21 Sep 2018 | 8:15 PM
 

Vaibhav Global Ltd. Share Price Live (BSE)
0

BSE Code: 532156 | NSE Symbol: VAIBHAVGBL
750.00
-11.50
(-1.51 %)
21 Sep 2018 | 03:43 PM
Change company
  • Open (Rs)
    760.00
  • Prev. close (Rs.)
    761.50
  • High (Rs.)
    770.00
  • Low (Rs.)
    735.00
  • 52W H (Rs.)
    795.00
  • 52W L (Rs.)
    520.50
  • Volume
    3334
  • MCap (Rs in Cr.)
    2,445.98

Vaibhav Global 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.) 34.52 19.82 12.25 31.86 47.41 24.36 24.78
Adjusted Cash EPS (Rs.) 42.33 28.85 19.53 35.53 49.73 26.65 27.65
Reported EPS (Rs.) 34.52 19.82 12.25 31.86 47.41 -26.70 21.61
Reported Cash EPS (Rs.) 42.33 28.85 19.53 35.53 49.73 -24.42 24.48
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 45.55 26.46 17.71 41.37 44.20 19.93 23.34
Book Value (Excl Rev Res) Per Share (Rs.) 45.55 26.46 17.71 41.37 44.20 19.93 23.34
Book Value (Incl Rev Res) Per Share (Rs.) 45.55 26.46 17.71 41.37 44.20 19.93 23.34
Net Operating Income Per Share (Rs.) 483.48 441.61 392.58 424.80 403.49 278.47 203.95
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 9.42 5.99 4.51 9.73 10.95 7.15 11.44
Gross Profit Margin (%) 7.80 3.94 2.65 8.87 10.37 6.33 10.03
Net Profit Margin (%) 7.13 4.48 3.12 7.50 11.74 -9.58 10.59
Adjusted Cash Margin (%) 8.69 6.46 4.90 8.28 12.00 9.18 12.98
Adjusted Return On Net Worth (%) 20.44 14.86 10.84 31.45 65.48 67.84 35.49
Reported Return On Net Worth (%) 20.44 14.86 10.83 31.45 65.48 -74.35 30.95
Return On long Term Funds (%) 24.25 16.68 13.97 41.16 67.65 45.56 28.17
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.01 0.00 0.08 0.80 0.49
Total Debt/Equity 0.12 0.19 0.30 0.23 0.41 1.63 0.92
Owners fund as % of total Source 0.12 0.19 0.30 0.23 0.41 1.63 0.92
Fixed Assets Turnover Ratio 2.78 2.90 2.90 3.75 4.11 2.45 1.58
LIQUIDITY RATIOS
Current Ratio 4.32 3.43 3.42 3.33 2.90 3.48 3.35
Current Ratio (Inc. ST Loans) 2.26 1.68 1.37 1.51 1.35 1.21 1.07
Quick Ratio 1.70 1.38 1.29 1.52 1.47 1.36 1.42
Inventory Turnover Ratio 45.55 26.46 17.71 41.37 44.20 19.93 23.34
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 9.03 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 8.10 0.00 0.00 0.00
Earning Retention Ratio 100.00 100.00 100.00 90.97 100.00 0.00 100.00
Cash Earnings Retention Ratio 100.00 100.00 100.00 91.90 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.48 0.88 1.72 0.66 0.60 1.68 1.82
Financial Charges Coverage Ratio 36.99 15.91 11.03 20.03 12.23 7.02 7.09
Fin. Charges Cov.Ratio (Post Tax) 33.10 15.67 10.30 16.69 12.04 -4.41 6.37
COMPONENT RATIOS
Material Cost Component(% earnings) 37.94 37.65 33.21 36.09 32.30 37.15 38.44
Selling Cost Component 1.01 0.94 1.66 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 2.78 2.90 2.90 3.75 4.11 2.45 1.58
Bonus Component In Equity Capital (%) 22.38 22.42 22.44 22.52 22.67 22.75 23.01
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 2,355.67 2,348.50 2,366.76 2,356.89 2,351.08 2,377.24 2,404.47
EV / Net Sales (X) 1.50 1.63 1.86 1.71 1.81 2.66 3.72
EV / EBITDA (X) 14.83 23.04 31.44 16.05 13.26 23.41 23.50
MarketCap / Sales (X) 1.54 1.68 1.90 1.76 1.87 2.71 3.75
Retention Ratios (%) 0.00 0.00 0.00 90.97 0.00 0.00 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 14.97 8.88
Price / Sales (X) 1.54 1.68 1.89 1.75 1.84 2.67 3.64
Earning Yield (%) 0.05 0.03 0.02 0.04 0.06 -0.04 0.03
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 9.45 6.86 5.58 9.25 15.47 5.43 4.53
Adjusted Cash EPS (Rs.) 10.60 9.42 7.27 10.97 16.23 6.11 5.01
Reported EPS (Rs.) 9.45 6.86 5.58 9.25 16.52 8.23 4.45
Reported Cash EPS (Rs.) 10.60 9.42 7.27 10.97 17.29 8.91 4.93
Dividend Per Share 0.00 0.00 0.00 2.40 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 11.89 11.83 9.48 11.92 10.25 7.14 4.99
Book Value (Excl Rev Res) Per Share (Rs.) 11.89 11.83 9.48 11.92 10.25 7.14 4.99
Book Value (Incl Rev Res) Per Share (Rs.) 11.89 11.83 9.48 11.92 10.25 7.14 4.99
Net Operating Income Per Share (Rs.) 144.25 148.10 110.90 124.62 108.24 77.70 55.74
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 8.24 7.98 8.54 9.56 9.46 9.19 8.95
Gross Profit Margin (%) 7.44 6.25 7.02 8.18 8.76 8.30 8.08
Net Profit Margin (%) 6.55 4.63 5.03 7.42 15.26 10.24 7.97
Adjusted Cash Margin (%) 7.27 6.32 6.42 8.55 13.76 7.60 8.41
Adjusted Return On Net Worth (%) 5.66 4.39 3.81 6.60 11.47 4.46 4.27
Reported Return On Net Worth (%) 5.66 4.39 3.81 6.60 12.25 6.77 4.19
Return On long Term Funds (%) 7.25 6.49 6.87 9.94 13.64 6.04 5.95
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.04 0.24 0.33
Total Debt/Equity 0.12 0.14 0.20 0.13 0.17 0.40 0.51
Owners fund as % of total Source 0.12 0.14 0.20 0.13 0.17 0.40 0.51
Fixed Assets Turnover Ratio 0.79 0.84 0.67 0.79 0.66 0.47 0.34
LIQUIDITY RATIOS
Current Ratio 8.56 5.70 4.66 6.08 5.00 6.80 6.46
Current Ratio (Inc. ST Loans) 1.79 1.49 1.18 1.61 1.94 2.06 1.67
Quick Ratio 5.33 3.78 2.54 4.09 3.67 5.19 4.74
Inventory Turnover Ratio 11.89 11.83 9.48 11.92 10.25 7.14 4.99
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 25.94 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 21.86 0.00 0.00 0.00
Earning Retention Ratio 100.00 100.00 100.00 74.06 100.00 100.00 100.00
Cash Earnings Retention Ratio 100.00 100.00 100.00 78.14 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.93 2.36 3.95 1.67 1.39 5.78 8.01
Financial Charges Coverage Ratio 13.80 8.55 8.64 9.50 5.46 2.68 2.35
Fin. Charges Cov.Ratio (Post Tax) 12.03 7.34 6.35 7.67 5.73 3.45 2.31
COMPONENT RATIOS
Material Cost Component(% earnings) 70.79 69.21 68.11 70.64 69.51 71.58 75.10
Selling Cost Component 0.31 0.05 0.02 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 88.99 86.85 83.50 92.24 92.11
Import Comp. in Raw Mat. Consumed 0.00 0.00 45.00 38.00 63.00 47.00 55.66
Long term assets / Total Assets 0.79 0.84 0.67 0.79 0.66 0.47 0.34
Bonus Component In Equity Capital (%) 22.38 22.42 22.44 22.52 22.67 22.75 23.01
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 2,394.09 2,409.72 2,413.97 2,413.14 2,391.89 2,404.84 2,414.09
EV / Net Sales (X) 5.09 5.00 6.69 5.98 6.87 9.65 13.66
EV / EBITDA (X) 55.41 58.33 63.17 47.63 37.30 76.92 86.03
MarketCap / Sales (X) 5.16 5.03 6.72 6.00 6.96 9.73 13.71
Retention Ratios (%) 0.00 0.00 0.00 74.06 0.00 0.00 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 5.50 6.19
Price / Sales (X) 5.15 5.02 6.70 5.96 6.86 9.56 13.33
Earning Yield (%) 0.01 0.01 0.01 0.01 0.02 0.01 0.01
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 32.58 32.53 32.50 32.38 32.18 32.06 31.70
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 44.00 44.00
Init. Contribution Settler 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Share Application Money 0.04 0.01 0.00 0.00 0.04 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 517.53 401.84 334.86 295.55 200.76 83.08 189.65
Loan Funds
Secured Loans 66.58 82.72 109.16 76.20 94.29 133.59 156.06
Unsecured Loans 0.00 0.00 0.00 0.00 2.10 9.60 3.80
Minority Interest 0.00 0.00 0.01 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 616.73 517.11 476.53 404.13 329.37 302.33 425.21
USES OF FUNDS
Fixed Assets
Gross Block 141.54 136.94 210.35 138.19 119.06 113.40 252.69
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 21.79 10.75 84.55 62.33 52.92 55.75 50.05
Net Block 119.75 126.19 125.80 75.86 66.14 57.65 202.64
Capital Work in Progress 0.00 0.00 2.82 1.16 0.00 0.03 0.04
Investments 11.51 4.62 2.88 33.08 2.95 0.08 13.09
Net Current Assets
Current Assets, Loans and Advances 631.57 545.15 487.77 420.09 397.26 343.24 298.68
Less : Current Liabilities and Provisions 146.10 158.85 142.74 126.06 136.98 98.67 89.25
Total Net Current Assets 485.47 386.30 345.03 294.04 260.28 244.57 209.43
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 616.73 517.11 476.53 404.13 329.37 302.33 425.21
Note :
Book Value of Unquoted Investments 11.51 4.21 0.52 30.52 0.52 529.91 13.59
Market Value of Quoted Investments 0.00 0.00 2.23 2.49 2.40 0.03 0.04
Contingent liabilities 8.02 11.40 44.46 69.03 160.46 169.05 157.33
Number of Equity shares outstanding 3.26 3.26 3.25 3.24 3.22 3.21 3.17
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 32.58 32.53 32.50 32.38 32.18 32.06 31.70
Share Application Money 0.00 0.00 0.00 0.00 0.04 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 44.00 44.00
Reserves and Surplus 511.12 474.88 443.59 421.18 401.69 357.26 304.49
Loan Funds
Secured Loans 66.58 72.37 93.42 59.50 70.51 103.60 123.58
Unsecured Loans 0.00 0.00 0.00 0.00 2.10 9.60 3.80
Total 610.28 579.78 569.52 513.06 506.51 546.52 507.57
USES OF FUNDS
Fixed Assets
Gross Block 51.10 49.77 62.70 41.10 30.05 33.26 28.52
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 10.20 7.39 21.07 17.53 12.46 17.15 15.52
Net Block 40.90 42.38 41.63 23.56 17.59 16.11 12.99
Capital Work in Progress 0.00 0.00 2.82 1.16 0.00 0.03 0.04
Investments 304.07 296.77 292.56 270.07 212.28 214.94 258.35
Net Current Assets
Current Assets, Loans and Advances 300.42 291.78 296.01 261.27 345.82 369.80 279.44
Less : Current Liabilities and Provisions 35.10 51.15 63.51 43.00 69.17 54.36 43.25
Total Net Current Assets 265.31 240.63 232.50 218.27 276.65 315.44 236.19
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 610.28 579.78 569.52 513.06 506.51 546.52 507.57
Note :
Book Value of Unquoted Investments 304.07 296.77 557.45 534.95 477.15 529.85 536.06
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.03 0.03 0.04
Contingent liabilities 8.02 23.58 44.46 59.94 62.86 6.81 160.21
Number of Equity shares outstanding 3.26 3.25 3.25 3.24 3.22 3.21 3.17
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,575.40 1,438.94 1,275.85 1,375.52 1,298.27 892.89 646.50
Other Income 211.96 60.86 71.33 82.40 71.04 52.25 30.36
Stock Adjustments -28.84 -33.84 -26.43 -44.13 17.09 -25.92 -17.21
Total Income 1,758.53 1,465.96 1,320.75 1,413.78 1,386.40 919.23 659.64
EXPENDITURE :
Raw Materials 309.45 310.19 227.15 269.85 229.43 170.33 125.27
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 4.54 4.50 3.58 3.19 2.25 1.70 1.27
Other Manufacturing Expenses 216.50 65.36 74.91 85.58 73.29 53.95 31.63
Employee Cost 271.01 250.20 233.70 216.42 206.90 141.93 90.46
Selling and Administration Expenses 15.99 13.57 21.27 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 817.48 643.81 560.61 575.03 511.87 367.92 248.64
Profit before Interest, Depreciation and Tax 145.83 143.35 217.17 145.53 133.55 127.86 267.12
Interest and Financial Charges 4.30 6.41 6.82 7.33 14.50 14.46 14.44
Profit before Depreciation and Tax 141.54 136.94 210.35 138.19 119.06 113.40 252.69
Depreciation 25.45 29.41 23.65 11.88 7.47 7.32 9.08
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 129.15 66.09 44.79 127.67 155.28 -83.95 68.74
Tax 16.68 1.51 4.97 24.50 2.75 1.66 0.23
Profit After Tax 112.47 64.58 39.82 103.16 152.53 -85.61 68.51
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. 112.47 64.58 39.82 103.16 152.53 -85.61 68.51
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 120.43 -256.31 -258.83 -284.33 -341.94 -494.47 -408.86
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 7.78 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 11.51 4.21 0.52 30.52 0.52 529.91 13.59
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 -163.73 -10.05
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 470.02 481.84 360.60 403.78 348.27 249.13 176.69
Other Income 39.25 40.26 32.27 32.29 27.48 16.88 6.84
Stock Adjustments -0.23 11.22 -5.38 -4.72 -0.56 -1.78 -1.96
Total Income 509.04 533.32 387.49 431.36 375.19 264.23 181.57
EXPENDITURE :
Raw Materials 309.07 310.19 227.15 269.85 229.80 173.02 126.02
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 4.54 4.32 3.58 3.19 2.25 1.70 1.26
Other Manufacturing Expenses 43.79 44.58 35.85 35.48 29.73 18.58 8.11
Employee Cost 38.45 38.31 35.78 31.73 29.05 22.44 16.25
Selling and Administration Expenses 1.50 0.25 0.09 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 397.35 397.64 302.45 340.24 290.82 215.74 151.64
Profit before Interest, Depreciation and Tax 54.23 54.60 67.12 46.43 41.80 44.92 40.46
Interest and Financial Charges 3.13 4.83 4.42 5.33 11.75 11.66 11.94
Profit before Depreciation and Tax 51.10 49.77 62.70 41.10 30.05 33.26 28.52
Depreciation 3.75 8.34 5.50 5.58 2.46 2.19 1.53
Profit Before Tax 36.33 28.14 28.29 39.75 53.30 26.48 14.32
Tax 5.53 5.82 10.14 9.78 0.14 0.10 0.23
Profit After Tax 30.79 22.32 18.16 29.98 53.16 26.38 14.09
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 101.60 -193.50 -246.12 -249.95 -232.54 -285.70 -312.08
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 6.23 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 304.07 296.77 557.45 534.95 477.15 529.85 536.06
Extraordinary Items 0.03 -0.04 0.00 0.00 3.39 8.98 -0.27
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 17.76 11.74 14.59 50.66 41.56 178.62 5.75
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 68.74 42.40 -57.53 -153.09 -183.05 -23.84 38.06
Adjustments :
Depreciation 0.00 8.11 8.75 12.46 11.25 7.00 2.78
Interest (Net) 0.00 13.09 14.64 18.60 11.91 8.68 3.68
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.38 0.50 0.30 -0.07 0.00 0.01
P/L on Sales of Invest 0.00 0.00 0.00 0.00 -0.26 -0.49 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 -11.96 6.83 40.41 -5.34 22.80 -93.06
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 -7.25 -28.89 -77.11 67.10 24.43 47.18
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 -0.28 -0.18 -2.25 -1.97 -4.55 -1.90
Direct Taxes Paid 0.00 -0.06 -0.04 -0.30 -1.52 -1.68 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 -0.05 -0.13 -0.01 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 -3.96 0.86 0.13
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 51.63 53.76 -26.93 34.62 -178.53 -72.07 -163.53
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -6.46 -2.30 -12.23 -18.70 -27.27 -29.29
Sale of Fixed Assets 0.00 0.55 16.64 10.78 0.09 0.01 0.03
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 -18.53 0.00 0.00 0.00
Sale of Investments 0.00 -4.00 0.00 0.00 4.92 1.32 -10.05
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.16 0.17 2.74 1.97 4.55 1.46
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 -2.73 -9.76 9.09 -17.24 -11.72 -23.31 -289.65
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 -2.56 73.32 0.00 44.26 6.20 76.34
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 1.89 0.00 6.15 60.68 2.05 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 1.76 0.00 -27.63 9.82 -34.18 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 -1.83 -4.72 -3.01
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -13.09 -14.64 -18.60 -11.91 -8.68 -3.68
Others -47.98 0.00 -2.33 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -47.98 -35.63 14.99 -53.45 199.35 -41.68 625.59
Net Inc./(Dec.) in Cash and Cash Equivalent 0.92 8.37 -2.85 -36.07 9.10 -137.06 172.41
Cash and Cash Equivalents at End of the year 18.68 20.11 11.74 14.59 50.66 41.56 178.17
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 8.26 39.11 10.78 16.67 7.54 12.28 4.03
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 29.46 28.29 39.75 49.91 17.42 14.32 3.04
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 0.00 0.00 52.61 50.84 48.25 49.53 -0.38
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 0.00 0.00 0.32 49.37 -5.16 -2.92 15.76
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 0.00 0.00 -54.60 -87.55 -33.96 -51.35 -7.13
Net Cash used in Financing Activities 0.00 0.00 -54.60 -87.55 -33.96 -51.35 -7.13
Net Inc./(Dec.) in Cash and Cash Equivalent 9.35 -30.85 -1.67 12.66 9.13 -4.74 8.25
Cash and Cash Equivalents at End of the year 17.60 8.26 9.11 29.33 16.67 7.54 12.28
Rs in Cr Jun 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 390.12 462.81 354.13 329.65 374.24 408.66 348.96
Other Income 3.92 2.01 2.51 6.07 4.01 0.55 0.72
Stock Adjustment -16.18 -5.45 -17.94 -30.64 25.80 -7.30 -20.45
Raw Material 78.41 89.93 62.02 67.89 76.00 86.95 84.43
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 73.37 68.82 63.71 64.56 64.10 64.98 61.19
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 122.38 137.74 131.92 127.67 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 17.38 18.42 17.68 17.25 155.66 168.46 155.02
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 40.48 59.74 28.49 19.02 25.47 34.40 16.71
Interest 1.59 0.91 0.70 1.43 1.18 2.02 1.59
Gross Profit 42.81 60.83 30.29 23.66 28.30 32.94 15.83
Depreciation 5.96 5.63 6.65 7.42 8.13 7.51 7.14
Taxation 6.80 9.67 3.68 1.17 3.42 3.13 1.42
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 2.84 0.00 0.00
Net Profit / Loss 30.05 45.53 19.96 15.07 19.60 22.30 7.27
Minority Interest 0.00 0.00 0.00 0.00 -0.02 -0.02 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 30.05 45.53 19.96 15.07 19.58 22.28 7.27
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 32.60 32.57 32.54 32.54 32.53 32.52 32.51
EPS Before Extra Ordinary Items
Basic EPS 9.22 13.99 6.46 5.00 6.01 6.85 2.23
Diluted EPS 8.90 13.58 6.22 4.89 6.01 6.85 2.23
EPS After Extra Ordinary Items
Basic EPS 9.22 13.99 6.46 5.00 6.01 6.85 2.23
Diluted EPS 8.90 13.58 6.22 4.89 6.01 6.85 2.23
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 120.59 125.38 133.38 102.60 105.66 118.35 131.12
Other Income 1.42 1.35 1.04 1.09 4.00 0.71 0.46
Stock Adjustment 0.06 1.21 -0.77 0.61 -1.28 -0.98 2.98
Raw Material 78.41 89.23 89.93 62.02 67.89 76.00 86.95
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 9.79 10.78 8.94 8.74 9.68 9.75 9.38
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 5.06 6.16 5.71 5.46 4.87 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 10.78 11.78 12.55 12.08 12.10 17.26 20.10
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 13.55 4.12 12.17 10.17 9.27 14.15 8.21
Interest 1.36 0.95 0.73 0.44 1.00 1.00 1.47
Gross Profit 13.61 4.51 12.48 10.81 12.27 13.87 7.20
Depreciation 0.94 0.93 0.95 0.91 0.96 2.32 2.25
Taxation 2.24 1.00 0.95 0.18 3.40 1.30 -0.92
Net Profit / Loss 10.43 2.58 10.58 9.72 7.91 10.25 5.87
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 32.60 32.58 32.57 32.54 32.54 32.53 32.52
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 3.20 0.79 3.31 2.93 2.43 3.15 1.80
Diluted EPS 3.09 0.77 3.16 2.84 2.37 3.15 1.80
EPS After Extra Ordinary Items
Basic EPS 3.20 0.79 3.31 2.93 2.43 3.15 1.80
Diluted EPS 3.09 0.77 3.16 2.84 2.37 3.15 1.80
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,575.40 888.63 686.78 1,438.94 782.89 663.59 1,288.96
Other Income 10.47 4.88 5.58 15.70 4.57 1.20 4.62
Stock Adjustment -28.84 19.73 -48.57 -33.84 18.50 -40.36 -26.43
Raw Material 309.45 179.54 129.92 310.19 162.95 147.24 227.15
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 271.01 138.94 128.27 250.20 129.08 116.62 233.70
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 521.56 265.77 259.59 529.15 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 70.27 35.69 34.93 71.02 324.11 305.56 592.96
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 148.43 97.93 50.50 86.21 59.87 36.09 70.65
Interest 4.30 2.17 2.13 6.41 3.20 3.21 6.82
Gross Profit 154.60 100.65 53.95 95.50 61.24 34.08 68.44
Depreciation 25.45 11.38 14.07 29.41 15.64 13.78 23.65
Taxation 16.68 11.83 4.85 1.51 6.55 4.43 4.97
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 2.84 0.00 0.00
Net Profit / Loss 112.47 77.44 35.03 64.58 41.89 15.87 39.82
Minority Interest 0.00 0.00 0.00 0.00 -0.04 0.00 -0.01
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 112.47 77.44 35.03 64.58 41.86 15.87 39.82
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 32.58 32.58 32.54 32.53 32.53 32.51 32.50
EPS Before Extra Ordinary Items
Basic EPS 34.55 0.00 11.47 19.85 0.00 4.88 12.27
Diluted EPS 33.60 0.00 11.11 19.34 0.00 4.88 12.27
EPS After Extra Ordinary Items
Basic EPS 34.55 0.00 11.47 19.85 0.00 4.88 12.27
Diluted EPS 33.60 0.00 11.11 19.34 0.00 4.88 12.27
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 470.02 258.75 211.29 482.21 249.46 233.58 365.59
Other Income 4.47 2.39 2.05 2.82 1.17 0.82 2.41
Stock Adjustment -0.23 0.44 -0.67 11.22 2.00 9.22 -5.38
Raw Material 309.07 179.15 129.92 310.19 162.95 147.24 227.15
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 38.45 19.72 18.42 36.93 19.13 17.80 35.78
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 21.88 11.87 10.33 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 48.51 24.33 24.19 72.18 37.37 34.81 59.41
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 38.74 16.29 22.47 39.81 22.36 18.28 35.81
Interest 3.13 1.69 1.44 4.83 2.47 2.36 4.42
Gross Profit 40.07 17.00 23.08 37.80 21.06 16.74 33.79
Depreciation 3.75 1.88 1.87 8.34 4.57 3.77 5.50
Taxation 5.53 1.95 3.58 7.42 0.38 5.43 10.14
Net Profit / Loss 30.79 13.16 17.63 23.65 16.11 7.53 18.16
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 1.60 0.00 0.00 0.00
Equity Capital 32.58 32.58 32.54 32.53 32.53 32.51 32.50
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 9.46 0.00 5.36 7.27 0.00 2.32 5.59
Diluted EPS 9.20 0.00 5.20 7.27 0.00 2.32 5.59
EPS After Extra Ordinary Items
Basic EPS 9.46 0.00 5.36 7.27 0.00 2.32 5.59
Diluted EPS 9.20 0.00 5.20 7.27 0.00 2.32 5.59