25 Sep 2018 | 7:47 AM
 

Vadilal Industries Ltd. Share Price Live (BSE)
0

BSE Code: 519156 | NSE Symbol: VADILALIND
471.90
-29.30
(-5.84 %)
24 Sep 2018 | 03:44 PM
Change company
  • Open (Rs)
    499.05
  • Prev. close (Rs.)
    501.20
  • High (Rs.)
    499.05
  • Low (Rs.)
    464.10
  • 52W H (Rs.)
    1,089.45
  • 52W L (Rs.)
    464.10
  • Volume
    5075
  • MCap (Rs in Cr.)
    339.21

Vadilal Industries Ltd. Financial Information

Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 21.79 26.52 20.46 3.33 3.16 6.96 8.06
Adjusted Cash EPS (Rs.) 44.23 47.29 39.26 21.64 21.12 22.37 21.14
Reported EPS (Rs.) 21.79 26.56 20.54 3.39 3.20 6.99 8.06
Reported Cash EPS (Rs.) 44.23 47.34 39.34 21.70 21.16 22.40 21.13
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 71.00 78.96 81.18 54.93 55.83 49.98 49.59
Book Value (Excl Rev Res) Per Share (Rs.) 71.00 78.96 81.18 54.93 55.83 49.98 49.59
Book Value (Incl Rev Res) Per Share (Rs.) 71.00 78.96 81.18 54.93 55.83 49.98 49.59
Net Operating Income Per Share (Rs.) 765.64 670.63 625.69 565.25 511.01 449.00 396.01
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 9.27 11.77 12.97 9.71 10.92 11.13 12.52
Gross Profit Margin (%) 6.34 8.67 9.96 6.47 7.41 7.69 9.22
Net Profit Margin (%) 2.84 3.96 3.28 0.59 0.62 1.55 2.01
Adjusted Cash Margin (%) 5.74 7.00 6.26 3.79 4.11 4.85 5.28
Adjusted Return On Net Worth (%) 15.65 22.26 22.01 4.53 4.45 10.04 12.56
Reported Return On Net Worth (%) 15.65 22.30 22.09 4.61 4.50 10.08 12.56
Return On long Term Funds (%) 22.36 37.72 40.77 25.89 21.61 26.28 22.57
LEVERAGE RATIOS
Long Term Debt / Equity 0.71 0.40 0.69 1.15 1.61 1.52 1.80
Total Debt/Equity 1.24 1.16 1.49 2.37 2.80 3.00 2.91
Owners fund as % of total Source 1.24 1.16 1.49 2.37 2.80 3.00 2.91
Fixed Assets Turnover Ratio 1.97 1.98 1.93 1.64 1.42 1.27 1.36
LIQUIDITY RATIOS
Current Ratio 1.25 1.03 1.01 1.10 1.20 1.43 1.46
Current Ratio (Inc. ST Loans) 0.71 0.56 0.60 0.58 0.62 0.60 0.72
Quick Ratio 0.52 0.23 0.34 0.35 0.36 0.45 0.67
Inventory Turnover Ratio 71.00 78.96 81.18 54.93 55.83 49.98 49.59
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 6.90 5.66 7.32 35.50 36.58 25.10 21.63
Dividend payout Ratio (Cash Profit) 3.40 3.17 3.82 5.54 5.52 7.83 8.24
Earning Retention Ratio 93.10 94.33 92.65 63.88 62.99 74.79 78.38
Cash Earnings Retention Ratio 96.60 96.82 96.17 94.44 94.47 92.16 91.76
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 3.90 2.91 3.53 8.05 9.41 9.30 8.83
Financial Charges Coverage Ratio 3.55 3.77 2.77 1.66 1.65 1.78 1.94
Fin. Charges Cov.Ratio (Post Tax) 3.08 3.13 2.32 1.61 1.60 1.65 1.76
COMPONENT RATIOS
Material Cost Component(% earnings) 55.93 56.28 55.79 58.51 58.61 59.73 58.79
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 1.97 1.98 1.93 1.64 1.42 1.27 1.36
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.) 331.93 330.61 332.32 331.47 333.26 334.81 334.39
EV / Net Sales (X) 0.60 0.69 0.74 0.82 0.91 1.04 1.17
EV / EBITDA (X) 6.10 5.49 5.59 7.77 7.99 7.59 8.68
MarketCap / Sales (X) 0.61 0.70 0.75 0.83 0.92 1.04 1.18
Retention Ratios (%) 93.10 94.34 92.68 64.50 63.42 74.90 78.37
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.61 0.70 0.75 0.83 0.92 1.04 1.18
Earning Yield (%) 0.05 0.06 0.04 0.01 0.01 0.01 0.02
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 20.65 23.14 19.97 5.42 3.86 8.31 8.70
Adjusted Cash EPS (Rs.) 42.89 43.78 38.62 23.58 21.68 23.59 21.66
Reported EPS (Rs.) 20.65 23.14 19.97 2.68 1.98 8.31 8.70
Reported Cash EPS (Rs.) 42.89 43.78 38.62 20.84 19.80 23.59 21.66
Dividend Per Share 1.25 1.25 1.25 1.00 1.00 1.50 1.50
Operating Profit Per Share (Rs.) 68.05 75.87 80.54 56.94 56.29 51.15 49.99
Book Value (Excl Rev Res) Per Share (Rs.) 68.05 75.87 80.54 56.94 56.29 51.15 49.99
Book Value (Incl Rev Res) Per Share (Rs.) 68.05 75.87 80.54 56.94 56.29 51.15 49.99
Net Operating Income Per Share (Rs.) 720.82 657.69 618.37 561.27 505.88 445.48 392.64
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 9.44 11.53 13.02 10.14 11.12 11.48 12.73
Gross Profit Margin (%) 6.35 8.39 10.00 6.90 7.60 8.05 9.43
Net Profit Margin (%) 2.86 3.51 3.22 0.47 0.39 1.86 2.19
Adjusted Cash Margin (%) 5.89 6.61 6.23 4.16 4.26 5.16 5.46
Adjusted Return On Net Worth (%) 8.57 10.42 21.17 7.20 5.26 11.46 13.19
Reported Return On Net Worth (%) 8.57 10.42 21.17 3.56 2.70 11.46 13.19
Return On long Term Funds (%) 15.34 22.04 40.09 26.88 21.66 26.51 22.63
LEVERAGE RATIOS
Long Term Debt / Equity 0.41 0.22 0.68 1.13 1.56 1.46 1.75
Total Debt/Equity 0.72 0.62 1.47 2.31 2.71 2.87 2.83
Owners fund as % of total Source 0.72 0.62 1.47 2.31 2.71 2.87 2.83
Fixed Assets Turnover Ratio 1.87 1.94 1.90 1.62 1.39 1.26 1.34
LIQUIDITY RATIOS
Current Ratio 1.24 1.01 1.02 1.11 1.21 1.45 1.47
Current Ratio (Inc. ST Loans) 0.81 0.59 0.60 0.58 0.63 0.61 0.72
Quick Ratio 0.54 0.23 0.34 0.36 0.38 0.49 0.68
Inventory Turnover Ratio 68.05 75.87 80.54 56.94 56.29 51.15 49.99
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 7.28 6.50 6.25 37.26 50.42 18.04 17.24
Dividend payout Ratio (Cash Profit) 3.50 3.43 3.23 4.79 5.05 6.35 6.92
Earning Retention Ratio 92.72 93.50 93.75 81.57 74.11 81.96 82.76
Cash Earnings Retention Ratio 96.50 96.57 96.77 95.76 95.39 93.65 93.08
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 4.02 3.15 3.59 7.39 9.17 8.82 8.62
Financial Charges Coverage Ratio 3.51 3.61 2.75 1.71 1.66 1.81 1.95
Fin. Charges Cov.Ratio (Post Tax) 3.03 2.97 2.29 1.58 1.56 1.68 1.78
COMPONENT RATIOS
Material Cost Component(% earnings) 58.15 56.97 56.34 58.82 59.06 60.15 59.28
Selling Cost Component 1.19 1.32 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 8.04 11.60 8.14 11.03 13.36 10.89 10.61
Import Comp. in Raw Mat. Consumed 0.00 0.00 2.79 0.63 2.13 1.80 0.81
Long term assets / Total Assets 1.87 1.94 1.90 1.62 1.39 1.26 1.34
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.) 333.36 333.20 332.63 331.84 333.56 335.41 334.68
EV / Net Sales (X) 0.64 0.70 0.75 0.82 0.92 1.05 1.19
EV / EBITDA (X) 6.24 5.79 5.64 7.54 7.94 7.47 8.62
MarketCap / Sales (X) 0.65 0.71 0.76 0.83 0.93 1.05 1.19
Retention Ratios (%) 92.72 93.50 93.75 62.74 49.58 81.96 82.76
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.65 0.71 0.76 0.83 0.93 1.05 1.19
Earning Yield (%) 0.04 0.05 0.04 0.01 0.00 0.02 0.02
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 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 92.85 78.41 59.62 45.65 43.78 42.62 38.93
Loan Funds
Secured Loans 124.04 99.00 78.67 104.66 123.34 119.86 97.94
Unsecured Loans 0.00 0.00 21.08 20.58 19.50 29.67 36.24
Minority Interest 0.32 0.32 0.35 0.08 0.08 0.09 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 224.40 184.92 166.90 178.16 193.89 199.42 180.38
USES OF FUNDS
Fixed Assets
Gross Block 383.66 364.41 352.67 341.23 336.02 302.36 280.17
Less : Revaluation Reserve 75.24 75.24 60.28 60.69 62.23 63.01 63.51
Less: Accum. Depreciation 126.94 113.45 127.87 115.71 107.88 94.97 83.86
Net Block 256.71 250.96 164.52 164.83 165.91 144.38 132.80
Capital Work in Progress 7.29 4.52 0.52 0.61 4.18 16.31 8.28
Investments 0.59 0.60 0.21 0.15 0.11 0.09 0.06
Net Current Assets
Current Assets, Loans and Advances 175.48 157.65 140.48 143.13 143.90 128.73 124.57
Less : Current Liabilities and Provisions 140.43 153.57 138.83 130.56 120.22 90.07 85.34
Total Net Current Assets 35.05 4.08 1.65 12.57 23.68 38.65 39.22
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 299.64 260.16 166.90 178.16 193.89 199.42 180.38
Note :
Book Value of Unquoted Investments 0.57 0.57 0.20 0.14 0.10 0.03 0.05
Market Value of Quoted Investments 0.02 0.03 0.02 0.02 0.02 0.02 0.02
Contingent liabilities 27.14 35.54 33.68 38.33 59.95 64.23 48.88
Number of Equity shares outstanding 0.72 0.72 0.72 0.72 0.72 0.72 0.72
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 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 165.87 152.29 60.62 46.94 45.49 44.91 40.20
Loan Funds
Secured Loans 71.28 68.49 78.67 104.66 123.34 119.14 97.94
Unsecured Loans 52.76 30.51 21.08 20.58 19.50 30.39 36.24
Total 297.10 258.48 167.55 179.37 195.52 201.63 181.56
USES OF FUNDS
Fixed Assets
Gross Block 377.88 360.80 348.83 337.55 332.52 300.25 276.90
Less : Revaluation Reserve 0.00 0.00 60.28 60.69 62.23 63.01 63.51
Less: Accum. Depreciation 124.26 110.90 125.31 113.26 105.54 92.74 81.72
Net Block 253.63 249.90 163.24 163.60 164.75 144.50 131.67
Capital Work in Progress 7.49 4.72 0.52 0.61 4.18 14.97 8.28
Investments 2.92 1.58 1.47 1.47 1.47 1.58 1.58
Net Current Assets
Current Assets, Loans and Advances 171.11 154.65 140.30 142.82 145.15 130.28 125.06
Less : Current Liabilities and Provisions 138.04 152.37 137.97 129.14 120.04 89.70 85.03
Total Net Current Assets 33.07 2.28 2.33 13.68 25.11 40.58 40.03
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 297.10 258.48 167.55 179.37 195.52 201.63 181.56
Note :
Book Value of Unquoted Investments 2.90 1.55 1.46 1.46 1.46 1.57 1.57
Market Value of Quoted Investments 0.00 0.00 0.02 0.02 0.02 0.01 0.02
Contingent liabilities 35.75 48.99 44.07 45.97 89.67 74.16 51.89
Number of Equity shares outstanding 0.72 0.72 0.72 0.72 0.72 0.72 0.72
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 550.33 482.04 449.74 406.30 367.31 322.73 284.65
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 11.94 -5.55 -1.75 10.08 -7.29 -9.49 -5.30
Total Income 562.26 476.49 447.99 416.38 360.02 313.24 279.34
EXPENDITURE :
Raw Materials 288.17 260.50 174.27 185.21 154.76 137.22 125.12
Excise Duty 4.93 11.64 10.91 9.45 8.09 7.45 0.00
Power and Fuel Cost 32.05 30.66 29.99 28.05 29.69 26.63 23.03
Other Manufacturing Expenses 32.05 30.66 29.99 28.05 29.69 26.63 23.03
Employee Cost 39.20 28.74 25.09 20.65 19.63 15.87 13.93
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 396.41 362.20 270.25 271.42 241.85 213.82 185.11
Profit before Interest, Depreciation and Tax 398.97 380.39 374.12 366.97 361.26 327.18 300.07
Interest and Financial Charges 15.31 15.98 21.45 25.73 25.25 24.82 19.90
Profit before Depreciation and Tax 383.66 364.41 352.67 341.23 336.02 302.36 280.17
Depreciation 16.13 14.93 13.52 13.16 12.91 11.08 9.40
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 22.94 29.32 24.50 3.79 3.56 8.23 9.25
Tax 7.28 10.23 9.74 1.35 1.27 3.20 3.45
Profit After Tax 15.66 19.09 14.76 2.44 2.30 5.03 5.79
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. 15.66 19.09 14.76 2.44 2.30 5.03 5.79
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 39.97 25.36 17.88 5.62 5.04 7.01 8.26
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 1.08 1.08 0.90 0.72 0.72 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 0.57 0.57 0.20 0.14 0.10 0.03 0.05
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 518.11 472.74 444.48 403.43 363.62 320.21 282.22
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 14.17 -3.17 -2.22 9.93 -7.15 -8.94 -4.99
Total Income 532.28 469.57 442.25 413.36 356.46 311.27 277.24
EXPENDITURE :
Raw Materials 288.17 260.50 174.27 185.21 154.76 137.22 125.12
Excise Duty 4.93 11.64 10.91 9.45 0.00 7.45 0.00
Power and Fuel Cost 30.73 29.38 28.71 26.93 28.69 25.52 22.10
Other Manufacturing Expenses 30.73 29.38 28.71 26.93 28.69 25.52 22.10
Employee Cost 31.95 26.45 24.24 19.90 18.95 15.37 13.42
Selling and Administration Expenses 6.20 6.26 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 392.72 363.62 266.85 268.41 231.08 211.09 182.73
Profit before Interest, Depreciation and Tax 393.11 376.77 370.28 363.29 357.76 325.07 296.79
Interest and Financial Charges 15.22 15.97 21.45 25.73 25.24 24.82 19.89
Profit before Depreciation and Tax 377.88 360.80 348.83 337.55 332.52 300.25 276.90
Depreciation 15.98 14.83 13.41 13.05 12.81 10.98 9.32
Profit Before Tax 22.24 26.78 24.08 3.25 2.63 9.10 9.61
Tax 7.39 10.14 9.73 1.32 1.20 3.13 3.36
Profit After Tax 14.85 16.63 14.35 1.93 1.43 5.97 6.25
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 37.23 23.47 18.33 6.46 6.37 9.21 9.49
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 1.08 1.08 0.72 0.57 0.60 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 2.90 1.55 1.46 1.46 1.46 1.57 1.57
Extraordinary Items 0.00 0.00 0.00 -1.97 -1.35 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 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Cash and Cash Equivalents at Beginning of the year 1.22 0.91 3.14 1.92 0.98 0.78 1.01
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 22.24 26.78 24.08 5.22 3.98 9.10 9.61
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 18.03 43.16 63.65 49.53 57.15 34.17 52.76
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 -24.40 -23.02 -11.32 -7.49 -22.56 -23.56 -33.70
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 6.21 -19.82 -52.91 -40.83 -33.64 -10.41 -19.39
Net Cash used in Financing Activities 6.21 -19.82 -52.91 -40.83 -33.64 -10.41 -19.39
Net Inc./(Dec.) in Cash and Cash Equivalent -0.16 0.32 -0.58 1.21 0.95 0.20 -0.32
Cash and Cash Equivalents at End of the year 1.06 1.22 2.56 3.13 1.92 0.98 0.69
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 229.16 126.15 73.82 111.08 236.49 100.21 73.06
Other Income 1.96 1.00 0.51 0.69 1.45 0.44 -0.14
Stock Adjustment 3.98 -15.47 4.34 1.55 22.14 -20.77 5.08
Raw Material 109.48 80.03 37.56 59.80 110.83 72.74 36.48
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 13.78 12.69 8.94 8.50 8.93 7.59 7.00
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 39.93 36.62 29.34 33.72 48.35 38.77 24.43
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 55.64 8.46 -8.01 5.35 44.91 -0.02 0.51
Interest 3.48 4.82 3.30 3.15 4.04 4.84 3.17
Gross Profit 54.12 4.65 -10.80 2.88 40.87 -4.42 -2.79
Depreciation 4.31 3.47 4.11 4.17 4.35 3.89 3.09
Taxation 17.45 0.37 -5.52 -0.78 13.21 -2.10 -2.08
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 32.35 0.81 -9.39 -0.51 23.31 -6.21 -3.81
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.04 0.04
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 32.37 0.81 -9.39 -0.51 24.75 -6.17 -3.77
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 45.00 1.13 -13.06 -0.81 34.43 -8.59 0.00
Diluted EPS 45.00 1.13 -13.06 -0.81 34.43 -8.59 0.00
EPS After Extra Ordinary Items
Basic EPS 45.00 1.13 -13.06 -0.81 34.43 -8.59 0.00
Diluted EPS 45.00 1.13 -13.06 -0.81 34.43 -8.59 0.00
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 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 213.13 115.69 66.90 103.53 229.20 96.63 71.84
Other Income 2.02 2.27 0.36 0.84 1.36 0.27 0.75
Stock Adjustment 5.48 -15.28 4.32 3.04 22.71 -19.33 6.05
Raw Material 109.48 80.03 37.56 59.80 110.83 72.74 35.48
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 11.04 10.42 6.89 6.77 7.73 7.00 6.34
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 34.09 30.35 24.02 29.69 45.46 36.97 24.00
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 50.65 8.75 -6.44 3.95 42.33 -0.97 -0.26
Interest 3.48 4.73 3.30 3.15 4.04 4.80 3.27
Gross Profit 49.20 6.28 -9.37 1.63 39.65 -5.50 -2.77
Depreciation 4.25 3.47 4.02 4.14 4.33 3.76 3.39
Taxation 16.09 0.53 -4.64 -0.86 12.36 -2.22 -2.13
Net Profit / Loss 28.86 2.28 -8.75 -1.65 22.97 -7.03 -4.03
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 40.15 3.17 -12.18 -2.30 31.96 -9.79 -5.61
Diluted EPS 40.15 3.17 -12.18 -2.30 31.96 -9.79 -5.61
EPS After Extra Ordinary Items
Basic EPS 40.15 3.17 -12.18 -2.30 31.96 -9.79 -5.61
Diluted EPS 40.15 3.17 -12.18 -2.30 31.96 -9.79 -5.61
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