21 Oct 2017 | 1:51 AM
 

Ujjivan Financial Services Ltd. Share Price Live (BSE)
0

BSE Code: 539874 | NSE Symbol: UJJIVAN
345.45
-3.00
(-0.86 %)
18 Oct 2017 | 03:58 PM
Change company
  • Open (Rs)
    349.95
  • Prev. close (Rs.)
    348.45
  • High (Rs.)
    349.95
  • Low (Rs.)
    339.90
  • 52W H (Rs.)
    471.70
  • 52W L (Rs.)
    285.00
  • Volume
    49431
  • MCap (Rs in Cr.)
    4,136.53

Ujjivan Financial Services Ltd. Financial Information

Mar 2017
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 17.40
Adjusted Cash EPS (Rs.) 18.45
Reported EPS (Rs.) 17.40
Reported Cash EPS (Rs.) 18.45
Dividend Per Share 0.00
Operating Profit Per Share (Rs.) 69.43
Book Value (Excl Rev Res) Per Share (Rs.) 69.43
Book Value (Incl Rev Res) Per Share (Rs.) 69.43
Net Operating Income Per Share (Rs.) 113.03
Free Reserves Per Share (Rs.) 0.00
PROFITABILITY RATIOS
Operating Margin (%) 61.42
Gross Profit Margin (%) 60.48
Net Profit Margin (%) 15.39
Adjusted Cash Margin (%) 15.76
Adjusted Return On Net Worth (%) 11.83
Reported Return On Net Worth (%) 11.83
Return On long Term Funds (%) 18.79
LEVERAGE RATIOS
Long Term Debt / Equity 1.62
Total Debt/Equity 1.68
Owners fund as % of total Source 1.68
Fixed Assets Turnover Ratio 0.00
LIQUIDITY RATIOS
Current Ratio 1.82
Current Ratio (Inc. ST Loans) 1.73
Quick Ratio 1.81
Inventory Turnover Ratio 69.43
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00
Dividend payout Ratio (Cash Profit) 0.00
Earning Retention Ratio 100.00
Cash Earnings Retention Ratio 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 13.37
Financial Charges Coverage Ratio 1.62
Fin. Charges Cov.Ratio (Post Tax) 1.41
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00
Selling Cost Component 0.00
Exports as percent of Total Sales 0.00
Import Comp. in Raw Mat. Consumed 0.00
Long term assets / Total Assets 0.00
Bonus Component In Equity Capital (%) 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 3,343.52
EV / Net Sales (X) 2.48
EV / EBITDA (X) 3.81
MarketCap / Sales (X) 3.04
Retention Ratios (%) 0.00
Price / BV (X) 0.00
Price / Sales (X) 3.03
Earning Yield (%) 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.) 1.22 17.51 8.80 8.91 5.01 0.02 3.36
Adjusted Cash EPS (Rs.) 1.22 18.31 9.58 9.39 5.40 0.44 4.11
Reported EPS (Rs.) 17.39 17.51 8.80 8.91 5.01 0.02 3.36
Reported Cash EPS (Rs.) 17.39 18.31 9.58 9.39 5.40 0.44 4.11
Dividend Per Share 0.80 0.50 0.50 0.50 0.25 0.00 0.20
Operating Profit Per Share (Rs.) -0.13 67.51 44.13 33.86 18.43 9.62 18.21
Book Value (Excl Rev Res) Per Share (Rs.) -0.13 67.51 44.13 33.86 18.43 9.62 18.21
Book Value (Incl Rev Res) Per Share (Rs.) -0.13 67.51 44.13 33.86 18.43 9.62 18.21
Net Operating Income Per Share (Rs.) 0.00 99.54 69.58 53.05 33.93 25.88 43.59
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 0.00 67.82 63.41 63.83 54.32 37.18 41.77
Gross Profit Margin (%) 0.00 67.02 62.29 62.92 53.19 35.56 40.05
Net Profit Margin (%) 0.00 17.59 12.64 16.79 14.77 0.08 7.69
Adjusted Cash Margin (%) 61.32 18.02 13.48 17.21 15.12 1.62 9.14
Adjusted Return On Net Worth (%) 0.82 14.79 10.29 15.68 10.33 0.05 10.13
Reported Return On Net Worth (%) 11.82 14.79 10.29 15.68 10.33 0.05 10.13
Return On long Term Funds (%) 1.26 23.72 19.10 24.38 18.50 12.26 23.14
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 1.45 1.74 1.52 1.21 1.06 1.45
Total Debt/Equity 0.00 1.45 1.75 1.52 1.22 1.06 1.46
Owners fund as % of total Source 0.00 1.45 1.75 1.52 1.22 1.06 1.46
Fixed Assets Turnover Ratio 0.00 0.41 0.40 0.42 0.37 0.38 0.00
LIQUIDITY RATIOS
Current Ratio 10.92 2.04 2.03 1.81 2.07 2.21 1.64
Current Ratio (Inc. ST Loans) 10.92 2.04 2.02 1.81 2.04 2.21 1.63
Quick Ratio 10.92 2.03 2.02 1.81 2.06 2.20 1.63
Inventory Turnover Ratio -0.13 67.51 44.13 33.86 18.43 9.62 18.21
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 3.33 5.68 5.61 4.98 0.00 5.96
Dividend payout Ratio (Cash Profit) 0.00 3.19 5.21 5.32 4.63 0.00 4.87
Earning Retention Ratio 100.00 96.67 94.32 94.39 95.02 100.00 94.04
Cash Earnings Retention Ratio 100.00 96.81 94.79 94.68 95.37 100.00 95.13
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 9.36 15.60 9.21 10.95 100.53 11.74
Financial Charges Coverage Ratio 0.00 1.66 1.45 1.66 1.61 1.04 1.41
Fin. Charges Cov.Ratio (Post Tax) 0.00 1.44 1.30 1.44 1.43 1.04 1.30
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 0.00 0.41 0.40 0.42 0.37 0.38 0.00
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.) 3,976.52 3,612.33 3,458.81 3,709.14 3,924.97 3,942.14 4,052.42
EV / Net Sales (X) 0.00 3.59 5.77 10.66 17.64 26.59 26.68
EV / EBITDA (X) 179.43 5.13 8.81 16.00 29.67 62.39 59.59
MarketCap / Sales (X) 0.00 4.07 6.85 11.80 18.44 27.68 27.02
Retention Ratios (%) 0.00 96.67 94.32 94.39 95.02 0.00 94.04
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.00 3.44 4.93 6.46 10.10 13.24 7.86
Earning Yield (%) 0.05 0.05 0.03 0.03 0.01 0.00 0.01
Rs in Cr Mar 2017
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 119.38
Preference Share Capital 0.00
Init. Contribution Settler 0.00
Equity Share Application Money 0.53
Preference Share Application Money 0.00
Employee Stock Opiton 0.00
Reserves and Surplus 1,635.88
Loan Funds
Secured Loans 2,945.49
Unsecured Loans 0.00
Minority Interest 0.00
Policy Holders Funds 0.00
Group Share in Joint Venture 0.00
Total 4,701.28
USES OF FUNDS
Fixed Assets
Gross Block 164.65
Less : Revaluation Reserve 0.00
Less: Accum. Depreciation 28.05
Net Block 136.60
Capital Work in Progress 3.17
Investments 1,446.68
Net Current Assets
Current Assets, Loans and Advances 6,892.14
Less : Current Liabilities and Provisions 3,777.32
Total Net Current Assets 3,114.83
Minority Interest 0.00
Group Share in Joint Venture 0.00
Miscellaneous expenses not written 0.00
Total 4,701.28
Note :
Book Value of Unquoted Investments 0.10
Market Value of Quoted Investments 0.00
Contingent liabilities 28.34
Number of Equity shares outstanding 11.94
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 119.38 101.19 86.13 65.58 65.58 57.29 34.84
Share Application Money 0.53 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 1,635.85 1,096.57 650.32 306.95 252.38 183.05 80.57
Loan Funds
Secured Loans 0.00 1,684.20 1,231.86 563.57 387.48 254.98 167.74
Unsecured Loans 0.00 50.00 55.74 3.50 0.00 0.06 0.24
Total 1,755.75 2,931.96 2,024.05 939.60 705.44 495.38 283.40
USES OF FUNDS
Fixed Assets
Gross Block 0.00 43.92 32.48 22.31 18.74 17.38 14.42
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.00 19.74 14.53 9.59 7.60 6.22 4.66
Net Block 0.00 24.18 17.95 12.72 11.14 11.16 9.76
Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 1,640.04 0.10 0.10 0.10 0.10 0.10 0.10
Net Current Assets
Current Assets, Loans and Advances 127.37 5,703.04 3,958.21 2,065.88 1,345.63 883.86 700.99
Less : Current Liabilities and Provisions 11.66 2,795.36 1,952.21 1,139.10 651.43 399.74 427.46
Total Net Current Assets 115.71 2,907.68 2,006.00 926.78 694.20 484.12 273.54
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,755.75 2,931.96 2,024.05 939.60 705.44 495.38 283.40
Note :
Book Value of Unquoted Investments 1,640.04 0.10 0.10 0.10 0.10 0.10 0.10
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 0.00 9.15 0.88 0.52 0.06 0.06 0.65
Number of Equity shares outstanding 11.94 10.12 8.61 6.56 6.56 5.73 3.48
Rs in Cr Mar 2017
INCOME :
Sales Turnover 1,349.37
Other Income 0.00
Stock Adjustments 0.00
Total Income 1,349.37
EXPENDITURE :
Raw Materials 0.00
Excise Duty 0.00
Power and Fuel Cost 0.00
Other Manufacturing Expenses 0.00
Employee Cost 271.62
Selling and Administration Expenses 0.00
Miscellaneous Expenses 0.00
Less: Preoperative Expenditure Capitalised 0.00
Total Expenditures 271.62
Profit before Interest, Depreciation and Tax 707.38
Interest and Financial Charges 542.72
Profit before Depreciation and Tax 164.65
Depreciation 12.63
Minority Interest before PAT 0.00
Profit Before Tax 321.74
Tax 114.07
Profit After Tax 207.67
Minority Interest after PAT 0.00
Profit/Loss of Associate Company 0.00
Profit after Minority Interest and P/L of Assoc. Co. 207.67
Adjustment below Net Profit 0.00
P and L Balance brought forward 0.00
Appropriations 473.15
P and L Bal. carried down 0.00
Equity Dividend 0.00
Preference Dividend 0.00
Corporate Dividend Tax 0.00
Equity Dividend (%) 0.00
Earning Per Share (Rs.) 0.00
Book Value 0.10
Extraordinary Items 0.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 0.00 1,007.25 599.32 347.89 222.52 148.24 151.89
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 0.00 1,007.25 599.32 347.89 222.52 148.24 151.89
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Cost 1.40 196.65 132.96 81.49 65.91 60.34 55.56
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 1.40 196.65 132.96 81.49 65.91 60.34 55.56
Profit before Interest, Depreciation and Tax 0.00 467.42 303.86 162.16 100.82 78.31 62.54
Interest and Financial Charges 0.00 423.50 271.38 139.85 82.08 60.93 48.13
Profit before Depreciation and Tax 0.00 43.92 32.48 22.31 18.74 17.38 14.42
Depreciation 0.00 8.02 6.74 3.15 2.52 2.40 2.62
Profit Before Tax 215.26 271.99 114.51 88.84 47.70 -0.15 17.26
Tax 7.62 94.77 38.72 30.43 14.83 -0.28 5.57
Profit After Tax 207.64 177.22 75.79 58.42 32.87 0.13 11.69
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 473.12 308.04 151.88 90.94 41.21 8.69 11.64
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 4.71 3.43 2.72 1.36 0.00 0.58
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 1,640.04 0.10 0.10 0.10 0.10 0.10 0.10
Extraordinary Items 193.10 0.00 0.00 0.00 0.00 0.00 0.00
No Data Found !!
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 412.29 637.78 386.20 173.28 153.06 50.91 17.95
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 320.85 271.99 114.51 88.84 47.70 -0.15 17.26
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 -2,932.81 -1,691.05 -1,507.97 -438.28 -409.46 -167.59 -198.58
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 -179.49 -1.64 -2.44 0.64 2.79 0.64 -2.82
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 2,827.09 1,501.64 1,762.00 650.58 426.89 269.09 234.36
Net Cash used in Financing Activities 2,827.09 1,501.64 1,762.00 650.58 426.89 269.09 234.36
Net Inc./(Dec.) in Cash and Cash Equivalent -285.22 -191.05 251.58 212.93 20.21 102.15 32.96
Cash and Cash Equivalents at End of the year 127.07 446.74 637.78 386.20 173.28 153.06 50.91
Rs in Cr Jun 2017 Mar 2017 Dec 2016 Sep 2016 Jun 2016
Sales 323.40 314.53 362.18 350.98 321.68
Other Income 35.23 25.46 9.14 6.01 7.63
Stock Adjustment 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00
Employee Expenses 88.03 76.54 70.72 64.48 59.87
Excise 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00
Other Expenses 220.17 54.85 43.51 42.97 32.47
Provisions Made 0.00 0.00 0.00 0.00 0.00
Operating Profit 15.20 183.14 247.95 243.52 229.34
Interest 157.25 161.70 133.19 127.43 120.40
Gross Profit -106.82 46.91 123.90 122.10 116.57
Depreciation 7.84 5.13 2.76 2.52 2.22
Taxation -39.72 15.26 22.45 39.62 36.74
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss -74.94 19.35 43.94 73.01 71.37
Minority Interest 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
Net P/L After Minority Interest and Share Of Associates -74.94 19.35 43.94 73.01 71.37
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00
Equity Capital 119.64 119.38 118.84 118.49 118.49
EPS Before Extra Ordinary Items
Basic EPS -6.27 1.62 3.70 6.17 0.00
Diluted EPS -6.06 1.56 3.55 5.90 0.00
EPS After Extra Ordinary Items
Basic EPS -6.27 1.62 3.70 6.17 0.00
Diluted EPS -6.06 1.56 3.55 5.90 0.00
Equity Dividend Rate 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
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00
Rs in Cr Jun 2017 Mar 2017 Dec 2016 Sep 2016 Jun 2016 Mar 2016 Dec 2015
Sales 0.00 0.00 362.18 350.98 321.68 294.05 265.08
Other Income 1.93 6.12 7.36 4.81 7.63 3.92 2.29
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 0.42 0.35 70.72 64.48 59.87 53.79 49.50
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 0.58 0.04 43.45 41.72 32.47 31.59 25.53
Provisions Made 0.00 0.00 0.00 0.00 0.00 8.24 17.03
Operating Profit -0.99 -0.39 248.01 244.78 229.34 208.66 190.04
Interest 0.00 0.00 133.19 127.43 120.40 117.95 109.31
Gross Profit 0.93 5.73 122.18 122.15 116.57 86.40 65.99
Depreciation 0.00 0.00 2.76 2.52 2.22 2.09 2.09
Taxation 0.27 1.98 21.86 39.63 36.74 29.39 26.23
Net Profit / Loss 0.66 20.41 42.81 73.04 71.37 54.91 48.58
Extra Ordinary Item 0.00 16.66 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 119.64 119.38 118.84 118.49 118.24 101.19 101.19
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 0.06 1.71 3.61 6.17 6.39 6.23 0.00
Diluted EPS 0.05 1.65 3.46 5.90 6.16 5.95 0.00
EPS After Extra Ordinary Items
Basic EPS 0.06 1.71 3.61 6.17 6.39 6.23 0.00
Diluted EPS 0.05 1.65 3.46 5.90 6.16 5.95 0.00
Rs in Cr Dec 2017 Mar 2017 Sep 2016
Sales 1,349.37 676.71 672.66
Other Income 48.25 34.60 13.65
Stock Adjustment 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00
Employee Expenses 271.62 147.26 124.36
Excise 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00
Other Expenses 173.80 98.36 75.44
Provisions Made 0.00 0.00 0.00
Operating Profit 903.96 431.09 472.87
Interest 542.72 294.89 247.83
Gross Profit 409.49 170.81 238.68
Depreciation 12.63 7.89 4.74
Taxation 114.07 37.71 76.36
Extra Ordinary Item 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00
Net Profit / Loss 207.67 63.29 144.38
Minority Interest 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 207.67 63.29 144.38
Cost of Investments In Subsidiary\t 0.00 0.00 0.00
Equity Capital 119.38 119.38 118.49
EPS Before Extra Ordinary Items
Basic EPS 17.76 0.00 12.55
Diluted EPS 17.10 0.00 11.98
EPS After Extra Ordinary Items
Basic EPS 17.76 0.00 12.55
Diluted EPS 17.10 0.00 11.98
Equity Dividend Rate 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00
Rs in Cr Dec 2017 Mar 2017 Sep 2016 Dec 2016 Mar 2016 Sep 2015 Dec 2015
Sales 0.00 362.18 672.66 1,007.25 559.13 448.12 599.32
Other Income 23.71 13.47 12.44 20.36 6.21 14.15 12.56
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 1.40 70.72 124.36 196.65 103.29 93.36 132.96
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 0.14 43.45 74.19 102.17 57.13 45.05 65.24
Provisions Made 0.00 0.00 0.00 25.27 25.27 0.00 21.05
Operating Profit -1.54 248.01 474.12 708.43 398.71 309.72 401.12
Interest 0.00 133.19 247.83 423.50 227.26 196.24 271.38
Gross Profit 22.16 128.30 238.73 280.01 152.39 127.63 121.26
Depreciation 0.00 2.76 4.74 8.02 4.18 3.84 6.74
Taxation 7.62 21.86 76.37 94.77 55.62 39.15 38.92
Net Profit / Loss 207.64 48.93 144.41 177.22 103.49 73.73 75.79
Extra Ordinary Item 193.10 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 0.20
Equity Capital 119.38 118.84 118.49 101.19 101.19 86.13 86.13
Equity Dividend Rate 8.00 0.00 0.00 5.00 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 17.75 0.00 12.56 20.12 0.00 8.56 11.24
Diluted EPS 17.10 0.00 11.98 19.19 0.00 8.19 10.62
EPS After Extra Ordinary Items
Basic EPS 17.75 0.00 12.56 20.12 0.00 8.56 11.24
Diluted EPS 17.10 0.00 11.98 19.19 0.00 8.19 10.62