19 Jul 2018 | 3:44 AM
 

TIL Ltd. Share Price Live (BSE)
0

BSE Code: 505196 | NSE Symbol: TIL
304.11
0.60
(0.20 %)
18 Jul 2018 | 03:41 PM
Change company
  • Open (Rs)
    310.00
  • Prev. close (Rs.)
    303.50
  • High (Rs.)
    312.50
  • Low (Rs.)
    303.11
  • 52W H (Rs.)
    686.35
  • 52W L (Rs.)
    299.00
  • Volume
    266
  • MCap (Rs in Cr.)
    305.02

TIL 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.) 13.20 29.33 -43.46 4.71 9.90 4.30 15.29
Adjusted Cash EPS (Rs.) 24.80 40.10 -4.69 44.86 41.27 31.94 36.73
Reported EPS (Rs.) 7.56 24.67 -43.46 4.71 9.90 4.30 15.29
Reported Cash EPS (Rs.) 19.16 35.43 -4.69 44.86 41.27 31.94 36.73
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 40.77 49.06 103.22 143.87 105.98 81.45 70.67
Book Value (Excl Rev Res) Per Share (Rs.) 40.77 49.06 103.22 143.87 105.98 81.45 70.67
Book Value (Incl Rev Res) Per Share (Rs.) 40.77 49.06 103.22 143.87 105.98 81.45 70.67
Net Operating Income Per Share (Rs.) 348.17 331.89 1,731.03 1,467.01 1,308.62 1,170.11 1,374.70
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 11.70 14.78 5.96 9.80 8.09 6.96 5.14
Gross Profit Margin (%) 8.37 11.53 3.72 7.06 5.70 4.59 3.58
Net Profit Margin (%) 2.17 7.43 -2.51 0.32 0.75 0.36 1.10
Adjusted Cash Margin (%) 7.01 11.60 -0.26 3.04 3.12 2.70 2.64
Adjusted Return On Net Worth (%) 4.41 9.79 -15.52 1.45 2.77 1.22 4.45
Reported Return On Net Worth (%) 2.52 8.23 -15.52 1.45 2.77 1.22 4.45
Return On long Term Funds (%) 11.54 16.51 17.63 22.68 15.39 13.64 14.06
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.05 0.48 0.50 0.56 0.36 0.29
Total Debt/Equity 0.58 0.16 2.58 2.01 1.55 1.41 1.13
Owners fund as % of total Source 0.58 0.16 2.58 2.01 1.55 1.41 1.13
Fixed Assets Turnover Ratio 0.85 0.49 1.74 1.55 1.48 1.47 2.13
LIQUIDITY RATIOS
Current Ratio 2.95 1.95 2.46 3.23 2.42 2.59 2.41
Current Ratio (Inc. ST Loans) 1.06 1.46 0.73 0.76 0.90 0.80 0.95
Quick Ratio 1.39 0.91 1.48 1.82 1.53 1.52 1.42
Inventory Turnover Ratio 40.77 49.06 103.22 143.87 105.98 81.45 70.67
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 47.75 0.00 0.00 0.00 17.72 54.52 22.81
Dividend payout Ratio (Cash Profit) 18.83 0.00 0.00 0.00 4.25 7.33 9.50
Earning Retention Ratio 72.66 100.00 0.00 100.00 82.28 45.48 77.19
Cash Earnings Retention Ratio 85.46 100.00 0.00 100.00 95.75 92.67 90.50
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 6.97 1.23 0.00 14.46 13.39 15.41 10.57
Financial Charges Coverage Ratio 2.61 2.98 1.11 1.71 1.65 1.63 2.18
Fin. Charges Cov.Ratio (Post Tax) 2.08 2.68 0.95 1.51 1.58 1.56 1.96
COMPONENT RATIOS
Material Cost Component(% earnings) 64.56 62.82 78.96 73.53 74.14 77.70 75.97
Selling Cost Component 0.46 0.10 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 0.85 0.49 1.74 1.55 1.48 1.47 2.13
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 283.83 289.10 272.92 266.96 261.03 257.89 240.58
EV / Net Sales (X) 0.81 0.87 0.16 0.18 0.20 0.22 0.17
EV / EBITDA (X) 6.12 4.60 2.43 1.78 2.23 2.78 2.87
MarketCap / Sales (X) 0.87 0.92 0.18 0.21 0.23 0.26 0.22
Retention Ratios (%) 52.25 0.00 0.00 0.00 82.28 45.48 77.19
Price / BV (X) 0.00 0.00 1.09 0.94 0.00 0.00 0.00
Price / Sales (X) 0.87 0.92 0.18 0.21 0.23 0.26 0.22
Earning Yield (%) 0.02 0.08 -0.14 0.02 0.03 0.01 0.05
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) -9.38 -66.09 -28.53 2.50 2.66 52.82 31.11
Adjusted Cash EPS (Rs.) 1.81 -53.13 -10.99 13.60 12.44 57.68 35.25
Reported EPS (Rs.) 121.00 -66.09 -28.53 2.50 2.66 52.82 31.11
Reported Cash EPS (Rs.) 132.20 -53.13 -10.99 13.60 12.44 57.68 35.25
Dividend Per Share 0.00 0.00 0.00 1.50 2.00 3.00 6.00
Operating Profit Per Share (Rs.) 28.18 -10.16 26.84 41.22 27.77 17.89 30.65
Book Value (Excl Rev Res) Per Share (Rs.) 28.18 -10.16 26.84 41.22 27.77 17.89 30.65
Book Value (Incl Rev Res) Per Share (Rs.) 28.18 -10.16 26.84 41.22 27.77 17.89 30.65
Net Operating Income Per Share (Rs.) 307.24 312.04 320.71 286.64 267.08 237.07 205.89
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 9.17 -3.25 8.36 14.37 10.39 7.54 14.88
Gross Profit Margin (%) 5.52 -7.40 2.89 10.50 6.73 5.49 12.87
Net Profit Margin (%) 39.38 -21.18 -8.89 0.86 0.99 18.46 13.89
Adjusted Cash Margin (%) 0.56 -16.92 -3.39 4.69 4.57 20.16 15.74
Adjusted Return On Net Worth (%) -3.23 -39.03 -12.12 0.94 1.00 19.99 14.48
Reported Return On Net Worth (%) 41.68 -39.03 -12.12 0.94 1.00 19.99 14.48
Return On long Term Funds (%) 9.21 -10.86 4.41 9.64 6.13 18.13 20.33
LEVERAGE RATIOS
Long Term Debt / Equity 0.05 0.15 0.21 0.31 0.41 0.29 0.02
Total Debt/Equity 0.17 1.69 1.03 0.91 0.78 0.43 0.20
Owners fund as % of total Source 0.17 1.69 1.03 0.91 0.78 0.43 0.20
Fixed Assets Turnover Ratio 0.77 0.66 0.64 0.58 0.62 0.73 0.72
LIQUIDITY RATIOS
Current Ratio 1.74 1.85 2.22 1.81 1.76 1.40 1.39
Current Ratio (Inc. ST Loans) 1.30 0.55 0.63 0.76 0.92 1.01 0.93
Quick Ratio 0.84 0.95 0.91 0.99 1.07 0.92 1.00
Inventory Turnover Ratio 28.18 -10.16 26.84 41.22 27.77 17.89 30.65
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 59.76 75.28 5.68 19.29
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 10.99 16.10 5.20 17.02
Earning Retention Ratio 100.00 100.00 100.00 40.24 24.72 94.32 80.71
Cash Earnings Retention Ratio 100.00 0.00 0.00 89.01 83.90 94.80 82.98
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 27.20 0.00 0.00 17.71 16.60 1.97 1.21
Financial Charges Coverage Ratio 1.87 -0.19 0.73 1.50 1.82 14.15 18.76
Fin. Charges Cov.Ratio (Post Tax) 7.28 -0.19 0.74 1.46 1.69 13.20 14.60
COMPONENT RATIOS
Material Cost Component(% earnings) 67.87 61.77 56.14 66.90 73.04 69.66 61.07
Selling Cost Component 0.11 0.07 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 3.61 6.76 4.31 6.28 1.46 23.14 9.57
Import Comp. in Raw Mat. Consumed 55.33 54.22 54.30 49.66 55.72 55.84 49.19
Long term assets / Total Assets 0.77 0.66 0.64 0.58 0.62 0.73 0.72
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 294.62 303.99 304.34 304.70 303.97 305.14 305.17
EV / Net Sales (X) 0.96 0.97 0.95 1.06 1.13 1.28 1.48
EV / EBITDA (X) 7.47 -36.63 10.06 6.82 9.26 4.55 6.26
MarketCap / Sales (X) 0.99 0.98 0.95 1.06 1.14 1.28 1.48
Retention Ratios (%) 0.00 0.00 0.00 40.24 24.72 94.32 80.71
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.99 0.98 0.95 1.06 1.14 1.28 1.48
Earning Yield (%) 0.40 -0.22 -0.09 0.01 0.01 0.17 0.10
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 10.03 10.03 10.03 10.03 10.03 10.03 10.03
Preference Share Capital 0.00 0.00 0.15 0.15 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 290.07 290.37 270.77 313.35 347.65 340.82 334.53
Loan Funds
Secured Loans 128.73 46.93 621.87 590.27 516.93 456.71 267.92
Unsecured Loans 44.71 2.58 101.47 60.44 37.41 37.18 121.32
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 473.54 349.91 1,004.29 974.24 912.02 844.74 733.80
USES OF FUNDS
Fixed Assets
Gross Block 156.37 153.25 498.81 459.01 433.52 386.77 360.09
Less : Revaluation Reserve 0.00 0.00 6.44 6.44 6.44 6.59 6.74
Less: Accum. Depreciation 19.44 10.13 168.19 158.69 129.61 110.04 96.10
Net Block 136.93 143.12 324.18 293.88 297.47 270.14 257.25
Capital Work in Progress 2.36 1.76 2.24 45.80 43.32 72.00 53.45
Investments 3.87 18.08 15.27 0.20 0.07 0.07 0.07
Net Current Assets
Current Assets, Loans and Advances 500.21 384.50 1,116.61 919.24 972.76 818.02 722.71
Less : Current Liabilities and Provisions 169.83 197.55 454.01 284.88 401.60 315.49 299.68
Total Net Current Assets 330.38 186.95 662.60 634.36 571.16 502.53 423.03
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 473.54 349.91 1,004.29 974.24 912.02 844.74 733.80
Note :
Book Value of Unquoted Investments 3.72 17.92 15.20 0.13 0.00 0.00 0.00
Market Value of Quoted Investments 0.15 0.16 0.21 0.22 0.23 0.29 0.32
Contingent liabilities 49.12 43.70 805.69 815.76 1,404.04 1,017.58 947.91
Number of Equity shares outstanding 1.00 1.00 1.00 1.00 1.00 1.00 1.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 10.03 10.03 10.03 10.03 10.03 10.03 10.03
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 281.16 159.79 226.08 255.97 255.22 254.90 205.42
Loan Funds
Secured Loans 49.51 226.79 220.24 241.60 186.46 113.71 42.75
Unsecured Loans 0.00 59.47 24.00 0.00 20.70 0.00 0.00
Total 340.70 456.08 480.35 507.60 472.41 378.64 258.20
USES OF FUNDS
Fixed Assets
Gross Block 258.66 285.00 253.15 251.29 234.62 209.03 134.25
Less : Revaluation Reserve 0.00 6.44 6.44 6.44 6.59 6.74 6.89
Less: Accum. Depreciation 74.70 89.03 84.95 65.98 56.21 46.89 42.30
Net Block 183.96 195.97 161.76 178.87 171.82 155.40 85.06
Capital Work in Progress 1.76 2.20 43.30 43.32 55.83 46.89 8.64
Investments 3.22 99.82 99.82 99.82 99.82 103.86 103.86
Net Current Assets
Current Assets, Loans and Advances 356.27 358.92 318.83 414.71 335.95 255.26 217.67
Less : Current Liabilities and Provisions 204.51 194.39 143.36 229.12 191.01 182.77 157.03
Total Net Current Assets 151.76 164.53 175.47 185.59 144.94 72.49 60.64
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 340.70 462.52 480.35 507.60 472.41 378.64 258.20
Note :
Book Value of Unquoted Investments 3.15 99.75 99.75 99.75 99.75 103.79 103.79
Market Value of Quoted Investments 0.16 0.21 0.22 0.23 0.29 0.32 0.33
Contingent liabilities 43.70 597.12 481.69 1,241.21 931.30 31.58 63.98
Number of Equity shares outstanding 1.00 1.00 1.00 1.00 1.00 1.00 1.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 349.22 332.89 1,736.27 1,471.45 1,312.58 1,173.65 1,378.86
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -21.56 -14.38 -20.59 -30.57 -6.99 -30.86 43.94
Total Income 327.66 318.51 1,715.68 1,440.88 1,305.59 1,142.79 1,422.80
EXPENDITURE :
Raw Materials 202.42 168.66 216.48 198.75 220.23 194.28 183.21
Excise Duty 0.00 0.00 33.06 30.27 0.00 29.20 0.00
Power and Fuel Cost 4.18 4.02 6.26 6.07 5.64 5.71 3.57
Other Manufacturing Expenses 4.18 4.02 6.26 6.07 5.64 5.71 3.57
Employee Cost 58.13 48.49 160.49 159.18 130.53 113.64 115.60
Selling and Administration Expenses 1.62 0.35 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 270.53 225.54 422.55 400.34 362.04 348.54 305.95
Profit before Interest, Depreciation and Tax 174.14 174.36 599.62 546.74 504.59 443.65 398.48
Interest and Financial Charges 17.77 21.11 100.81 87.73 71.07 56.88 38.39
Profit before Depreciation and Tax 156.37 153.25 498.81 459.01 433.52 386.77 360.09
Depreciation 11.64 10.80 38.89 40.28 31.46 27.73 21.50
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 11.32 26.29 -27.44 22.16 14.67 8.17 23.93
Tax 3.74 1.55 16.15 17.44 4.74 3.86 8.59
Profit After Tax 7.58 24.74 -43.59 4.72 9.93 4.31 15.34
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. 7.58 24.74 -43.59 4.72 9.93 4.31 15.34
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 192.05 204.05 165.16 208.75 247.42 240.04 244.53
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 3.01 0.00 0.00 0.00 1.50 2.01 3.01
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 3.72 17.92 15.20 0.13 0.00 0.00 0.00
Extraordinary Items -0.82 19.22 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 308.17 312.98 321.68 287.51 267.89 237.79 206.51
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -14.38 27.91 8.44 -40.20 -32.34 -14.87 -8.29
Total Income 293.79 340.89 330.12 247.31 235.55 222.92 198.22
EXPENDITURE :
Raw Materials 168.66 166.47 155.31 157.27 155.94 131.32 98.51
Excise Duty 24.72 23.44 23.63 0.00 24.17 0.00 0.00
Power and Fuel Cost 4.02 4.79 4.53 4.31 4.45 2.46 2.07
Other Manufacturing Expenses 4.02 4.79 4.53 4.31 4.45 2.46 2.07
Employee Cost 49.07 51.12 56.34 48.06 40.63 34.86 29.96
Selling and Administration Expenses 0.35 0.25 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 250.84 250.86 244.34 213.95 229.64 171.10 132.61
Profit before Interest, Depreciation and Tax 279.77 329.72 294.81 281.11 252.63 213.77 136.85
Interest and Financial Charges 21.11 44.72 41.66 29.82 18.01 4.74 2.60
Profit before Depreciation and Tax 258.66 285.00 253.15 251.29 234.62 209.03 134.25
Depreciation 11.23 13.00 17.60 11.13 9.81 4.87 4.16
Profit Before Tax 137.89 -66.02 -29.01 3.71 5.00 57.48 42.01
Tax 16.52 0.27 -0.39 1.20 2.33 4.50 10.81
Profit After Tax 121.37 -66.29 -28.62 2.51 2.67 52.98 31.20
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 218.70 97.33 163.62 195.40 195.44 201.57 158.71
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 1.24 1.67 2.52 5.04
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 3.15 99.75 99.75 99.75 99.75 103.79 103.79
Extraordinary Items 130.78 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 Mar 2006
Cash and Cash Equivalents at Beginning of the year 55.42 43.08 45.98 6.15 3.54 6.74 9.65
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 23.93 90.06 91.36 65.30 65.69 35.50 21.26
Adjustments :
Depreciation 0.00 20.69 19.35 16.55 12.75 12.21 13.35
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -0.01 -0.01 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 -2.04 -1.95 -0.68 -2.78 -2.80 -0.31
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 -27.45 -56.08 32.83 20.44 -22.49 -21.96
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 78.94 28.59 -95.95 20.15 52.72 72.38
Loans and Advances 0.00 -18.44 8.29 -6.85 0.85 -6.15 -0.07
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 16.81 14.24 19.82 16.81 14.37 13.31
Direct Taxes Paid 0.00 -29.02 -31.15 -19.13 -20.75 -12.90 -7.23
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 -1.23 -0.73 0.05 0.05 0.03 0.47
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 17.91 -14.11 64.05 61.11 35.04 55.94 27.99
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -82.70 -40.92 -40.57 -38.37 -14.93 -24.86
Sale of Fixed Assets 0.00 8.20 6.89 4.34 7.07 10.37 5.23
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 3.60 1.42 2.95 0.00 0.99 0.47
Dividend Received 0.00 -0.01 -0.01 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 -138.21 -70.90 -32.61 -33.28 -31.30 -3.57 -19.15
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 4.87 0.00 20.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 5.98 0.00 0.00
Proceed from Short Tem Borrowings 0.00 130.64 1.98 12.37 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 8.78 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 -6.97 -4.66 -4.68 -3.41 -2.49 -1.73
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -19.27 -16.05 -22.20 -16.79 -15.59 -13.84
Others 129.71 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities 129.71 98.38 -25.07 -0.90 -2.80 -55.93 -11.75
Net Inc./(Dec.) in Cash and Cash Equivalent 9.41 12.35 -2.90 39.83 2.60 -3.20 -2.91
Cash and Cash Equivalents at End of the year 64.83 55.42 43.08 45.98 6.15 3.54 6.74
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 1.23 0.85 0.71 1.44 0.27 0.24 0.18
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 137.89 -66.02 -29.01 3.71 5.00 57.48 42.01
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 24.38 -9.59 -47.75 -2.40 29.02
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 -2.38 -0.20 -26.04 -64.43 -48.87
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 -21.64 9.06 74.96 66.86 19.91
Net Cash used in Financing Activities 0.00 0.00 -21.64 9.06 74.96 66.86 19.91
Net Inc./(Dec.) in Cash and Cash Equivalent 8.17 0.38 0.36 -0.73 1.17 0.03 0.06
Cash and Cash Equivalents at End of the year 9.40 1.23 1.07 0.71 1.44 0.27 0.24
Rs in Cr Mar 2016 Dec 2015 Sep 2015 Jun 2015 Mar 2015 Dec 2014 Sep 2014
Sales 508.21 483.67 386.33 358.06 463.71 375.78 297.59
Other Income 3.83 2.52 0.84 2.93 3.92 0.40 0.92
Stock Adjustment 23.98 12.92 -17.56 -39.93 9.09 5.70 -22.95
Raw Material 85.38 43.75 43.09 44.28 54.77 59.86 39.02
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 42.08 40.55 38.95 40.30 40.68 38.75 40.38
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 37.44 30.45 35.12 27.89 36.28 31.93 28.89
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 17.49 42.93 20.49 21.23 59.09 29.08 24.69
Interest 28.13 24.87 24.69 23.12 24.14 21.20 21.90
Gross Profit -6.81 20.58 -3.36 1.04 38.87 8.28 3.71
Depreciation 9.12 9.63 10.12 10.02 10.18 10.24 9.86
Taxation 5.18 6.72 1.63 2.62 6.77 8.04 2.21
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 -21.11 4.23 -15.11 -11.60 21.92 -10.00 -8.36
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates -21.11 4.23 -15.11 -11.60 21.92 -10.00 -8.36
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 10.03 10.03 10.03 10.03 10.03 10.03 10.03
EPS Before Extra Ordinary Items
Basic EPS -21.05 4.22 -15.06 -11.56 21.85 -9.97 -8.33
Diluted EPS -21.05 4.22 -15.06 -11.56 21.85 -9.97 -8.33
EPS After Extra Ordinary Items
Basic EPS -21.05 4.22 -15.06 -11.56 21.85 -9.97 -8.33
Diluted EPS -21.05 4.22 -15.06 -11.56 21.85 -9.97 -8.33
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 0.44 0.44 0.44 0.44 0.44
Agg.Of Non PromotoHolding(%) 0.00 0.00 43.70 43.70 43.70 43.70 43.70
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 122.77 97.94 96.08 72.73 100.83 61.47 70.01
Other Income 2.09 1.02 0.39 1.04 9.15 0.60 1.19
Stock Adjustment 8.56 -1.78 7.77 0.94 -5.72 -2.67 -9.42
Raw Material 67.43 48.27 49.42 37.30 45.40 31.15 43.72
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 14.36 15.33 15.03 13.24 12.59 11.72 12.18
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 15.54 13.49 12.14 12.00 1.63 9.33 12.99
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 14.69 11.65 11.17 7.44 32.41 6.29 -0.23
Interest 6.02 4.62 3.97 3.16 3.01 3.72 3.89
Gross Profit 10.76 8.05 7.59 5.32 38.55 3.17 -2.93
Depreciation 2.95 2.89 2.90 2.90 2.95 2.72 2.81
Taxation 1.46 -0.10 0.95 0.61 -33.62 0.30 0.38
Net Profit / Loss 6.35 5.26 3.74 1.81 -54.15 0.15 -6.12
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
Equity Capital 10.03 10.03 10.03 10.03 10.03 10.03 10.03
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 6.33 5.25 3.73 1.61 -53.99 0.15 -6.10
Diluted EPS 6.33 5.25 3.73 1.61 -53.99 0.15 -6.10
EPS After Extra Ordinary Items
Basic EPS 6.33 5.25 3.73 1.61 -53.99 0.15 -6.10
Diluted EPS 6.33 5.25 3.73 1.61 -53.99 0.15 -6.10
Rs in Cr Dec 2018 Dec 2017 Dec 2016 Mar 2016 Sep 2015 Dec 2015 Mar 2015
Sales 343.17 308.17 1,736.27 991.88 744.39 1,471.45 839.49
Other Income 5.50 13.67 8.73 6.35 3.77 5.86 4.32
Stock Adjustment -21.56 -14.38 -20.59 36.90 -57.49 -30.57 14.79
Raw Material 202.42 168.66 216.48 129.13 87.37 198.75 114.63
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 58.13 48.49 160.49 82.63 79.25 159.18 79.43
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 53.42 45.44 130.92 67.89 63.01 123.75 68.21
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 35.23 24.79 103.53 60.42 41.72 144.31 88.17
Interest 17.77 21.11 100.81 53.00 47.81 87.73 45.34
Gross Profit 22.96 17.35 11.45 13.77 -2.32 62.44 47.15
Depreciation 11.64 10.80 38.89 18.75 20.14 40.28 20.42
Taxation 3.74 1.55 16.15 11.90 4.25 17.44 14.81
Extra Ordinary Item 0.00 141.41 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 7.58 24.74 -43.59 -16.88 -26.71 4.72 11.92
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 7.58 24.74 -43.59 -16.88 -26.71 4.72 11.92
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 10.03 10.03 10.03 10.03 10.03 10.03 10.03
EPS Before Extra Ordinary Items
Basic EPS 7.56 24.67 -43.46 0.00 -26.63 4.71 0.00
Diluted EPS 7.56 24.67 -43.46 0.00 -26.63 4.71 0.00
EPS After Extra Ordinary Items
Basic EPS 7.56 24.67 -43.46 0.00 -26.63 4.71 0.00
Diluted EPS 7.56 24.67 -43.46 0.00 -26.63 4.71 0.00
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.44 0.44 0.44
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 43.70 43.70 43.70
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 389.52 220.71 168.81 308.17 162.30 145.87 312.98
Other Income 4.54 3.11 1.43 11.18 9.75 1.43 1.89
Stock Adjustment 15.49 6.78 8.71 -14.38 -8.39 -5.99 27.91
Raw Material 202.42 115.70 86.72 168.66 76.55 92.11 166.47
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 57.96 29.69 28.27 49.07 24.31 24.76 51.12
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 53.17 29.03 24.14 41.36 10.96 30.39 57.33
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 44.95 26.34 18.61 28.27 38.70 -10.43 -10.19
Interest 17.77 10.64 7.13 21.11 6.73 14.38 44.72
Gross Profit 31.72 18.81 12.91 18.34 41.72 -23.38 -53.02
Depreciation 11.64 5.84 5.80 11.23 5.67 5.56 13.00
Taxation 2.92 1.36 1.56 16.52 -33.32 49.84 0.27
Net Profit / Loss 17.16 11.61 5.55 121.37 -54.00 175.37 -66.29
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 10.03 10.03 10.03 10.03 10.03 10.03 10.03
Equity Dividend Rate 35.00 0.00 0.00 30.00 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 17.11 0.00 5.53 121.00 0.00 174.84 -66.09
Diluted EPS 17.11 0.00 5.53 121.00 0.00 174.84 -66.09
EPS After Extra Ordinary Items
Basic EPS 17.11 0.00 5.53 121.00 0.00 174.84 -66.09
Diluted EPS 17.11 0.00 5.53 121.00 0.00 174.84 -66.09