16 Jul 2018 | 8:50 AM
 

Uniply Industries Ltd. Share Price Live (BSE)
0

BSE Code: 532646 | NSE Symbol: UNIPLY
74.50
-0.80
(-1.06 %)
13 Jul 2018 | 03:41 PM
Change company
  • Open (Rs)
    75.55
  • Prev. close (Rs.)
    75.30
  • High (Rs.)
    75.55
  • Low (Rs.)
    73.75
  • 52W H (Rs.)
    486.00
  • 52W L (Rs.)
    73.75
  • Volume
    2328
  • MCap (Rs in Cr.)
    1,058.72

Uniply Industries Ltd. Financial Information

Mar 2017 Mar 2013 Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 5.63 -3.19 1.56 1.79 0.54 -0.50 1.21
Adjusted Cash EPS (Rs.) 6.82 -2.15 2.57 2.89 2.78 1.78 3.16
Reported EPS (Rs.) 5.55 -3.19 1.56 1.79 -2.67 -5.00 -1.85
Reported Cash EPS (Rs.) 6.74 -2.15 2.57 2.89 -0.43 -2.72 0.09
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 13.49 0.89 7.47 8.05 6.09 4.35 7.00
Book Value (Excl Rev Res) Per Share (Rs.) 13.49 0.89 7.47 8.05 6.09 4.35 7.00
Book Value (Incl Rev Res) Per Share (Rs.) 13.49 0.89 7.47 8.05 6.09 4.35 7.00
Net Operating Income Per Share (Rs.) 114.90 85.08 85.65 84.96 69.35 67.00 82.83
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.41 2.91 7.58
PROFITABILITY RATIOS
Operating Margin (%) 11.74 1.04 8.72 9.47 8.77 6.49 8.45
Gross Profit Margin (%) 10.71 -0.17 7.55 8.18 5.79 3.09 6.30
Net Profit Margin (%) 4.83 -3.73 1.82 2.10 -3.82 -7.41 -2.22
Adjusted Cash Margin (%) 5.84 -2.51 2.99 3.38 3.98 2.63 3.79
Adjusted Return On Net Worth (%) 9.61 -16.37 6.90 7.91 5.15 -3.84 6.82
Reported Return On Net Worth (%) 9.48 -16.37 6.90 7.91 -25.29 -38.32 -10.46
Return On long Term Funds (%) 17.53 0.03 26.17 23.75 24.05 9.24 15.34
LEVERAGE RATIOS
Long Term Debt / Equity 0.37 0.10 0.12 0.33 0.69 1.08 0.94
Total Debt/Equity 1.29 1.47 1.16 1.39 3.67 2.93 2.53
Owners fund as % of total Source 1.29 1.47 1.16 1.39 3.67 2.93 2.53
Fixed Assets Turnover Ratio 0.00 1.75 1.79 1.64 4.02 1.77 2.63
LIQUIDITY RATIOS
Current Ratio 2.73 1.86 2.27 2.34 2.86 1.54 3.27
Current Ratio (Inc. ST Loans) 1.00 0.72 0.78 0.84 0.73 0.70 0.91
Quick Ratio 1.99 0.61 0.86 1.00 1.17 0.68 1.71
Inventory Turnover Ratio 13.49 0.89 7.47 8.05 6.09 4.35 7.00
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Retention Ratio 100.00 0.00 100.00 100.00 0.00 0.00 0.00
Cash Earnings Retention Ratio 100.00 0.00 100.00 100.00 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 11.05 0.00 10.23 10.91 13.93 21.79 14.50
Financial Charges Coverage Ratio 2.61 0.23 1.75 1.79 1.33 0.94 1.42
Fin. Charges Cov.Ratio (Post Tax) 2.15 0.52 1.59 1.62 0.91 0.47 1.02
COMPONENT RATIOS
Material Cost Component(% earnings) 84.67 84.92 80.53 80.17 80.17 76.13 84.61
Selling Cost Component 0.00 0.00 0.00 0.00 3.73 3.44 2.65
Exports as percent of Total Sales 0.13 0.00 0.18 0.18 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 15.35 68.16 65.39 68.39 0.00 0.00 0.00
Long term assets / Total Assets 0.00 1.75 1.79 1.64 4.02 1.77 2.63
Bonus Component In Equity Capital (%) 9.69 16.12 16.12 18.58 18.58 18.58 18.58
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 969.48 1,051.76 1,049.55 1,048.61 1,046.40 1,044.64 1,047.25
EV / Net Sales (X) 3.53 8.61 8.53 9.90 12.11 12.51 10.14
EV / EBITDA (X) 26.58 699.12 95.52 102.05 128.47 173.76 114.70
MarketCap / Sales (X) 3.84 8.63 8.57 9.96 12.20 12.63 10.21
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.65 0.87 0.87 0.87 1.07 1.11 0.90
Earning Yield (%) 0.07 -0.04 0.02 0.02 -0.04 -0.07 -0.02
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 3.05 2.43 0.22 -1.70 -2.85 1.46 1.61
Adjusted Cash EPS (Rs.) 3.57 3.26 1.28 -0.78 -1.81 2.46 2.70
Reported EPS (Rs.) 3.05 1.90 0.22 -1.70 -2.85 1.46 1.61
Reported Cash EPS (Rs.) 3.57 2.73 1.28 -0.78 -1.81 2.46 2.70
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 7.75 8.13 6.57 2.42 1.16 7.25 7.77
Book Value (Excl Rev Res) Per Share (Rs.) 7.75 8.13 6.57 2.42 1.16 7.25 7.77
Book Value (Incl Rev Res) Per Share (Rs.) 7.75 8.13 6.57 2.42 1.16 7.25 7.77
Net Operating Income Per Share (Rs.) 67.63 67.91 62.01 84.35 85.08 84.26 82.34
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 11.46 11.97 10.59 2.87 1.36 8.60 9.43
Gross Profit Margin (%) 10.70 10.74 8.89 1.77 0.13 7.41 8.11
Net Profit Margin (%) 4.50 2.79 0.36 -2.01 -3.35 1.73 1.95
Adjusted Cash Margin (%) 5.25 4.79 2.06 -0.92 -2.12 2.91 3.27
Adjusted Return On Net Worth (%) 5.66 10.63 2.55 -19.57 -27.19 10.92 13.36
Reported Return On Net Worth (%) 5.66 8.29 2.55 -19.57 -27.19 10.92 13.36
Return On long Term Funds (%) 13.79 32.16 52.94 15.16 2.21 39.90 35.21
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.20 0.19 0.18 0.20 0.62
Total Debt/Equity 0.50 1.27 4.06 3.64 2.73 1.96 2.56
Owners fund as % of total Source 0.50 1.27 4.06 3.64 2.73 1.96 2.56
Fixed Assets Turnover Ratio 1.00 1.31 1.24 1.92 1.76 1.78 1.61
LIQUIDITY RATIOS
Current Ratio 5.30 5.36 2.91 2.71 1.86 2.30 2.49
Current Ratio (Inc. ST Loans) 1.09 0.91 0.65 0.65 0.74 0.77 0.84
Quick Ratio 3.48 3.15 0.81 0.76 0.61 0.85 0.96
Inventory Turnover Ratio 7.75 8.13 6.57 2.42 1.16 7.25 7.77
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Retention Ratio 100.00 100.00 100.00 0.00 0.00 100.00 100.00
Cash Earnings Retention Ratio 100.00 100.00 100.00 0.00 0.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 7.53 8.90 27.86 0.00 0.00 10.63 11.43
Financial Charges Coverage Ratio 2.92 2.04 1.25 0.62 0.30 1.72 1.76
Fin. Charges Cov.Ratio (Post Tax) 2.31 1.68 1.24 0.81 0.59 1.57 1.60
COMPONENT RATIOS
Material Cost Component(% earnings) 80.18 72.08 73.22 93.61 84.53 80.04 79.92
Selling Cost Component 0.02 0.17 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 0.19 0.19
Import Comp. in Raw Mat. Consumed 46.15 5.44 62.42 60.91 63.11 60.32 63.36
Long term assets / Total Assets 1.00 1.31 1.24 1.92 1.76 1.78 1.61
Bonus Component In Equity Capital (%) 9.69 11.59 13.38 13.38 16.12 16.12 18.58
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,050.34 1,053.17 1,053.83 1,052.95 1,051.86 1,051.16 1,050.06
EV / Net Sales (X) 6.50 7.76 9.82 7.21 8.61 8.69 10.23
EV / EBITDA (X) 55.24 64.18 91.72 243.83 557.22 98.62 105.81
MarketCap / Sales (X) 6.52 7.77 9.82 7.22 8.63 8.71 10.27
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.10 1.09 1.20 0.88 0.87 0.88 0.90
Earning Yield (%) 0.04 0.03 0.00 -0.02 -0.04 0.02 0.02
Rs in Cr Mar 2017 Mar 2013 Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 23.91 14.36 14.36 12.46 12.46 12.46 12.46
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 116.11 13.59 18.17 15.77 0.68 4.01 10.04
Loan Funds
Secured Loans 168.87 37.10 33.80 28.66 43.76 45.26 46.29
Unsecured Loans 11.24 4.00 4.00 10.56 4.54 2.99 10.75
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 320.12 69.06 70.33 67.47 61.45 64.73 79.55
USES OF FUNDS
Fixed Assets
Gross Block 101.40 39.36 36.00 35.78 21.50 47.12 39.30
Less : Revaluation Reserve 12.85 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 26.54 10.64 9.21 8.10 6.88 8.70 6.33
Net Block 62.00 28.73 26.79 27.67 14.62 38.43 32.98
Capital Work in Progress 2.44 0.01 0.00 0.01 0.05 0.00 0.30
Investments 2.61 0.05 0.05 0.01 0.01 0.01 0.01
Net Current Assets
Current Assets, Loans and Advances 399.51 87.09 77.67 69.41 71.86 73.97 76.37
Less : Current Liabilities and Provisions 146.43 46.81 34.19 29.64 25.09 47.89 30.52
Total Net Current Assets 253.08 40.28 43.49 39.77 46.77 26.08 45.84
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 0.21 0.42
Total 320.12 69.06 70.33 67.47 61.45 64.73 79.55
Note :
Book Value of Unquoted Investments 0.12 0.04 0.09 0.05 0.00 0.00 0.00
Market Value of Quoted Investments 3.56 0.01 0.01 0.01 0.01 0.00 0.01
Contingent liabilities 47.50 0.59 0.73 0.73 11.07 0.01 0.38
Number of Equity shares outstanding 2.39 1.44 1.44 1.25 1.25 1.25 1.25
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 23.91 19.98 17.31 17.31 14.36 14.36 12.46
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 104.92 25.71 -2.09 -2.25 0.70 4.80 2.56
Loan Funds
Secured Loans 46.55 47.00 57.12 49.89 33.04 33.64 27.96
Unsecured Loans 17.62 11.00 4.64 5.00 8.07 4.00 10.56
Total 193.01 103.70 76.98 69.96 56.17 56.80 53.54
USES OF FUNDS
Fixed Assets
Gross Block 39.50 38.61 39.42 39.44 39.36 36.00 35.78
Less : Revaluation Reserve 12.85 12.85 12.85 12.85 12.85 12.85 12.85
Less: Accum. Depreciation 15.99 14.88 13.83 12.20 10.64 9.21 8.10
Net Block 10.66 10.87 12.74 14.39 15.87 13.94 14.82
Capital Work in Progress 0.00 0.00 0.00 0.04 0.01 0.00 0.01
Investments 58.86 0.05 0.04 0.05 0.10 0.10 0.06
Net Current Assets
Current Assets, Loans and Advances 152.22 114.05 97.77 87.91 86.99 75.70 64.52
Less : Current Liabilities and Provisions 28.73 21.28 33.59 32.43 46.80 32.94 25.87
Total Net Current Assets 123.49 92.78 64.19 55.48 40.19 42.76 38.65
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 193.01 103.70 76.98 69.96 56.17 56.80 53.54
Note :
Book Value of Unquoted Investments 57.27 0.04 0.03 0.03 0.04 0.09 0.05
Market Value of Quoted Investments 3.56 0.01 0.01 0.01 0.01 0.01 0.01
Contingent liabilities 30.68 0.55 0.55 0.55 0.59 0.73 0.00
Number of Equity shares outstanding 2.39 2.00 1.73 1.73 1.44 1.44 1.25
Rs in Cr Mar 2017 Mar 2013 Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008
INCOME :
Sales Turnover 274.70 122.21 123.02 105.90 86.44 83.51 103.24
Other Income 0.00 0.00 0.00 0.00 0.22 0.41 0.47
Stock Adjustments -44.66 0.84 -2.57 -0.90 -1.36 4.26 -2.53
Total Income 230.04 123.05 120.45 105.01 85.31 88.19 101.18
EXPENDITURE :
Raw Materials 147.26 94.34 81.29 65.07 47.52 49.93 51.69
Excise Duty 4.68 0.00 0.00 0.00 12.12 10.55 12.68
Power and Fuel Cost 1.17 0.00 2.00 2.00 1.83 1.64 1.20
Other Manufacturing Expenses 1.17 0.00 2.00 2.00 2.05 2.05 1.67
Employee Cost 24.96 7.70 4.13 3.42 3.00 2.98 2.67
Selling and Administration Expenses 0.00 0.00 0.00 0.00 3.23 2.88 2.74
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 179.23 102.04 89.42 72.49 69.76 70.02 72.64
Profit before Interest, Depreciation and Tax 115.39 45.78 42.30 41.53 27.61 53.49 45.75
Interest and Financial Charges 13.99 6.41 6.29 5.75 6.11 6.37 6.45
Profit before Depreciation and Tax 101.40 39.36 36.00 35.78 21.50 47.12 39.30
Depreciation 2.83 1.49 1.45 1.36 2.58 2.84 2.22
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 19.46 -6.40 3.25 3.16 -4.76 -8.81 -3.57
Tax 6.19 -1.83 1.00 0.92 -1.44 -2.57 -1.26
Profit After Tax 13.27 -4.58 2.25 2.24 -3.33 -6.23 -2.31
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. 13.27 -4.58 2.25 2.24 -3.33 -6.23 -2.31
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 7.66 -6.58 -2.00 -4.25 -6.49 -5.16 0.87
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 0.00 0.00
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 0.04 0.09 0.05 0.00 0.00 0.00
Extraordinary Items -0.18 0.00 0.00 0.00 -3.71 0.00 0.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 161.69 135.69 107.37 146.03 122.21 121.03 102.63
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -9.83 3.54 2.72 -17.03 0.84 -2.01 -0.90
Total Income 151.86 139.23 110.08 129.00 123.05 119.01 101.73
EXPENDITURE :
Raw Materials 44.30 68.51 70.56 125.38 92.89 87.56 67.65
Excise Duty 4.68 7.94 10.39 14.82 13.60 10.66 8.18
Power and Fuel Cost 1.17 1.02 2.03 2.56 2.69 2.00 2.00
Other Manufacturing Expenses 1.17 1.02 2.03 2.56 2.69 2.00 2.00
Employee Cost 14.96 10.98 8.50 10.21 7.70 4.13 3.42
Selling and Administration Expenses 0.04 0.23 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 66.32 89.71 93.51 155.52 119.56 106.35 83.24
Profit before Interest, Depreciation and Tax 46.02 46.65 48.63 46.43 45.68 42.19 41.43
Interest and Financial Charges 6.52 8.04 9.20 6.98 6.31 6.19 5.65
Profit before Depreciation and Tax 39.50 38.61 39.42 39.44 39.36 36.00 35.78
Depreciation 1.23 1.66 1.83 1.60 1.49 1.45 1.36
Profit Before Tax 11.27 5.64 0.46 -4.27 -5.92 3.02 2.91
Tax 3.97 1.85 0.07 -1.32 -1.82 0.93 0.90
Profit After Tax 7.29 3.79 0.39 -2.95 -4.10 2.09 2.01
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 1.67 -5.62 -9.41 -9.57 -6.62 -2.52 -4.61
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 57.27 0.04 0.03 0.03 0.04 0.09 0.05
Extraordinary Items 0.00 -1.07 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007
Cash and Cash Equivalents at Beginning of the year 5.84 8.06 9.81 7.21 4.67 5.56
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 3.25 3.16 -1.09 -8.81 -3.57 5.04
Adjustments :
Depreciation 0.00 0.00 2.58 2.63 2.22 1.87
Interest (Net) 0.00 0.00 0.00 -0.50 -0.35 -0.19
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.01 0.12 -0.62 0.01
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 1.38 10.11 4.16 -19.46
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 -13.06 8.94 -8.84 13.76
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 5.04 4.68 4.84 2.56
Direct Taxes Paid 0.00 0.00 0.00 -0.22 -0.54 -1.51
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 -2.54 6.85 0.08 -0.37
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 4.30 9.73 -14.76 23.48 -8.11 -1.28
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 -1.32 -8.06 -2.01 -27.51
Sale of Fixed Assets 0.00 0.00 18.77 0.16 9.06 0.02
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.56 0.50 0.35 0.19
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -0.48 -1.31 18.01 -7.40 7.40 -27.29
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 3.44 0.53 0.71 23.77
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 7.64 -5.54 12.53 9.19
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 -1.24 -1.43
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 -5.04 -4.68 -4.84 -2.56
Others -4.77 -10.63 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -4.77 -10.63 -5.00 -13.47 3.26 27.68
Net Inc./(Dec.) in Cash and Cash Equivalent -0.94 -2.21 -1.75 2.60 2.55 -0.89
Cash and Cash Equivalents at End of the year 4.90 5.85 8.06 9.81 7.21 4.67
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 1.28 0.63 1.50 2.59 3.30 4.40 6.67
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 11.27 5.64 0.46 -4.27 -5.92 3.02 2.91
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 -14.20 0.00 1.91 -9.52 5.30 3.59 9.75
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 -59.38 0.00 -0.30 0.01 -3.24 -0.49 -1.32
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 76.42 0.00 -2.48 8.42 -2.77 -4.20 -10.71
Net Cash used in Financing Activities 76.42 0.00 -2.48 8.42 -2.77 -4.20 -10.71
Net Inc./(Dec.) in Cash and Cash Equivalent 2.83 0.66 -0.88 -1.09 -0.71 -1.10 -2.28
Cash and Cash Equivalents at End of the year 4.12 1.28 0.63 1.50 2.59 3.30 4.40
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 117.17 102.50 91.21 77.05 93.94 86.66 48.27
Other Income 12.94 2.39 0.50 0.27 2.24 1.56 0.41
Stock Adjustment 2.20 -11.55 11.01 -26.90 -32.26 1.27 -7.02
Raw Material 62.77 60.75 46.78 54.22 81.26 37.10 18.01
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 7.57 6.92 10.55 8.84 9.43 7.45 5.09
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 24.97 14.69 3.18 10.22 0.51 13.72 6.52
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 9.68 17.86 16.14 17.71 10.15 11.20 6.53
Interest 9.03 6.81 7.74 8.13 5.60 4.39 2.55
Gross Profit 13.59 13.43 8.90 9.85 6.79 8.36 4.39
Depreciation 0.88 1.16 1.06 1.07 0.83 1.24 0.48
Taxation 11.14 4.25 3.10 3.02 2.04 1.98 1.27
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 11.48 8.03 6.14 5.76 3.74 5.13 2.64
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 1.03 0.46 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 12.51 8.49 6.14 5.76 3.74 5.13 2.64
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 23.91 23.91 23.91 23.91 23.91 23.91 20.92
EPS Before Extra Ordinary Items
Basic EPS 5.16 3.55 2.57 2.43 1.81 2.43 1.26
Diluted EPS 5.16 3.55 2.57 2.43 1.81 2.43 1.26
EPS After Extra Ordinary Items
Basic EPS 5.16 3.55 2.57 2.43 1.81 2.43 1.26
Diluted EPS 5.16 3.55 2.57 2.43 1.81 2.43 1.26
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 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 32.53 25.03 37.56 39.01 60.09 34.87 28.20
Other Income 4.15 1.94 0.08 0.08 0.18 0.20 0.10
Stock Adjustment 8.48 -8.48 10.85 -4.66 0.65 3.00 -6.82
Raw Material 0.00 7.12 12.11 14.80 23.12 4.40 5.90
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 1.95 1.39 5.37 4.42 5.01 3.41 3.55
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 13.89 10.87 1.51 4.53 1.94 2.75 2.21
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 1.22 0.30 4.18 6.96 5.04 4.88 4.23
Interest 2.47 0.28 0.31 1.08 1.82 1.65 1.60
Gross Profit 2.90 1.95 3.95 5.95 3.40 3.43 2.72
Depreciation 0.11 0.08 0.25 0.32 0.32 0.33 0.30
Taxation 6.74 0.63 1.16 1.95 1.22 1.00 0.85
Net Profit / Loss 6.04 1.24 3.94 3.68 1.85 2.11 1.57
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 23.91 23.91 23.91 23.91 23.90 23.91 20.92
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 2.52 0.52 1.65 1.54 0.88 1.00 0.75
Diluted EPS 2.52 0.52 1.65 1.54 0.88 1.00 0.75
EPS After Extra Ordinary Items
Basic EPS 2.52 0.52 1.65 1.54 0.88 1.00 0.75
Diluted EPS 2.52 0.52 1.65 1.54 0.88 1.00 0.75
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 387.93 219.68 168.26 274.70 180.60 86.79 135.69
Other Income 16.10 15.33 0.77 4.21 3.80 0.41 0.17
Stock Adjustment -25.25 -9.35 -15.89 -44.66 -30.98 -13.68 3.54
Raw Material 224.52 123.52 101.00 149.29 118.36 30.93 71.88
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 33.88 14.49 19.39 24.96 16.88 8.08 10.98
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 53.06 39.66 13.40 29.54 14.23 8.00 7.12
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 61.39 27.54 33.85 32.26 21.35 10.91 16.24
Interest 31.70 15.84 15.86 13.99 10.00 4.00 8.04
Gross Profit 45.78 27.03 18.75 22.48 15.15 7.33 8.37
Depreciation 4.17 2.04 2.13 2.83 2.07 0.76 1.66
Taxation 21.51 15.39 6.12 6.19 4.02 2.17 1.85
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 31.41 19.50 11.90 13.27 8.87 4.40 3.79
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 1.49 1.49 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 32.90 21.00 11.90 13.27 8.87 4.40 3.79
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 23.91 23.91 23.91 23.91 23.91 20.92 19.98
EPS Before Extra Ordinary Items
Basic EPS 13.72 0.00 5.00 6.27 0.00 2.13 2.58
Diluted EPS 13.72 0.00 5.00 6.27 0.00 2.13 2.58
EPS After Extra Ordinary Items
Basic EPS 13.72 0.00 5.00 6.27 0.00 2.13 2.01
Diluted EPS 13.72 0.00 5.00 6.27 0.00 2.13 2.01
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 134.13 57.56 76.57 161.69 94.96 66.73 135.85
Other Income 6.24 6.09 0.16 0.48 0.38 0.10 0.00
Stock Adjustment 6.19 0.00 6.19 -9.83 3.65 -13.48 3.54
Raw Material 34.03 7.12 26.91 46.34 27.51 18.82 71.88
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 13.13 3.34 9.79 14.96 8.42 6.54 10.98
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 30.80 24.76 6.04 8.38 4.69 3.69 7.12
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 12.65 1.52 11.13 18.54 9.93 8.61 16.41
Interest 4.14 2.75 1.39 6.52 3.47 3.04 8.04
Gross Profit 14.75 4.85 9.90 12.50 6.83 5.67 8.37
Depreciation 0.76 0.19 0.57 1.23 0.65 0.58 1.66
Taxation 10.49 7.37 3.11 3.97 2.22 1.75 1.85
Net Profit / Loss 14.91 7.29 7.63 7.29 3.96 3.33 3.79
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 23.91 23.91 23.91 23.90 23.90 20.92 19.98
Equity Dividend Rate 10.00 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 6.23 0.00 3.19 3.30 0.00 1.61 2.01
Diluted EPS 6.23 0.00 3.19 3.30 0.00 1.61 2.01
EPS After Extra Ordinary Items
Basic EPS 6.23 0.00 3.19 3.30 0.00 1.61 2.01
Diluted EPS 6.23 0.00 3.19 3.30 0.00 1.61 2.01