.69 10.70 10.47 10.46 7.38 7.37 7.37
Net Current Assets
Current Assets, Loans and Advances 114.80 119.22 118.70 110.66 121.42 141.84 126.82
Less : Current Liabilities and Provisions 73.17 78.43 85.24 69.76 76.68 73.36 64.17
Total Net Current Assets 41.63 40.79 33.46 40.90 44.74 68.48 62.66
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 146.64 146.49 145.82 155.48 162.54 183.69 171.44
Note :
Book Value of Unquoted Investments 7.30 7.31 7.08 7.07 6.92 6.90 6.90
Market Value of Quoted Investments 17.26 12.93 3.42 2.81 0.44 0.52 0.71
Contingent liabilities 12.63 9.80 7.25 9.59 6.28 10.58 7.65
Number of Equity shares outstanding 0.85 0.85 0.85 0.81 0.81 0.81 0.81
Rs in Cr Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010
INCOME :
Sales Turnover 232.80 201.88 195.07 173.50 157.64 252.08 213.32
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 19.70
Stock Adjustments 2.66 0.05 -8.91 -7.63 3.70 -3.58 1.63
Total Income 235.46 201.94 186.15 165.86 161.34 248.50 234.65
EXPENDITURE :
Raw Materials 54.70 69.41 73.30 78.58 84.10 129.96 100.32
Excise Duty 3.50 2.43 1.14 1.52 2.89 5.94 6.25
Power and Fuel Cost 10.83 8.36 10.04 10.03 10.27 11.47 10.01
Other Manufacturing Expenses 10.83 8.36 10.04 10.03 10.27 11.47 29.72
Employee Cost 36.34 32.67 31.16 27.27 23.88 22.22 17.65
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 6.23
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 116.21 121.22 125.69 127.43 131.41 181.06 170.17
Profit before Interest, Depreciation and Tax 223.47 220.73 207.47 200.38 201.35 175.75 133.36
Interest and Financial Charges 12.26 14.53 15.63 15.28 15.87 10.38 9.35
Profit before Depreciation and Tax 211.21 206.21 191.84 185.11 185.48 165.37 124.01
Depreciation 11.12 11.56 9.36 8.62 7.79 7.74 5.22
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 20.58 6.78 3.66 -4.06 -33.28 11.17 20.47
Tax 1.26 1.77 1.31 0.71 0.51 -0.23 -0.18
Profit After Tax 19.32 5.01 2.35 -4.77 -33.79 11.40 20.64
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. 19.32 5.01 2.35 -4.77 -33.79 11.40 20.64
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 -3.28 -20.96 -24.35 -24.22 -19.89 20.65 14.61
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 0.75 0.75 0.75 0.00 3.17 2.42
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 0.12 0.14 0.20 0.20 0.05 0.05 2.29
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010
INCOME :
Sales Turnover 202.89 166.86 171.69 148.26 138.02 235.65 213.32
Other Income 0.00 0.00 0.00 0.00 5.64 18.52 19.70
Stock Adjustments 1.71 -0.52 -3.67 -9.48 5.13 -2.42 12.19
Total Income 204.60 166.35 168.02 138.78 148.79 251.75 245.21
EXPENDITURE :
Raw Materials 46.55 55.80 61.80 71.88 77.98 123.48 100.32
Excise Duty 3.50 2.43 0.00 0.00 2.89 5.94 6.25
Power and Fuel Cost 10.83 8.36 10.04 10.03 10.27 11.47 10.01
Other Manufacturing Expenses 10.83 8.36 10.04 10.03 15.92 29.98 29.72
Employee Cost 31.91 28.79 27.53 23.98 20.98 19.75 17.65
Selling and Administration Expenses 0.00 0.00 0.00 0.00 5.89 7.90 6.23
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 103.64 103.74 109.42 115.93 133.93 198.53 170.17
Profit before Interest, Depreciation and Tax 167.93 165.82 156.49 153.32 157.53 137.27 133.36
Interest and Financial Charges 12.16 14.47 15.57 15.21 13.48 10.32 9.35
Profit before Depreciation and Tax 155.77 151.34 140.93 138.11 144.04 126.95 124.01
Depreciation 7.47 7.34 5.98 5.75 5.08 5.14 5.22
Profit Before Tax 14.52 1.58 1.14 -8.52 -34.84 10.23 17.89
Tax -0.54 -0.47 -0.39 -0.39 -0.17 -0.15 -0.18
Profit After Tax 15.06 2.04 1.53 -8.13 -34.67 10.38 18.07
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 -15.28 -30.35 -32.39 -33.92 -25.80 14.69 10.38
P and L Bal. carried down 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 2.42 2.42
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 7.30 7.31 7.08 7.07 6.92 6.90 6.90
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 10.56
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 -46.19 -39.01 -35.96 -22.82 -9.36 -19.69 -3.73
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items -17.92 20.55 29.09 3.03 29.42 16.48 10.36
Adjustments :
Depreciation 0.00 7.85 7.75 7.74 6.26 3.55 2.42
Interest (Net) 0.00 -10.31 -8.37 -15.27 -9.47 -6.45 -4.63
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 -1.35
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 -0.50
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 -17.14 -10.85 6.84 -19.43 -19.07 -1.55
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 9.58 -10.15 2.22 -1.66 23.13 9.29
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 0.01 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 -0.40 -1.79 -1.14 -2.80 0.07 -1.22
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 -0.41 -0.82 2.60 -1.29 0.10 -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 -3.72
Net Cash from Operating Activities -15.27 4.44 3.49 -8.51 -7.13 6.92 1.65
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -12.60 5.01 -14.41 -14.83 -11.25 -25.78
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 1.28 -0.44 -0.30 0.00 -1.37
Sale of Investments 0.00 2.24 0.00 6.08 0.00 0.00 0.22
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.43 0.24 1.56 0.73 0.49 0.72
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 -8.94 -9.17 8.04 -5.69 -14.40 -10.76 -26.19
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 7.91
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 7.12 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 7.94 6.50 0.00 0.00 0.78 0.80
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 2.33
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 -0.05 -2.98 0.08 -0.02 -0.13 0.13
Dividend Paid 0.00 -2.42 -3.02 -5.03 -1.61 -1.20 -1.99
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 3.01 -5.68 -9.60 11.44 11.53 4.18 -0.60
Net Cash used in Financing Activities 3.01 -2.50 -14.58 1.06 8.08 10.75 8.58
Net Inc./(Dec.) in Cash and Cash Equivalent -21.21 -7.23 -3.04 -13.15 -13.46 6.92 -15.96
Cash and Cash Equivalents at End of the year -67.40 -46.24 -39.01 -35.96 -22.82 -12.78 -19.69
Rs in Cr Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010
Cash and Cash Equivalents at Beginning of the year -42.38 -36.82 -44.56 -68.87 -47.42 -41.91 -37.55
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 26.69 16.05 16.71 6.69 -21.36 20.96 27.19
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 5.08 5.14 5.22
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 -0.41 -0.82
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 19.55 -18.27 -6.02
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 -2.74 9.01 -14.82
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 -13.48 -10.32 -9.35
Direct Taxes Paid 0.00 0.00 0.00 0.00 -0.20 -0.29 -2.18
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 18.69 10.67 8.47 -2.79 -14.04 2.20 -3.66
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 -7.83 -11.55 -1.47
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 0.30 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 0.33
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 0.11 0.43 0.24
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 -3.68 -1.52 -2.58 -1.26 -6.66 -10.36 0.61
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 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 1.74 0.00 -5.48
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 0.87 7.94 6.50
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 0.03 -0.05 0.00
Dividend Paid 0.00 0.00 0.00 0.00 -2.42 -2.42 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 -13.33 -15.00 1.86 28.35 -0.40 -0.53 0.00
Net Cash used in Financing Activities -13.33 -15.00 1.86 28.35 -0.75 2.65 -1.31
Net Inc./(Dec.) in Cash and Cash Equivalent 1.68 -5.84 7.75 24.30 -21.44 -5.51 -4.36
Cash and Cash Equivalents at End of the year -40.70 -42.66 -36.82 -44.56 -68.87 -47.42 -41.91
Rs in Cr Dec 2016 Sep 2016 Jun 2016 Mar 2016 Dec 2015 Sep 2015 Jun 2015
Sales 62.63 60.30 67.12 53.80 55.62 63.87 59.51
Other Income 0.19 0.77 1.92 0.47 0.66 0.13 1.91
Stock Adjustment 1.74 -3.97 3.70 0.32 -2.54 3.96 0.91
Raw Material 17.27 17.18 17.16 15.40 17.20 17.42 20.91
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 10.70 11.11 11.30 8.22 9.49 9.60 9.03
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 20.67 17.90 20.29 17.28 17.88 17.82 16.40
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 7.09 12.19 10.36 9.15 9.26 11.99 9.33
Interest 2.66 2.81 2.85 3.17 2.97 3.05 3.07
Gross Profit 4.62 10.16 9.43 6.45 6.95 9.07 8.17
Depreciation 1.83 2.40 2.40 3.33 2.60 2.60 2.59
Taxation -0.36 0.84 -0.14 0.06 0.11 0.00 0.00
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 3.15 6.91 7.16 3.06 4.24 6.48 5.58
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.42 0.07 0.18 0.16 0.53 0.11 0.26
Net P/L After Minority Interest and Share Of Associates 3.56 6.98 7.34 3.21 4.77 6.59 5.84
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 9.03 9.03 9.02 8.52 8.51 8.49 8.47
EPS Before Extra Ordinary Items
Basic EPS 3.95 7.74 8.14 3.77 5.61 7.77 6.90
Diluted EPS 3.84 7.53 7.92 3.74 5.56 7.68 6.80
EPS After Extra Ordinary Items
Basic EPS 3.95 7.74 8.14 3.77 5.61 7.77 6.90
Diluted EPS 3.84 7.53 7.92 3.74 5.56 7.68 6.80
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.30 0.30 0.30 0.25 0.25 0.24 0.24
Agg.Of Non PromotoHolding(%) 32.95 32.94 32.87 28.89 28.81 28.65 28.50
Rs in Cr Dec 2016 Sep 2016 Jun 2016 Mar 2016 Dec 2015 Sep 2015 Jun 2015
Sales 54.44 56.43 56.80 44.45 50.47 56.43 51.53
Other Income 0.19 0.45 1.85 0.51 0.47 0.04 1.71
Stock Adjustment 1.07 -2.55 2.63 -0.90 -2.02 4.21 0.41
Raw Material 14.42 15.52 13.69 13.96 15.19 15.37 18.27
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 9.77 9.87 10.18 7.08 8.41 8.41 8.01
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 17.70 16.74 17.99 14.56 16.19 15.85 14.70
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 6.32 10.97 8.01 6.33 8.37 9.51 7.21
Interest 2.61 2.76 2.81 3.13 2.95 3.03 3.06
Gross Profit 3.90 8.65 7.04 3.71 5.90 6.52 5.87
Depreciation 1.71 1.71 1.68 1.87 1.89 1.87 1.85
Taxation -0.14 -0.14 -0.14 -0.54 0.00 0.00 0.00
Net Profit / Loss 2.33 7.07 5.50 2.39 4.01 4.65 4.02
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 9.03 9.03 9.02 8.52 8.51 8.49 8.47
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.30 0.30 0.30 0.25 0.25 0.24 0.24
Agg.Of Non PromotoHolding(%) 32.95 32.94 32.87 28.89 28.81 28.65 28.50
EPS Before Extra Ordinary Items
Basic EPS 2.58 7.83 6.10 2.80 4.72 5.48 4.74
Diluted EPS 2.51 7.83 5.93 2.78 4.67 5.42 4.68
EPS After Extra Ordinary Items
Basic EPS 2.58 7.83 6.10 2.80 4.72 5.48 4.74
Diluted EPS 2.51 7.83 5.93 2.78 4.67 5.42 4.68
Rs in Cr Sep 2016 Dec 2016 Mar 2016 Sep 2015 Dec 2015 Mar 2015 Sep 2014
Sales 127.42 232.80 109.42 123.38 201.88 99.28 102.60
Other Income 2.69 3.18 1.13 2.04 12.66 11.71 0.94
Stock Adjustment -0.28 2.66 -2.21 4.88 0.05 2.56 -2.51
Raw Material 34.34 70.93 32.60 38.33 82.47 41.93 40.54
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 22.41 36.34 17.71 18.63 32.67 16.48 16.19
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 38.19 69.38 35.16 34.22 57.43 29.15 28.28
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 22.56 39.73 18.41 21.32 19.43 5.28 14.16
Interest 5.66 12.26 6.14 6.12 14.53 6.94 7.59
Gross Profit 19.58 30.65 13.40 17.24 17.56 10.05 7.51
Depreciation 4.81 11.12 5.93 5.19 11.56 6.57 4.98
Taxation 0.71 1.26 0.17 0.00 1.77 1.89 -0.12
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 14.07 18.26 7.30 12.05 4.23 1.59 2.64
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.26 1.06 0.68 0.38 0.77 0.22 0.55
Net P/L After Minority Interest and Share Of Associates 14.33 19.32 7.98 12.43 5.01 1.81 3.19
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 9.03 8.52 8.52 8.49 8.47 8.47 8.45
EPS Before Extra Ordinary Items
Basic EPS 15.87 22.69 0.00 14.65 5.91 0.00 3.78
Diluted EPS 15.45 22.51 0.00 14.48 5.65 0.00 3.61
EPS After Extra Ordinary Items
Basic EPS 15.87 22.69 0.00 14.65 5.91 0.00 3.78
Diluted EPS 15.45 22.51 0.00 14.48 5.65 0.00 3.61
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.30 0.25 0.25 0.24 0.24 0.24 0.24
Agg.Of Non PromotoHolding(%) 32.94 28.89 28.89 28.65 28.50 28.50 28.35
Rs in Cr Sep 2016 Dec 2016 Mar 2016 Sep 2015 Dec 2015 Mar 2015 Sep 2014
Sales 113.23 202.89 94.92 107.97 166.86 79.48 87.38
Other Income 2.29 2.74 0.98 1.75 12.47 11.56 0.91
Stock Adjustment 0.08 1.71 -2.91 4.62 -0.52 -0.52 0.00
Raw Material 29.21 62.78 29.15 33.64 68.87 37.41 31.45
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 20.05 31.91 15.49 16.43 28.79 14.52 14.27
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 34.73 61.30 30.75 30.55 48.98 24.85 24.13
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 18.98 31.42 14.70 16.72 10.92 -0.67 11.59
Interest 5.58 12.16 6.08 6.09 14.47 6.91 7.56
Gross Profit 15.69 22.00 9.61 12.39 8.92 3.97 4.94
Depreciation 3.39 7.47 3.75 3.72 7.34 3.80 3.54
Taxation -0.27 -0.54 -0.54 0.00 -0.47 -0.35 -0.12
Net Profit / Loss 12.57 15.06 6.40 8.67 2.04 0.53 1.52
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 9.03 8.52 8.52 8.49 8.47 8.47 8.45
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.30 0.25 0.25 0.24 0.24 0.24 0.24
Agg.Of Non PromotoHolding(%) 32.94 28.89 28.89 28.65 28.50 28.50 28.35
EPS Before Extra Ordinary Items
Basic EPS 13.92 17.69 0.00 10.21 2.41 0.00 1.79
Diluted EPS 13.55 17.55 0.00 10.10 2.31 0.00 1.71
EPS After Extra Ordinary Items
Basic EPS 13.92 17.69 0.00 10.21 2.41 0.00 1.79
Diluted EPS 13.55 17.55 0.00 10.10 2.31 0.00 1.71

Make smart investment decisions with Star Ratings, a stock selection tool, based upon fundamental, technical and analyst recommendations. Star Ratings provides stock trading tips for Themis Medicare Ltd. that will help you decide whether to buy, sell or hold Themis Medicare Ltd. It also provides you with switch proposals on alternative stocks, i.e., which stocks to buy against Themis Medicare Ltd.