16 Jul 2018 | 6:55 AM
 

Vadilal Industries Ltd. Share Price Live (BSE)
0

BSE Code: 519156 | NSE Symbol: VADILALIND
678.10
-23.45
(-3.34 %)
13 Jul 2018 | 03:41 PM
Change company
  • Open (Rs)
    705.00
  • Prev. close (Rs.)
    701.55
  • High (Rs.)
    705.00
  • Low (Rs.)
    664.00
  • 52W H (Rs.)
    1,174.00
  • 52W L (Rs.)
    664.00
  • Volume
    4192
  • MCap (Rs in Cr.)
    487.42

Vadilal Industries Ltd. Financial Information

Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 25.92 20.46 3.33 3.16 6.96 8.06 6.54
Adjusted Cash EPS (Rs.) 46.05 39.26 21.64 21.12 22.37 21.14 17.76
Reported EPS (Rs.) 25.96 20.54 3.39 3.20 6.99 8.06 6.52
Reported Cash EPS (Rs.) 46.09 39.34 21.70 21.16 22.40 21.13 17.75
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 78.78 81.18 54.93 55.83 49.98 49.59 33.03
Book Value (Excl Rev Res) Per Share (Rs.) 78.78 81.18 54.93 55.83 49.98 49.59 33.03
Book Value (Incl Rev Res) Per Share (Rs.) 78.78 81.18 54.93 55.83 49.98 49.59 33.03
Net Operating Income Per Share (Rs.) 665.08 625.69 565.25 511.01 449.00 396.01 332.17
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 11.84 12.97 9.71 10.92 11.13 12.52 9.94
Gross Profit Margin (%) 8.81 9.96 6.47 7.41 7.69 9.22 6.56
Net Profit Margin (%) 3.90 3.28 0.59 0.62 1.55 2.01 1.93
Adjusted Cash Margin (%) 6.89 6.26 3.79 4.11 4.85 5.28 5.27
Adjusted Return On Net Worth (%) 21.68 22.01 4.53 4.45 10.04 12.56 11.29
Reported Return On Net Worth (%) 21.72 22.09 4.61 4.50 10.08 12.56 11.26
Return On long Term Funds (%) 36.76 40.77 25.89 21.61 26.28 22.57 18.22
LEVERAGE RATIOS
Long Term Debt / Equity 0.40 0.69 1.15 1.61 1.52 1.80 1.52
Total Debt/Equity 1.15 1.49 2.37 2.80 3.00 2.91 3.17
Owners fund as % of total Source 1.15 1.49 2.37 2.80 3.00 2.91 3.17
Fixed Assets Turnover Ratio 2.02 1.93 1.64 1.42 1.27 1.36 1.56
LIQUIDITY RATIOS
Current Ratio 1.09 1.01 1.10 1.20 1.43 1.46 2.23
Current Ratio (Inc. ST Loans) 0.58 0.60 0.58 0.62 0.60 0.72 0.67
Quick Ratio 0.25 0.34 0.35 0.36 0.45 0.67 1.05
Inventory Turnover Ratio 78.78 81.18 54.93 55.83 49.98 49.59 33.03
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 7.32 35.50 36.58 25.10 21.63 26.72
Dividend payout Ratio (Cash Profit) 0.00 3.82 5.54 5.52 7.83 8.24 9.82
Earning Retention Ratio 100.00 92.65 63.88 62.99 74.79 78.38 73.33
Cash Earnings Retention Ratio 100.00 96.17 94.44 94.47 92.16 91.76 90.19
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.99 3.53 8.05 9.41 9.30 8.83 10.33
Financial Charges Coverage Ratio 3.80 2.77 1.66 1.65 1.78 1.94 2.26
Fin. Charges Cov.Ratio (Post Tax) 3.14 2.32 1.61 1.60 1.65 1.76 2.06
COMPONENT RATIOS
Material Cost Component(% earnings) 55.92 55.79 58.51 58.61 59.73 58.79 57.69
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 1.48 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 2.02 1.93 1.64 1.42 1.27 1.36 1.56
Bonus Component In Equity Capital (%) 21.61 21.61 21.61 21.61 21.61 21.61 21.61
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 478.28 480.75 479.90 481.69 483.24 482.82 483.68
EV / Net Sales (X) 1.00 1.07 1.18 1.31 1.50 1.70 2.03
EV / EBITDA (X) 8.13 8.09 11.26 11.55 10.96 12.53 17.79
MarketCap / Sales (X) 1.01 1.08 1.19 1.32 1.50 1.70 2.03
Retention Ratios (%) 0.00 92.68 64.50 63.42 74.90 78.37 73.28
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.01 1.08 1.19 1.32 1.50 1.70 2.03
Earning Yield (%) 0.04 0.03 0.01 0.00 0.01 0.01 0.01
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 22.72 19.97 5.42 3.86 8.31 8.70 7.07
Adjusted Cash EPS (Rs.) 42.72 38.62 23.58 21.68 23.59 21.66 18.19
Reported EPS (Rs.) 22.72 19.97 2.68 1.98 8.31 8.70 7.07
Reported Cash EPS (Rs.) 42.72 38.62 20.84 19.80 23.59 21.66 18.19
Dividend Per Share 1.25 1.25 1.00 1.00 1.50 1.50 1.50
Operating Profit Per Share (Rs.) 75.69 80.54 56.94 56.29 51.15 49.99 33.11
Book Value (Excl Rev Res) Per Share (Rs.) 75.69 80.54 56.94 56.29 51.15 49.99 33.11
Book Value (Incl Rev Res) Per Share (Rs.) 75.69 80.54 56.94 56.29 51.15 49.99 33.11
Net Operating Income Per Share (Rs.) 652.42 618.37 561.27 505.88 445.48 392.64 328.58
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 11.60 13.02 10.14 11.12 11.48 12.73 10.07
Gross Profit Margin (%) 8.53 10.00 6.90 7.60 8.05 9.43 6.69
Net Profit Margin (%) 3.48 3.22 0.47 0.39 1.86 2.19 2.11
Adjusted Cash Margin (%) 6.52 6.23 4.16 4.26 5.16 5.46 5.45
Adjusted Return On Net Worth (%) 19.31 21.17 7.20 5.26 11.46 13.19 11.99
Reported Return On Net Worth (%) 19.31 21.17 3.56 2.70 11.46 13.19 11.98
Return On long Term Funds (%) 35.17 40.09 26.88 21.66 26.51 22.63 18.35
LEVERAGE RATIOS
Long Term Debt / Equity 0.41 0.68 1.13 1.56 1.46 1.75 1.49
Total Debt/Equity 1.17 1.47 2.31 2.71 2.87 2.83 3.11
Owners fund as % of total Source 1.17 1.47 2.31 2.71 2.87 2.83 3.11
Fixed Assets Turnover Ratio 1.99 1.90 1.62 1.39 1.26 1.34 1.54
LIQUIDITY RATIOS
Current Ratio 1.08 1.02 1.11 1.21 1.45 1.47 2.25
Current Ratio (Inc. ST Loans) 0.61 0.60 0.58 0.63 0.61 0.72 0.67
Quick Ratio 0.26 0.34 0.36 0.38 0.49 0.68 1.06
Inventory Turnover Ratio 75.69 80.54 56.94 56.29 51.15 49.99 33.11
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 6.25 37.26 50.42 18.04 17.24 21.21
Dividend payout Ratio (Cash Profit) 0.00 3.23 4.79 5.05 6.35 6.92 8.24
Earning Retention Ratio 100.00 93.75 81.57 74.11 81.96 82.76 78.80
Cash Earnings Retention Ratio 100.00 96.77 95.76 95.39 93.65 93.08 91.76
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 3.22 3.59 7.39 9.17 8.82 8.62 10.09
Financial Charges Coverage Ratio 3.64 2.75 1.71 1.66 1.81 1.95 2.28
Fin. Charges Cov.Ratio (Post Tax) 2.98 2.29 1.58 1.56 1.68 1.78 2.09
COMPONENT RATIOS
Material Cost Component(% earnings) 56.58 56.34 58.82 59.06 60.15 59.28 58.28
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 8.89 8.14 11.03 13.36 10.89 10.61 9.67
Import Comp. in Raw Mat. Consumed 1.48 2.79 0.63 2.13 1.80 0.81 0.91
Long term assets / Total Assets 1.99 1.90 1.62 1.39 1.26 1.34 1.54
Bonus Component In Equity Capital (%) 21.61 21.61 21.61 21.61 21.61 21.61 21.61
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 480.87 481.07 480.28 481.99 483.85 483.11 483.85
EV / Net Sales (X) 1.03 1.08 1.19 1.33 1.51 1.71 2.05
EV / EBITDA (X) 8.54 8.16 10.91 11.47 10.78 12.45 17.67
MarketCap / Sales (X) 1.03 1.09 1.20 1.33 1.51 1.72 2.05
Retention Ratios (%) 0.00 93.75 62.74 49.58 81.96 82.76 78.79
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.03 1.09 1.20 1.33 1.51 1.72 2.05
Earning Yield (%) 0.03 0.03 0.00 0.00 0.01 0.01 0.01
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 7.19 7.19 7.19 7.19 7.19 7.19 7.19
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 78.71 59.62 45.65 43.78 42.62 38.93 34.42
Loan Funds
Secured Loans 98.87 78.67 104.66 123.34 119.86 97.94 101.31
Unsecured Loans 0.00 21.08 20.58 19.50 29.67 36.24 30.58
Minority Interest 0.32 0.35 0.08 0.08 0.09 0.08 0.08
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 185.08 166.90 178.16 193.89 199.42 180.38 173.58
USES OF FUNDS
Fixed Assets
Gross Block 368.83 352.67 341.23 336.02 302.36 280.17 152.02
Less : Revaluation Reserve 59.88 60.28 60.69 62.23 63.01 63.51 0.82
Less: Accum. Depreciation 140.61 127.87 115.71 107.88 94.97 83.86 55.37
Net Block 168.34 164.52 164.83 165.91 144.38 132.80 95.83
Capital Work in Progress 3.21 0.52 0.61 4.18 16.31 8.28 19.08
Investments 0.27 0.21 0.15 0.11 0.09 0.06 0.07
Net Current Assets
Current Assets, Loans and Advances 161.37 140.48 143.13 143.90 128.73 124.57 106.33
Less : Current Liabilities and Provisions 148.12 138.83 130.56 120.22 90.07 85.34 47.73
Total Net Current Assets 13.26 1.65 12.57 23.68 38.65 39.22 58.59
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 185.08 166.90 178.16 193.89 199.42 180.38 173.58
Note :
Book Value of Unquoted Investments 0.26 0.20 0.14 0.10 0.03 0.05 0.05
Market Value of Quoted Investments 0.03 0.02 0.02 0.02 0.02 0.02 0.02
Contingent liabilities 35.54 33.68 38.33 59.95 64.23 48.88 33.97
Number of Equity shares outstanding 0.72 0.72 0.72 0.72 0.72 0.72 0.72
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 7.19 7.19 7.19 7.19 7.19 7.19 7.19
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 77.35 60.62 46.94 45.49 44.91 40.20 35.20
Loan Funds
Secured Loans 68.82 78.67 104.66 123.34 119.14 97.94 101.31
Unsecured Loans 30.05 21.08 20.58 19.50 30.39 36.24 30.58
Total 183.41 167.55 179.37 195.52 201.63 181.56 174.28
USES OF FUNDS
Fixed Assets
Gross Block 364.99 348.83 337.55 332.52 300.25 276.90 148.80
Less : Revaluation Reserve 59.88 60.28 60.69 62.23 63.01 63.51 0.82
Less: Accum. Depreciation 138.07 125.31 113.26 105.54 92.74 81.72 53.32
Net Block 167.05 163.24 163.60 164.75 144.50 131.67 94.67
Capital Work in Progress 3.21 0.52 0.61 4.18 14.97 8.28 19.08
Investments 1.68 1.47 1.47 1.47 1.58 1.58 1.58
Net Current Assets
Current Assets, Loans and Advances 158.38 140.30 142.82 145.15 130.28 125.06 106.10
Less : Current Liabilities and Provisions 146.92 137.97 129.14 120.04 89.70 85.03 47.16
Total Net Current Assets 11.46 2.33 13.68 25.11 40.58 40.03 58.94
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 183.41 167.55 179.37 195.52 201.63 181.56 174.28
Note :
Book Value of Unquoted Investments 1.67 1.46 1.46 1.46 1.57 1.57 1.57
Market Value of Quoted Investments 0.03 0.02 0.02 0.02 0.01 0.02 0.02
Contingent liabilities 48.99 44.07 45.97 89.67 74.16 51.89 39.85
Number of Equity shares outstanding 0.72 0.72 0.72 0.72 0.72 0.72 0.72
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 478.05 449.74 406.30 367.31 322.73 284.65 238.76
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -5.55 -1.75 10.08 -7.29 -9.49 -5.30 6.21
Total Income 472.50 447.99 416.38 360.02 313.24 279.34 244.96
EXPENDITURE :
Raw Materials 206.47 174.27 185.21 154.76 137.22 125.12 108.09
Excise Duty 11.47 10.91 9.45 8.09 7.45 0.00 0.00
Power and Fuel Cost 30.66 29.99 28.05 29.69 26.63 23.03 18.80
Other Manufacturing Expenses 30.66 29.99 28.05 29.69 26.63 23.03 18.80
Employee Cost 28.95 25.09 20.65 19.63 15.87 13.93 11.63
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 308.20 270.25 271.42 241.85 213.82 185.11 157.31
Profit before Interest, Depreciation and Tax 384.33 374.12 366.97 361.26 327.18 300.07 164.06
Interest and Financial Charges 15.49 21.45 25.73 25.25 24.82 19.90 12.04
Profit before Depreciation and Tax 368.83 352.67 341.23 336.02 302.36 280.17 152.02
Depreciation 14.47 13.52 13.16 12.91 11.08 9.40 8.07
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 28.89 24.50 3.79 3.56 8.23 9.25 7.07
Tax 10.23 9.74 1.35 1.27 3.20 3.45 2.38
Profit After Tax 18.66 14.76 2.44 2.30 5.03 5.79 4.69
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. 18.66 14.76 2.44 2.30 5.03 5.79 4.69
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 23.87 17.88 5.62 5.04 7.01 8.26 7.73
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 0.90 0.72 0.72 1.08 1.08 1.08
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 0.26 0.20 0.14 0.10 0.03 0.05 0.05
Extraordinary Items 0.00 0.00 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 468.95 444.48 403.43 363.62 320.21 282.22 236.18
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -3.17 -2.22 9.93 -7.15 -8.94 -4.99 6.38
Total Income 465.78 442.25 413.36 356.46 311.27 277.24 242.56
EXPENDITURE :
Raw Materials 206.47 174.27 185.21 154.76 137.22 125.12 108.09
Excise Duty 11.47 10.91 9.45 0.00 7.45 0.00 0.00
Power and Fuel Cost 29.38 28.71 26.93 28.69 25.52 22.10 17.85
Other Manufacturing Expenses 29.38 28.71 26.93 28.69 25.52 22.10 17.85
Employee Cost 26.90 24.24 19.90 18.95 15.37 13.42 11.15
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 303.61 266.85 268.41 231.08 211.09 182.73 154.95
Profit before Interest, Depreciation and Tax 380.47 370.28 363.29 357.76 325.07 296.79 160.84
Interest and Financial Charges 15.48 21.45 25.73 25.24 24.82 19.89 12.03
Profit before Depreciation and Tax 364.99 348.83 337.55 332.52 300.25 276.90 148.80
Depreciation 14.37 13.41 13.05 12.81 10.98 9.32 7.99
Profit Before Tax 26.47 24.08 3.25 2.63 9.10 9.61 7.36
Tax 10.14 9.73 1.32 1.20 3.13 3.36 2.28
Profit After Tax 16.33 14.35 1.93 1.43 5.97 6.25 5.08
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 21.99 18.33 6.46 6.37 9.21 9.49 8.49
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 0.72 0.57 0.60 0.90 0.90 0.90
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 1.67 1.46 1.46 1.46 1.57 1.57 1.57
Extraordinary Items 0.00 0.00 -1.97 -1.35 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 1.19 2.10 1.45 1.50 1.05 2.67 1.16
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 9.25 7.21 8.67 2.18 6.03 9.04 5.73
Adjustments :
Depreciation 0.00 8.48 5.94 4.88 4.15 2.96 2.50
Interest (Net) 0.00 9.43 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 -0.09 -0.05 0.03 -0.20 -0.02
P/L on Sales of Invest 0.00 0.03 -0.07 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 -1.98 -4.49 -1.73 -6.69 -1.98 1.61
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 -10.11 19.48 -0.45 8.96 5.17 -2.08
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 0.06 6.17 7.42 4.18 2.96 2.93
Direct Taxes Paid 0.00 -4.26 -1.28 -1.05 -3.61 -1.53 -0.93
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 0.12 -0.06 -0.16 0.23 0.08
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 -0.02 0.01 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 52.53 8.02 14.85 4.81 5.80 8.70 9.35
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -46.72 -33.57 -7.94 -19.15 -9.26 -1.99
Sale of Fixed Assets 0.00 0.00 0.11 0.09 0.08 0.19 0.16
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 -0.30 -0.35 -0.01 0.00 0.00 0.00
Sale of Investments 0.00 0.66 1.69 0.03 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 1.14 1.00 1.07 0.77 0.71 0.53
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 -33.34 -45.66 -30.84 -6.77 -18.81 -8.16 -1.44
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 55.46 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 56.43 22.98 33.30 12.93 10.05
Proceed from Short Tem Borrowings 0.00 17.86 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 -1.23 -0.99 -0.99 -0.99 -0.82 -0.35
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -12.21 -8.30 -8.17 -5.78 -4.27 -3.36
Others -19.39 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -19.39 36.92 16.64 2.12 13.45 -2.16 -6.39
Net Inc./(Dec.) in Cash and Cash Equivalent -0.20 -0.72 0.65 0.16 0.44 -1.62 1.51
Cash and Cash Equivalents at End of the year 0.98 1.38 2.10 1.65 1.50 1.05 2.67
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 2.56 3.14 1.92 0.98 0.78 1.01 1.68
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 26.47 24.08 5.22 3.98 9.10 9.61 7.36
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 40.10 63.65 49.53 57.15 34.17 52.76 11.03
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 -20.26 -11.32 -7.49 -22.56 -23.56 -33.70 -45.23
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 -19.87 -52.91 -40.83 -33.64 -10.41 -19.39 33.54
Net Cash used in Financing Activities -19.87 -52.91 -40.83 -33.64 -10.41 -19.39 33.54
Net Inc./(Dec.) in Cash and Cash Equivalent -0.03 -0.58 1.21 0.95 0.20 -0.32 -0.67
Cash and Cash Equivalents at End of the year 2.52 2.56 3.13 1.92 0.98 0.69 1.01
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 126.15 73.82 111.08 236.49 100.21 73.06 108.12
Other Income 1.00 0.51 0.69 1.45 0.44 -0.14 1.37
Stock Adjustment -15.47 4.34 1.55 22.14 -20.77 5.08 2.35
Raw Material 80.03 37.56 59.80 110.83 72.74 36.48 52.84
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 12.69 8.94 8.50 8.93 7.59 7.00 7.48
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 36.62 29.34 33.72 48.35 38.77 24.43 31.65
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 8.46 -8.01 5.35 44.91 -0.02 0.51 12.87
Interest 4.82 3.30 3.15 4.04 4.84 3.17 3.57
Gross Profit 4.65 -10.80 2.88 40.87 -4.42 -2.79 10.67
Depreciation 3.47 4.11 4.17 4.35 3.89 3.09 3.64
Taxation 0.37 -5.52 -0.78 13.21 -2.10 -2.08 2.05
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 0.81 -9.39 -0.51 23.31 -6.21 -3.81 4.98
Minority Interest 0.00 0.00 0.00 0.00 0.04 0.04 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 0.81 -9.39 -0.51 24.75 -6.17 -3.77 4.98
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 7.19 7.19 7.19 7.19 7.19 7.19 7.19
EPS Before Extra Ordinary Items
Basic EPS 1.13 -13.06 -0.81 34.43 -8.59 0.00 6.80
Diluted EPS 1.13 -13.06 -0.81 34.43 -8.59 0.00 6.80
EPS After Extra Ordinary Items
Basic EPS 1.13 -13.06 -0.81 34.43 -8.59 0.00 6.80
Diluted EPS 1.13 -13.06 -0.81 34.43 -8.59 0.00 6.80
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 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 115.69 66.90 103.53 229.20 96.63 71.84 104.32
Other Income 2.27 0.36 0.84 1.36 0.27 0.75 0.90
Stock Adjustment -15.28 4.32 3.04 22.71 -19.33 6.05 1.36
Raw Material 80.03 37.56 59.80 110.83 72.74 35.48 53.19
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 10.42 6.89 6.77 7.73 7.00 6.34 6.84
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 30.35 24.02 29.69 45.46 36.97 24.00 29.96
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 8.75 -6.44 3.95 42.33 -0.97 -0.26 12.73
Interest 4.73 3.30 3.15 4.04 4.80 3.27 3.53
Gross Profit 6.28 -9.37 1.63 39.65 -5.50 -2.77 10.10
Depreciation 3.47 4.02 4.14 4.33 3.76 3.39 3.52
Taxation 0.53 -4.64 -0.86 12.36 -2.22 -2.13 2.28
Net Profit / Loss 2.28 -8.75 -1.65 22.97 -7.03 -4.03 4.31
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 7.19 7.19 7.19 7.19 7.19 7.19 7.19
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 3.17 -12.18 -2.30 31.96 -9.79 -5.61 6.00
Diluted EPS 3.17 -12.18 -2.30 31.96 -9.79 -5.61 6.00
EPS After Extra Ordinary Items
Basic EPS 3.17 -12.18 -2.30 31.96 -9.79 -5.61 6.00
Diluted EPS 3.17 -12.18 -2.30 31.96 -9.79 -5.61 6.00
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 550.33 199.97 347.56 478.05 166.12 304.78 449.74
Other Income 3.35 1.51 2.13 2.20 0.30 1.90 1.07
Stock Adjustment 11.94 -11.12 23.68 -5.55 -15.70 10.14 -1.75
Raw Material 288.17 117.59 170.62 260.50 109.22 151.28 249.37
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 39.20 21.63 17.43 28.95 14.58 14.37 25.09
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 147.56 65.96 82.07 134.85 63.20 71.64 118.03
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 51.04 0.45 50.26 56.63 -6.65 56.13 58.35
Interest 15.31 8.12 7.20 15.49 8.00 7.49 21.45
Gross Profit 39.07 -6.15 45.19 43.33 -7.21 50.54 37.96
Depreciation 16.13 7.58 8.52 14.47 6.98 7.49 13.52
Taxation 7.28 -5.15 12.43 10.23 -4.18 14.41 9.74
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 15.66 -8.58 24.24 18.63 -10.02 28.65 14.70
Minority Interest 0.00 0.00 0.00 0.03 0.04 -0.01 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.06
Net P/L After Minority Interest and Share Of Associates 15.66 -8.58 24.24 18.66 -9.98 28.64 14.76
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 7.19 7.19 7.19 7.19 7.19 7.19 7.19
EPS Before Extra Ordinary Items
Basic EPS 21.79 0.00 33.52 25.96 0.00 39.74 20.54
Diluted EPS 21.79 0.00 33.52 25.96 0.00 39.74 20.54
EPS After Extra Ordinary Items
Basic EPS 21.79 0.00 33.52 25.96 0.00 39.74 20.54
Diluted EPS 21.79 0.00 33.52 25.96 0.00 39.74 20.54
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 518.11 182.59 332.73 468.95 168.47 300.48 444.48
Other Income 4.53 2.63 2.19 1.93 1.02 1.13 1.05
Stock Adjustment 14.17 -10.95 25.74 -3.17 -13.27 10.10 -2.22
Raw Material 288.17 117.59 170.62 260.50 108.22 152.28 249.37
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 31.95 17.32 14.49 26.90 13.34 13.57 24.24
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 129.04 54.36 75.15 129.60 60.97 68.87 115.01
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 48.91 2.31 46.28 54.40 -1.23 55.40 57.89
Interest 15.22 8.03 7.19 15.48 8.06 7.42 21.45
Gross Profit 38.22 -3.09 41.28 40.85 -8.27 49.11 37.49
Depreciation 15.98 7.49 8.47 14.37 7.15 7.22 13.41
Taxation 7.39 -4.11 11.50 10.14 -4.35 14.50 9.73
Net Profit / Loss 14.85 -6.47 21.32 16.33 -11.06 27.39 14.35
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 7.19 7.19 7.19 7.19 7.19 7.19 7.19
Equity Dividend Rate 12.50 0.00 0.00 12.50 0.00 0.00 12.50
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 20.65 0.00 29.65 22.72 0.00 38.11 19.97
Diluted EPS 20.65 0.00 29.65 22.72 0.00 38.11 19.97
EPS After Extra Ordinary Items
Basic EPS 20.65 0.00 29.65 22.72 0.00 38.11 19.97
Diluted EPS 20.65 0.00 29.65 22.72 0.00 38.11 19.97