25 Sep 2018 | 11:13 PM
 

Uniply Industries Ltd. Share Price Live (BSE)
0

BSE Code: 532646 | NSE Symbol: UNIPLY
58.70
1.85
(3.26 %)
25 Sep 2018 | 03:41 PM
Change company
  • Open (Rs)
    56.30
  • Prev. close (Rs.)
    56.85
  • High (Rs.)
    58.90
  • Low (Rs.)
    53.90
  • 52W H (Rs.)
    486.00
  • 52W L (Rs.)
    54.20
  • Volume
    45360
  • MCap (Rs in Cr.)
    834.19

Uniply Industries Ltd. Financial Information

Mar 2018 Mar 2017 Mar 2016 Mar 2013 Mar 2012 Mar 2011 Mar 2010
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 8.41 5.66 2.43 -3.19 1.56 1.79 0.54
Adjusted Cash EPS (Rs.) 10.15 6.84 3.26 -2.15 2.57 2.89 2.78
Reported EPS (Rs.) 13.76 5.56 1.90 -3.19 1.56 1.79 -2.67
Reported Cash EPS (Rs.) 15.51 6.75 2.73 -2.15 2.57 2.89 -0.43
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 25.68 13.50 8.13 0.89 7.47 8.05 6.09
Book Value (Excl Rev Res) Per Share (Rs.) 25.68 13.50 8.13 0.89 7.47 8.05 6.09
Book Value (Incl Rev Res) Per Share (Rs.) 25.68 13.50 8.13 0.89 7.47 8.05 6.09
Net Operating Income Per Share (Rs.) 162.27 110.48 67.91 85.08 85.65 84.96 69.35
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.41
PROFITABILITY RATIOS
Operating Margin (%) 15.82 12.22 11.97 1.04 8.72 9.47 8.77
Gross Profit Margin (%) 14.74 11.14 10.74 -0.17 7.55 8.18 5.79
Net Profit Margin (%) 8.48 5.03 2.79 -3.73 1.82 2.10 -3.82
Adjusted Cash Margin (%) 6.00 6.09 4.79 -2.51 2.99 3.38 3.98
Adjusted Return On Net Worth (%) 10.83 9.67 8.30 -16.37 6.90 7.91 5.15
Reported Return On Net Worth (%) 17.73 9.50 6.47 -16.37 6.90 7.91 -25.29
Return On long Term Funds (%) 25.25 17.66 25.12 0.03 26.17 23.75 24.05
LEVERAGE RATIOS
Long Term Debt / Equity 0.56 0.36 0.00 0.10 0.12 0.33 0.69
Total Debt/Equity 1.74 1.53 0.99 1.47 1.16 1.39 3.67
Owners fund as % of total Source 1.74 1.53 0.99 1.47 1.16 1.39 3.67
Fixed Assets Turnover Ratio 0.70 1.09 0.00 1.75 1.79 1.64 4.02
LIQUIDITY RATIOS
Current Ratio 6.55 2.97 5.36 1.86 2.27 2.34 2.86
Current Ratio (Inc. ST Loans) 1.51 0.97 0.83 0.72 0.78 0.84 0.73
Quick Ratio 5.69 2.23 3.15 0.61 0.86 1.00 1.17
Inventory Turnover Ratio 25.68 13.50 8.13 0.89 7.47 8.05 6.09
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 0.00 100.00 100.00 0.00
Cash Earnings Retention Ratio 100.00 100.00 100.00 0.00 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 13.32 13.05 8.90 0.00 10.23 10.91 13.93
Financial Charges Coverage Ratio 2.44 2.61 2.04 0.23 1.75 1.79 1.33
Fin. Charges Cov.Ratio (Post Tax) 2.17 2.15 1.68 0.52 1.59 1.62 0.91
COMPONENT RATIOS
Material Cost Component(% earnings) 68.27 79.22 72.08 84.92 80.53 80.17 80.17
Selling Cost Component 0.04 0.01 0.00 0.00 0.00 0.00 3.73
Exports as percent of Total Sales 0.02 1.85 0.00 0.00 0.18 0.18 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 68.16 65.39 68.39 0.00
Long term assets / Total Assets 0.70 1.09 0.00 1.75 1.79 1.64 4.02
Bonus Component In Equity Capital (%) 9.69 9.69 0.00 16.12 16.12 18.58 18.58
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 800.90 741.79 825.09 823.68 821.47 820.53 818.31
EV / Net Sales (X) 2.06 2.81 6.08 6.74 6.68 7.75 9.47
EV / EBITDA (X) 10.34 20.30 50.28 547.51 74.76 79.85 100.47
MarketCap / Sales (X) 2.13 3.13 6.09 6.76 6.72 7.80 9.56
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) 0.36 0.53 0.86 0.68 0.68 0.68 0.84
Earning Yield (%) 0.24 0.10 0.03 -0.05 0.03 0.03 -0.05
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 1.47 3.09 2.43 0.22 -1.70 -2.85 1.46
Adjusted Cash EPS (Rs.) 1.78 3.60 3.26 1.28 -0.78 -1.81 2.46
Reported EPS (Rs.) 6.24 3.09 1.90 0.22 -1.70 -2.85 1.46
Reported Cash EPS (Rs.) 6.55 3.60 2.73 1.28 -0.78 -1.81 2.46
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 5.29 7.76 8.13 6.57 2.42 1.16 7.25
Book Value (Excl Rev Res) Per Share (Rs.) 5.29 7.76 8.13 6.57 2.42 1.16 7.25
Book Value (Incl Rev Res) Per Share (Rs.) 5.29 7.76 8.13 6.57 2.42 1.16 7.25
Net Operating Income Per Share (Rs.) 56.10 67.63 67.91 62.01 84.35 85.08 84.26
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 9.43 11.46 11.97 10.59 2.87 1.36 8.60
Gross Profit Margin (%) 8.87 10.70 10.74 8.89 1.77 0.13 7.41
Net Profit Margin (%) 11.11 4.56 2.79 0.36 -2.01 -3.35 1.73
Adjusted Cash Margin (%) 3.03 5.30 4.79 2.06 -0.92 -2.12 2.91
Adjusted Return On Net Worth (%) 2.24 5.72 10.63 2.55 -19.57 -27.19 10.92
Reported Return On Net Worth (%) 9.52 5.72 8.29 2.55 -19.57 -27.19 10.92
Return On long Term Funds (%) 11.56 13.85 32.16 52.94 15.16 2.21 39.90
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.20 0.19 0.18 0.20
Total Debt/Equity 0.62 0.50 1.27 4.06 3.64 2.73 1.96
Owners fund as % of total Source 0.62 0.50 1.27 4.06 3.64 2.73 1.96
Fixed Assets Turnover Ratio 0.39 1.00 1.31 1.24 1.92 1.76 1.78
LIQUIDITY RATIOS
Current Ratio 10.59 5.38 5.36 2.91 2.71 1.86 2.30
Current Ratio (Inc. ST Loans) 1.53 0.97 0.91 0.65 0.65 0.74 0.77
Quick Ratio 10.59 3.53 3.15 0.81 0.76 0.61 0.85
Inventory Turnover Ratio 5.29 7.76 8.13 6.57 2.42 1.16 7.25
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 100.00 100.00 100.00 100.00 0.00 0.00 100.00
Cash Earnings Retention Ratio 100.00 100.00 100.00 100.00 0.00 0.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 22.84 7.47 8.90 27.86 0.00 0.00 10.63
Financial Charges Coverage Ratio 4.56 2.93 2.04 1.25 0.62 0.30 1.72
Fin. Charges Cov.Ratio (Post Tax) 4.78 2.32 1.68 1.24 0.81 0.59 1.57
COMPONENT RATIOS
Material Cost Component(% earnings) 53.19 80.18 72.08 73.22 93.61 84.53 80.04
Selling Cost Component 0.04 0.02 0.17 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 0.19
Import Comp. in Raw Mat. Consumed 0.00 0.00 5.44 62.42 60.91 63.11 60.32
Long term assets / Total Assets 0.39 1.00 1.31 1.24 1.92 1.76 1.78
Bonus Component In Equity Capital (%) 9.69 9.69 11.59 13.38 13.38 16.12 16.12
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 825.24 822.65 825.09 825.74 824.87 823.78 823.07
EV / Net Sales (X) 6.15 5.09 6.08 7.69 5.65 6.74 6.80
EV / EBITDA (X) 43.67 43.06 50.28 71.87 191.02 436.40 77.22
MarketCap / Sales (X) 6.16 5.11 6.09 7.70 5.66 6.76 6.83
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) 1.04 0.86 0.86 0.94 0.69 0.68 0.69
Earning Yield (%) 0.11 0.05 0.03 0.00 -0.03 -0.05 0.03
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2013 Mar 2012 Mar 2011 Mar 2010
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 23.91 23.91 19.98 14.36 14.36 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 232.33 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 161.59 115.94 38.56 13.59 18.17 15.77 0.68
Loan Funds
Secured Loans 219.26 180.21 58.00 37.10 33.80 28.66 43.76
Unsecured Loans 103.96 33.29 0.00 4.00 4.00 10.56 4.54
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 741.05 353.34 116.55 69.06 70.33 67.47 61.45
USES OF FUNDS
Fixed Assets
Gross Block 67.89 77.65 23.73 39.36 36.00 35.78 21.50
Less : Revaluation Reserve 0.00 12.85 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 4.61 2.74 0.00 10.64 9.21 8.10 6.88
Net Block 63.28 74.91 23.73 28.73 26.79 27.67 14.62
Capital Work in Progress 1.35 2.44 0.00 0.01 0.00 0.01 0.05
Investments 114.49 1.89 0.05 0.05 0.05 0.01 0.01
Net Current Assets
Current Assets, Loans and Advances 663.24 432.53 114.05 87.09 77.67 69.41 71.86
Less : Current Liabilities and Provisions 101.32 145.57 21.28 46.81 34.19 29.64 25.09
Total Net Current Assets 561.92 286.96 92.78 40.28 43.49 39.77 46.77
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 741.05 366.20 116.55 69.06 70.33 67.47 61.45
Note :
Book Value of Unquoted Investments 0.00 0.00 0.00 0.04 0.09 0.05 0.00
Market Value of Quoted Investments 239.68 3.59 0.00 0.01 0.01 0.01 0.01
Contingent liabilities 18.93 10.48 0.00 0.59 0.73 0.73 11.07
Number of Equity shares outstanding 2.39 2.39 2.00 1.44 1.44 1.25 1.25
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 23.91 23.91 19.98 17.31 17.31 14.36 14.36
Share Application Money 232.33 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 132.71 104.95 25.71 -2.09 -2.25 0.70 4.80
Loan Funds
Secured Loans 97.43 64.30 47.00 57.12 49.89 33.04 33.64
Unsecured Loans 0.00 0.00 11.00 4.64 5.00 8.07 4.00
Total 486.38 193.16 103.70 76.98 69.96 56.17 56.80
USES OF FUNDS
Fixed Assets
Gross Block 3.06 24.75 38.61 39.42 39.44 39.36 36.00
Less : Revaluation Reserve 0.00 12.85 12.85 12.85 12.85 12.85 12.85
Less: Accum. Depreciation 0.19 1.23 14.88 13.83 12.20 10.64 9.21
Net Block 2.87 23.52 10.87 12.74 14.39 15.87 13.94
Capital Work in Progress 0.00 0.00 0.00 0.00 0.04 0.01 0.00
Investments 170.01 58.89 0.05 0.04 0.05 0.10 0.10
Net Current Assets
Current Assets, Loans and Advances 346.17 151.82 114.05 97.77 87.91 86.99 75.70
Less : Current Liabilities and Provisions 32.67 28.21 21.28 33.59 32.43 46.80 32.94
Total Net Current Assets 313.49 123.60 92.78 64.19 55.48 40.19 42.76
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 486.38 206.01 103.70 76.98 69.96 56.17 56.80
Note :
Book Value of Unquoted Investments 57.29 57.27 0.04 0.03 0.03 0.04 0.09
Market Value of Quoted Investments 239.68 3.59 0.01 0.01 0.01 0.01 0.01
Contingent liabilities 0.54 30.68 0.55 0.55 0.55 0.59 0.73
Number of Equity shares outstanding 2.39 2.39 2.00 1.73 1.73 1.44 1.44
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2013 Mar 2012 Mar 2011 Mar 2010
INCOME :
Sales Turnover 387.93 264.13 135.69 122.21 123.02 105.90 86.44
Other Income 22.00 0.00 0.00 0.00 0.00 0.00 0.22
Stock Adjustments -25.25 -44.66 3.54 0.84 -2.57 -0.90 -1.36
Total Income 384.69 219.47 139.23 123.05 120.45 105.01 85.31
EXPENDITURE :
Raw Materials 224.16 44.30 71.88 94.34 81.29 65.07 47.52
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 12.12
Power and Fuel Cost 0.35 1.17 0.00 0.00 2.00 2.00 1.83
Other Manufacturing Expenses 22.35 1.17 0.00 0.00 2.00 2.00 2.05
Employee Cost 33.88 46.66 10.98 7.70 4.13 3.42 3.00
Selling and Administration Expenses 0.17 0.04 0.00 0.00 0.00 0.00 3.23
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 280.91 93.34 82.86 102.04 89.42 72.49 69.76
Profit before Interest, Depreciation and Tax 99.59 91.64 31.77 45.78 42.30 41.53 27.61
Interest and Financial Charges 31.70 13.99 8.04 6.41 6.29 5.75 6.11
Profit before Depreciation and Tax 67.89 77.65 23.73 39.36 36.00 35.78 21.50
Depreciation 4.17 2.83 1.66 1.49 1.45 1.36 2.58
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 54.41 19.49 5.64 -6.40 3.25 3.16 -4.76
Tax 21.51 6.19 1.85 -1.83 1.00 0.92 -1.44
Profit After Tax 32.90 13.30 3.79 -4.58 2.25 2.24 -3.33
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. 32.90 13.30 3.79 -4.58 2.25 2.24 -3.33
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 38.94 7.63 3.79 -6.58 -2.00 -4.25 -6.49
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 0.00 0.00 0.00 0.04 0.09 0.05 0.00
Extraordinary Items 11.21 -0.30 -1.07 0.00 0.00 0.00 -3.71
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 134.13 161.69 135.69 107.37 146.03 122.21 121.03
Other Income 22.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 6.19 -9.83 3.54 2.72 -17.03 0.84 -2.01
Total Income 162.32 151.86 139.23 110.08 129.00 123.05 119.01
EXPENDITURE :
Raw Materials 33.67 44.30 68.51 70.56 125.38 92.89 87.56
Excise Duty 0.00 0.00 7.94 10.39 14.82 13.60 10.66
Power and Fuel Cost 0.35 1.17 1.02 2.03 2.56 2.69 2.00
Other Manufacturing Expenses 22.35 1.17 1.02 2.03 2.56 2.69 2.00
Employee Cost 13.13 14.88 10.98 8.50 10.21 7.70 4.13
Selling and Administration Expenses 0.06 0.04 0.23 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 69.56 61.55 89.71 93.51 155.52 119.56 106.35
Profit before Interest, Depreciation and Tax 7.21 31.26 46.65 48.63 46.43 45.68 42.19
Interest and Financial Charges 4.14 6.52 8.04 9.20 6.98 6.31 6.19
Profit before Depreciation and Tax 3.06 24.75 38.61 39.42 39.44 39.36 36.00
Depreciation 0.76 1.23 1.66 1.83 1.60 1.49 1.45
Profit Before Tax 25.40 11.35 5.64 0.46 -4.27 -5.92 3.02
Tax 10.49 3.97 1.85 0.07 -1.32 -1.82 0.93
Profit After Tax 14.91 7.38 3.79 0.39 -2.95 -4.10 2.09
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 16.62 1.70 -5.62 -9.41 -9.57 -6.62 -2.52
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 57.29 57.27 0.04 0.03 0.03 0.04 0.09
Extraordinary Items 11.41 -0.08 -1.07 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 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Cash and Cash Equivalents at Beginning of the year 3.72 1.28 0.63 1.50 2.59 3.30 4.40
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 25.40 11.35 5.64 0.46 -4.27 -5.92 3.02
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 117.84 -14.60 0.00 1.91 -9.52 5.30 3.59
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 -382.83 -59.38 0.00 -0.30 0.01 -3.24 -0.49
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 262.40 76.42 0.00 -2.48 8.42 -2.77 -4.20
Net Cash used in Financing Activities 262.40 76.42 0.00 -2.48 8.42 -2.77 -4.20
Net Inc./(Dec.) in Cash and Cash Equivalent -2.59 2.43 0.66 -0.88 -1.09 -0.71 -1.10
Cash and Cash Equivalents at End of the year 1.13 3.72 1.28 0.63 1.50 2.59 3.30
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 141.16 117.17 102.50 91.21 77.05 93.94 86.66
Other Income 3.16 12.94 2.39 0.50 0.27 2.24 1.56
Stock Adjustment -3.59 2.20 -11.55 11.01 -26.90 -32.26 1.27
Raw Material 47.42 62.77 60.75 46.78 54.22 81.26 37.10
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 7.53 7.57 6.92 10.55 8.84 9.43 7.45
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 52.24 24.97 14.69 3.18 10.22 0.51 13.72
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 21.22 9.68 17.86 16.14 17.71 10.15 11.20
Interest 9.93 9.03 6.81 7.74 8.13 5.60 4.39
Gross Profit 14.45 13.59 13.43 8.90 9.85 6.79 8.36
Depreciation 0.99 0.88 1.16 1.06 1.07 0.83 1.24
Taxation 4.38 11.14 4.25 3.10 3.02 2.04 1.98
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 9.09 11.48 8.03 6.14 5.76 3.74 5.13
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 1.13 1.03 0.46 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 10.22 12.51 8.49 6.14 5.76 3.74 5.13
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 28.42 23.91 23.91 23.91 23.91 23.91 23.91
EPS Before Extra Ordinary Items
Basic EPS 0.75 5.16 3.55 2.57 2.43 1.81 2.43
Diluted EPS 0.75 5.16 3.55 2.57 2.43 1.81 2.43
EPS After Extra Ordinary Items
Basic EPS 0.75 5.16 3.55 2.57 2.43 1.81 2.43
Diluted EPS 0.75 5.16 3.55 2.57 2.43 1.81 2.43
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 55.77 32.53 25.03 37.56 39.01 60.09 34.87
Other Income 2.91 4.15 1.94 0.08 0.08 0.18 0.20
Stock Adjustment -16.34 8.48 -8.48 10.85 -4.66 0.65 3.00
Raw Material 0.00 0.00 7.12 12.11 14.80 23.12 4.40
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 2.15 1.95 1.39 5.37 4.42 5.01 3.41
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 48.61 13.89 10.87 1.51 4.53 1.94 2.75
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 5.01 1.22 0.30 4.18 6.96 5.04 4.88
Interest 2.57 2.47 0.28 0.31 1.08 1.82 1.65
Gross Profit 5.36 2.90 1.95 3.95 5.95 3.40 3.43
Depreciation 0.11 0.11 0.08 0.25 0.32 0.32 0.33
Taxation 1.53 6.74 0.63 1.16 1.95 1.22 1.00
Net Profit / Loss 3.71 6.04 1.24 3.94 3.68 1.85 2.11
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 28.42 23.91 23.91 23.91 23.91 23.90 23.91
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 0.27 2.52 0.52 1.65 1.54 0.88 1.00
Diluted EPS 0.27 2.52 0.52 1.65 1.54 0.88 1.00
EPS After Extra Ordinary Items
Basic EPS 0.27 2.52 0.52 1.65 1.54 0.88 1.00
Diluted EPS 0.27 2.52 0.52 1.65 1.54 0.88 1.00
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