19 Jul 2018 | 3:46 AM
 

VIP Industries Ltd. Share Price Live (BSE)
0

BSE Code: 507880 | NSE Symbol: VIPIND
410.60
-0.05
(-0.01 %)
18 Jul 2018 | 03:51 PM
Change company
  • Open (Rs)
    406.00
  • Prev. close (Rs.)
    410.65
  • High (Rs.)
    416.55
  • Low (Rs.)
    406.00
  • 52W H (Rs.)
    460.95
  • 52W L (Rs.)
    170.50
  • Volume
    26714
  • MCap (Rs in Cr.)
    5,802.48

VIP 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.) 8.97 6.03 4.70 2.99 2.96 2.23 4.78
Adjusted Cash EPS (Rs.) 9.88 6.99 5.71 4.23 4.17 3.64 6.01
Reported EPS (Rs.) 8.97 6.03 4.70 3.30 4.08 2.23 4.78
Reported Cash EPS (Rs.) 9.88 6.99 5.71 4.54 5.29 3.63 6.01
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 13.68 9.36 7.65 5.48 5.70 4.85 8.39
Book Value (Excl Rev Res) Per Share (Rs.) 13.68 9.36 7.65 5.48 5.70 4.85 8.39
Book Value (Incl Rev Res) Per Share (Rs.) 13.68 9.36 7.65 5.48 5.70 4.85 8.39
Net Operating Income Per Share (Rs.) 100.22 90.76 86.08 74.14 68.82 61.92 60.87
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 13.65 10.31 8.89 7.39 8.28 7.82 13.79
Gross Profit Margin (%) 12.74 9.25 7.72 5.72 6.53 5.56 11.78
Net Profit Margin (%) 8.94 6.64 5.46 4.44 5.92 3.59 7.85
Adjusted Cash Margin (%) 9.79 7.65 6.61 5.69 6.04 5.85 9.85
Adjusted Return On Net Worth (%) 25.91 20.88 19.58 13.82 14.59 12.26 27.87
Reported Return On Net Worth (%) 25.91 20.88 19.58 15.23 20.08 12.23 27.87
Return On long Term Funds (%) 38.81 30.95 28.37 20.42 23.03 19.60 42.38
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.00 0.00 0.04 0.10 0.06 0.16 0.35
Owners fund as % of total Source 0.00 0.00 0.04 0.10 0.06 0.16 0.35
Fixed Assets Turnover Ratio 3.16 3.37 3.52 3.27 3.23 2.80 2.73
LIQUIDITY RATIOS
Current Ratio 2.19 2.38 2.23 2.63 2.49 2.90 3.30
Current Ratio (Inc. ST Loans) 2.19 2.38 1.98 1.93 2.10 2.11 1.60
Quick Ratio 1.05 0.95 0.98 1.21 1.28 1.63 1.93
Inventory Turnover Ratio 13.68 9.36 7.65 5.48 5.70 4.85 8.39
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 34.72 43.46 51.17 54.71 48.76 52.44 38.86
Dividend payout Ratio (Cash Profit) 31.52 37.48 42.17 39.75 37.63 32.20 30.95
Earning Retention Ratio 65.28 56.54 48.83 39.70 32.88 47.66 61.14
Cash Earnings Retention Ratio 68.48 62.52 57.83 57.37 52.30 67.83 69.05
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.18 0.52 0.27 0.81 0.99
Financial Charges Coverage Ratio 675.60 205.72 93.62 62.48 39.23 13.68 17.31
Fin. Charges Cov.Ratio (Post Tax) 466.33 146.32 69.34 51.09 36.23 10.98 13.23
COMPONENT RATIOS
Material Cost Component(% earnings) 52.01 52.44 59.16 59.35 57.82 50.79 51.57
Selling Cost Component 6.32 5.98 5.81 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 3.16 3.37 3.52 3.27 3.23 2.80 2.73
Bonus Component In Equity Capital (%) 12.49 12.49 12.49 12.49 12.49 12.49 12.49
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 5,794.22 5,807.41 5,809.99 5,810.50 5,806.94 5,804.32 5,799.75
EV / Net Sales (X) 4.09 4.53 4.78 5.55 5.97 6.63 6.74
EV / EBITDA (X) 28.59 41.51 52.59 72.66 69.83 82.57 48.29
MarketCap / Sales (X) 4.11 4.54 4.78 5.55 5.98 6.65 6.76
Retention Ratios (%) 65.28 56.54 48.83 45.29 51.24 47.56 61.14
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 4.11 4.54 4.78 5.55 5.98 6.65 6.76
Earning Yield (%) 0.02 0.01 0.01 0.01 0.01 0.01 0.01
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 8.39 5.41 4.49 3.08 2.23 4.79 32.11
Adjusted Cash EPS (Rs.) 9.16 6.22 5.34 4.16 3.63 6.01 37.35
Reported EPS (Rs.) 8.39 5.41 4.49 3.39 2.23 4.79 21.95
Reported Cash EPS (Rs.) 9.16 6.22 5.34 4.47 3.63 6.01 27.19
Dividend Per Share 3.00 2.40 2.00 1.50 1.00 1.60 10.00
Operating Profit Per Share (Rs.) 12.75 8.41 7.29 5.41 4.85 8.40 43.35
Book Value (Excl Rev Res) Per Share (Rs.) 12.75 8.41 7.29 5.41 4.85 8.40 43.35
Book Value (Incl Rev Res) Per Share (Rs.) 12.75 8.41 7.29 5.41 4.85 8.40 43.35
Net Operating Income Per Share (Rs.) 99.75 88.54 86.08 74.14 61.92 60.87 262.56
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 12.78 9.50 8.46 7.29 7.82 13.80 16.50
Gross Profit Margin (%) 12.01 8.58 7.47 5.83 5.56 11.79 14.51
Net Profit Margin (%) 8.41 6.10 5.21 4.56 3.59 7.85 8.35
Adjusted Cash Margin (%) 9.11 6.96 6.19 5.60 5.85 9.86 14.18
Adjusted Return On Net Worth (%) 25.12 19.17 18.85 14.18 12.23 27.90 45.09
Reported Return On Net Worth (%) 25.12 19.17 18.85 15.58 12.23 27.90 30.82
Return On long Term Funds (%) 38.09 29.33 27.72 20.75 19.61 42.41 54.51
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.00 0.00 0.04 0.10 0.16 0.35 0.51
Owners fund as % of total Source 0.00 0.00 0.04 0.10 0.16 0.35 0.51
Fixed Assets Turnover Ratio 3.24 3.34 3.53 3.26 2.80 2.71 2.63
LIQUIDITY RATIOS
Current Ratio 2.05 2.26 2.20 2.63 2.90 3.30 2.91
Current Ratio (Inc. ST Loans) 2.05 2.26 1.96 1.93 2.11 1.60 1.12
Quick Ratio 1.00 0.91 0.98 1.23 1.63 1.93 1.81
Inventory Turnover Ratio 12.75 8.41 7.29 5.41 4.85 8.40 43.35
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 30.98 40.71 44.58 44.29 52.44 33.40 45.56
Dividend payout Ratio (Cash Profit) 28.38 35.40 37.44 33.57 32.20 26.60 36.77
Earning Retention Ratio 69.02 59.29 55.42 51.31 47.56 66.60 68.86
Cash Earnings Retention Ratio 71.62 64.60 62.56 63.96 67.80 73.40 73.23
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.19 0.53 0.81 0.99 0.97
Financial Charges Coverage Ratio 635.47 188.68 89.26 61.72 13.68 17.32 27.98
Fin. Charges Cov.Ratio (Post Tax) 432.40 130.18 64.98 50.33 10.98 13.24 18.27
COMPONENT RATIOS
Material Cost Component(% earnings) 53.85 55.43 60.03 60.16 50.79 51.57 51.25
Selling Cost Component 6.35 6.13 5.81 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 4.40 0.00 7.17 9.03 8.73 9.81 10.18
Import Comp. in Raw Mat. Consumed 0.00 0.00 5.01 4.93 4.12 7.39 10.25
Long term assets / Total Assets 3.24 3.34 3.53 3.26 2.80 2.71 2.63
Bonus Component In Equity Capital (%) 12.49 12.49 12.49 12.49 12.49 12.49 12.49
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 5,797.70 5,808.26 5,811.10 5,810.84 5,804.60 5,799.78 5,809.20
EV / Net Sales (X) 4.11 4.64 4.78 5.55 6.63 6.74 7.83
EV / EBITDA (X) 30.41 45.27 55.17 73.55 82.57 48.26 46.66
MarketCap / Sales (X) 4.13 4.65 4.78 5.55 6.65 6.76 7.84
Retention Ratios (%) 69.02 59.29 55.42 55.71 47.56 66.60 54.44
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 4.13 4.65 4.78 5.55 6.65 6.76 1.57
Earning Yield (%) 0.02 0.01 0.01 0.01 0.01 0.01 0.05
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 28.26 28.26 28.26 28.26 28.26 28.26 28.26
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 460.83 379.64 311.05 277.49 258.76 229.29 214.31
Loan Funds
Secured Loans 0.00 0.00 14.20 27.15 10.62 1.10 28.01
Unsecured Loans 0.00 0.00 0.00 3.88 5.46 40.40 56.14
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Policy Holders Funds 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 489.09 407.90 353.51 336.78 303.10 299.05 326.72
USES OF FUNDS
Fixed Assets
Gross Block 101.43 73.56 263.43 262.04 277.96 281.24 269.57
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 24.39 12.51 196.88 190.74 193.09 203.61 186.69
Net Block 77.04 61.05 66.55 71.30 84.87 77.63 82.88
Capital Work in Progress 3.20 0.58 1.09 1.09 0.74 3.86 0.76
Investments 71.87 68.27 0.01 0.01 0.01 0.31 0.31
Net Current Assets
Current Assets, Loans and Advances 620.54 478.83 519.05 427.02 363.58 331.29 348.38
Less : Current Liabilities and Provisions 283.56 200.83 233.19 162.64 146.10 114.04 105.61
Total Net Current Assets 336.98 278.00 285.86 264.38 217.48 217.25 242.77
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 489.09 407.90 353.51 336.78 303.10 299.05 326.72
Note :
Book Value of Unquoted Investments 71.38 67.88 2.13 2.12 2.12 2.12 2.12
Market Value of Quoted Investments 0.49 0.39 0.32 0.32 0.17 4.74 7.31
Contingent liabilities 151.57 111.14 92.75 123.78 86.85 25.65 22.72
Number of Equity shares outstanding 14.13 14.13 14.13 14.13 14.13 14.13 14.13
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 28.26 28.26 28.26 28.26 28.26 28.26 28.26
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 443.68 370.05 308.09 278.74 259.49 229.26 214.32
Loan Funds
Secured Loans 0.00 0.00 14.20 27.15 10.62 1.10 28.01
Unsecured Loans 0.00 0.00 0.00 3.88 5.46 40.40 56.14
Total 471.94 398.31 350.55 338.03 303.83 299.02 326.73
USES OF FUNDS
Fixed Assets
Gross Block 81.84 58.04 244.33 244.01 260.75 281.24 268.51
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 20.89 10.79 192.65 188.58 193.09 203.61 185.63
Net Block 60.95 47.25 51.68 55.43 67.66 77.63 82.88
Capital Work in Progress 1.76 2.05 1.02 1.09 0.74 0.79 0.76
Investments 100.96 87.91 20.17 18.26 9.55 3.55 0.36
Net Current Assets
Current Assets, Loans and Advances 602.21 467.83 508.70 424.42 370.20 331.06 348.26
Less : Current Liabilities and Provisions 293.94 206.73 231.02 161.17 144.32 114.01 105.53
Total Net Current Assets 308.27 261.10 277.68 263.25 225.88 217.05 242.73
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 471.94 398.31 350.55 338.03 303.83 299.02 326.73
Note :
Book Value of Unquoted Investments 90.69 81.03 22.29 20.37 11.66 7.02 3.83
Market Value of Quoted Investments 0.49 0.39 0.32 0.32 0.17 4.74 7.31
Contingent liabilities 151.57 111.14 92.75 123.78 86.85 25.65 22.73
Number of Equity shares outstanding 14.13 14.13 14.13 14.13 14.13 14.13 14.13
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,416.34 1,282.57 1,216.45 1,047.69 972.49 875.03 860.26
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -15.80 36.26 -55.03 -47.60 -29.92 2.37 -27.38
Total Income 1,400.54 1,318.83 1,161.42 1,000.09 942.57 877.40 832.88
EXPENDITURE :
Raw Materials 179.31 155.41 185.24 163.02 152.31 149.43 167.40
Excise Duty 0.00 0.00 17.80 15.84 14.89 0.00 14.17
Power and Fuel Cost 13.19 12.34 14.27 13.45 13.07 13.44 12.17
Other Manufacturing Expenses 13.19 12.34 14.27 13.45 13.07 13.44 12.17
Employee Cost 159.39 139.67 125.86 109.69 93.32 84.74 81.65
Selling and Administration Expenses 89.53 76.78 70.70 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 454.61 396.54 428.14 315.45 286.66 261.05 287.56
Profit before Interest, Depreciation and Tax 101.73 74.24 264.61 263.32 280.08 286.38 276.51
Interest and Financial Charges 0.30 0.68 1.18 1.28 2.12 5.14 6.94
Profit before Depreciation and Tax 101.43 73.56 263.43 262.04 277.96 281.24 269.57
Depreciation 12.85 13.61 14.18 17.52 17.05 19.80 17.29
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 189.53 125.60 95.11 65.49 79.75 45.36 95.88
Tax 62.78 40.39 28.65 18.90 22.11 13.84 28.27
Profit After Tax 126.75 85.21 66.46 46.59 57.64 31.52 67.61
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. 126.75 85.21 66.46 46.59 57.64 31.52 67.61
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 262.25 173.56 100.53 81.94 93.74 67.62 102.60
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 36.74 31.10 28.26 21.20 24.03 14.13 22.61
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 71.38 67.88 2.13 2.12 2.12 2.12 2.12
Extraordinary Items -1.02 -1.19 0.00 4.32 15.76 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,409.59 1,251.16 1,216.45 1,047.69 972.49 875.03 860.22
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -22.47 4.34 -53.64 -48.50 -28.64 2.37 -27.47
Total Income 1,387.12 1,255.50 1,162.81 999.19 943.85 877.40 832.75
EXPENDITURE :
Raw Materials 145.43 128.04 165.64 145.99 149.86 149.43 167.40
Excise Duty 6.75 31.03 17.80 15.84 0.00 0.00 0.00
Power and Fuel Cost 12.86 12.07 14.02 13.26 13.04 13.44 12.17
Other Manufacturing Expenses 12.86 12.07 14.02 13.26 13.04 13.44 12.17
Employee Cost 153.23 134.19 121.35 106.00 92.78 84.74 81.64
Selling and Administration Expenses 89.53 76.78 70.70 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 420.66 394.18 403.53 294.35 268.72 261.05 273.38
Profit before Interest, Depreciation and Tax 82.14 58.72 245.51 245.29 262.87 286.38 275.45
Interest and Financial Charges 0.30 0.68 1.18 1.28 2.12 5.14 6.94
Profit before Depreciation and Tax 81.84 58.04 244.33 244.01 260.75 281.24 268.51
Depreciation 10.85 11.45 12.09 15.28 17.05 19.80 17.29
Profit Before Tax 179.49 116.17 92.06 66.76 80.50 45.36 95.96
Tax 60.92 39.78 28.65 18.90 22.11 13.84 28.27
Profit After Tax 118.57 76.39 63.41 47.86 58.39 31.52 67.69
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 244.72 164.21 99.52 83.97 94.50 67.63 103.80
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 29.47 25.16 22.52 16.91 19.95 11.73 18.94
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 90.69 81.03 22.29 20.37 11.66 7.02 3.83
Extraordinary Items -1.02 -1.19 0.00 4.32 15.76 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 5.62 18.78 11.85 8.45 7.42 6.85 4.65
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 95.88 103.28 68.77 -3.34 33.60 28.90 14.39
Adjustments :
Depreciation 0.00 15.00 17.57 14.61 15.00 13.77 11.10
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 -2.20 -0.01
P/L on Sales of Assets 0.00 0.28 2.53 -5.38 0.50 0.55 -1.42
P/L on Sales of Invest 0.00 0.00 -0.03 -0.16 0.00 0.00 -4.54
Prov. and W/O (Net) 0.00 0.21 0.00 0.05 0.10 -0.13 -0.10
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 -60.49 3.78 -18.91 -9.70 -17.58 -9.91
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 7.50 -18.07 10.11 -6.82 15.66 -12.79
Loans and Advances 0.00 -7.27 9.18 -0.08 -2.71 4.67 4.20
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 3.69 9.25 13.72 13.20 9.61 6.25
Direct Taxes Paid 0.00 -14.96 -12.49 -4.84 -3.77 -5.79 -4.71
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 -0.51 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 -1.83 9.48 12.29 -5.24 -4.53 0.90
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 -6.84 -6.38 -14.07 -2.98
Net Cash from Operating Activities 86.28 12.98 83.90 33.16 25.10 4.96 11.72
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -19.11 -10.87 -16.29 -12.83 -10.40 0.00
Sale of Fixed Assets 0.00 0.40 0.31 7.65 1.15 0.77 1.83
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00 -20.41
Capital Subsidy Received 0.00 0.00 0.30 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 0.31 1.29 0.00 27.60 4.65
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.44 0.25 0.91 0.66 4.41 0.23
Dividend Received 0.00 0.00 0.00 0.00 0.00 -2.20 -0.01
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 -19.47 -18.27 -9.70 -6.44 -11.02 24.57 -13.69
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 11.89
Proceed from Bank Borrowings 0.00 19.64 0.00 1.10 4.88 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 -19.59 -9.78 -9.80 -7.44 -7.38 -3.49
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -4.38 -9.62 -14.61 -14.57 -13.42 -6.91
Others -58.81 0.00 0.00 0.00 0.00 1.80 0.60
Net Cash used in Financing Activities -58.81 -4.34 -67.27 -23.32 -13.06 -28.97 2.08
Net Inc./(Dec.) in Cash and Cash Equivalent 8.00 -9.62 6.93 3.40 1.03 0.56 0.11
Cash and Cash Equivalents at End of the year 13.62 9.15 18.78 11.85 8.45 7.42 4.75
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 6.81 4.39 4.80 8.07 8.89 13.36 5.16
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 179.49 116.17 92.06 66.76 80.50 45.36 95.96
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 83.93 125.58 0.00 20.63 45.44 73.61 83.85
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 -29.78 -71.68 0.00 -10.03 3.06 -15.05 -20.46
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 -43.91 -51.48 0.00 -13.87 -49.32 -61.52 -55.19
Net Cash used in Financing Activities -43.91 -51.48 0.00 -13.87 -49.32 -61.52 -55.19
Net Inc./(Dec.) in Cash and Cash Equivalent 10.24 2.42 -0.49 -3.27 -0.82 -2.96 8.20
Cash and Cash Equivalents at End of the year 17.05 6.81 4.31 4.80 8.07 10.40 13.36
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 362.56 337.99 309.22 399.82 307.20 307.39 285.45
Other Income 2.35 1.93 2.73 2.27 0.81 0.48 2.91
Stock Adjustment -65.90 -16.58 30.52 29.41 -53.54 -2.77 14.33
Raw Material 62.02 46.27 31.90 39.12 46.07 42.26 28.81
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 42.26 40.23 39.73 37.17 35.72 35.17 37.26
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 98.12 90.88 72.75 83.37 81.81 85.81 68.62
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 54.31 41.16 36.63 61.30 30.72 25.99 26.26
Interest 0.13 0.12 0.02 0.03 0.35 0.08 0.06
Gross Profit 56.53 42.97 39.34 63.54 31.18 26.39 29.11
Depreciation 3.48 3.38 2.97 3.02 3.26 3.30 3.25
Taxation 18.00 12.70 12.54 19.54 9.00 7.56 7.57
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 35.05 26.89 23.83 40.98 18.92 15.53 18.29
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 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 35.05 26.89 23.83 40.98 18.92 15.53 18.29
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 28.26 28.26 28.26 28.26 28.26 28.26 28.26
EPS Before Extra Ordinary Items
Basic EPS 2.48 1.69 1.69 2.90 1.34 1.10 1.29
Diluted EPS 2.48 1.69 1.69 2.90 1.34 1.10 1.29
EPS After Extra Ordinary Items
Basic EPS 2.48 1.69 1.69 2.90 1.34 1.10 1.29
Diluted EPS 2.48 1.69 1.69 2.90 1.34 1.10 1.29
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 362.56 337.99 309.22 399.82 306.82 307.39 285.45
Other Income 2.37 1.93 3.82 2.45 1.55 1.58 2.91
Stock Adjustment -64.09 -19.05 31.77 28.90 -53.26 -3.13 14.37
Raw Material 48.01 37.26 28.13 32.03 37.13 36.02 22.64
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 40.32 38.60 38.45 35.86 34.19 33.78 36.01
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 95.94 89.78 73.22 82.49 81.07 84.98 67.74
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 50.77 37.12 34.91 57.27 25.89 23.80 23.75
Interest 0.13 0.12 0.02 0.03 0.35 0.08 0.06
Gross Profit 53.01 38.93 38.71 59.69 27.09 25.30 26.60
Depreciation 2.94 2.91 2.47 2.53 2.72 2.75 2.71
Taxation 17.63 11.94 12.00 19.34 8.67 7.56 7.57
Net Profit / Loss 32.44 24.08 24.24 37.82 15.70 14.99 16.32
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 28.26 28.26 28.26 28.26 28.26 28.26 28.26
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 2.30 1.70 1.72 2.68 1.11 1.06 1.15
Diluted EPS 2.30 1.70 1.72 2.68 1.11 1.06 1.15
EPS After Extra Ordinary Items
Basic EPS 2.30 1.70 1.72 2.68 1.11 1.06 1.15
Diluted EPS 2.30 1.70 1.72 2.68 1.11 1.06 1.15
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,409.59 700.55 709.04 1,251.54 614.59 660.61 1,216.45
Other Income 9.31 4.28 4.97 7.55 1.29 3.54 2.30
Stock Adjustment -22.55 -82.48 59.93 5.23 -56.31 61.54 -55.03
Raw Material 179.31 108.29 71.02 155.41 88.33 69.53 185.24
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 159.39 82.49 76.90 139.67 70.89 70.61 125.85
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 345.15 189.00 156.09 303.51 167.62 157.17 319.71
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 193.37 95.47 97.96 132.34 56.71 76.17 108.17
Interest 0.30 0.25 0.05 0.68 0.43 0.14 1.18
Gross Profit 202.38 99.50 102.88 139.21 57.57 79.57 109.29
Depreciation 12.85 6.86 5.99 13.61 6.56 7.06 14.18
Taxation 62.78 30.70 32.08 40.39 16.56 23.10 28.65
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 126.75 61.94 64.81 85.21 34.45 49.41 66.46
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 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 126.75 61.94 64.81 85.21 34.45 49.41 66.46
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 28.26 28.26 28.26 28.26 28.26 28.26 28.26
EPS Before Extra Ordinary Items
Basic EPS 8.97 0.00 4.59 6.03 0.00 3.50 4.70
Diluted EPS 8.97 0.00 4.59 6.03 0.00 3.50 4.70
EPS After Extra Ordinary Items
Basic EPS 8.97 0.00 4.59 6.03 0.00 3.50 4.70
Diluted EPS 8.97 0.00 4.59 6.03 0.00 3.50 4.70
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 1,409.59 700.55 709.04 1,274.82 614.21 660.61 1,216.45
Other Income 10.43 4.30 6.06 7.75 3.13 3.54 2.30
Stock Adjustment -22.47 -83.14 60.67 4.34 -56.39 60.73 -53.64
Raw Material 145.43 85.27 60.16 128.04 73.15 57.33 165.64
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 153.23 78.92 74.31 136.02 67.97 68.05 121.34
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 341.29 185.72 155.50 322.51 166.05 155.39 316.91
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 180.21 87.89 92.39 119.59 49.69 70.97 103.04
Interest 0.30 0.25 0.05 0.57 0.43 0.14 1.18
Gross Profit 190.34 91.94 98.40 126.77 52.39 74.37 104.16
Depreciation 10.85 5.85 5.00 11.45 5.47 5.98 12.09
Taxation 60.92 29.57 31.34 39.34 16.23 23.10 28.65
Net Profit / Loss 118.57 56.52 62.06 75.98 30.69 45.29 63.42
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 0.00 0.00 0.00
Equity Capital 28.26 28.26 28.26 28.26 28.26 28.26 28.26
Equity Dividend Rate 150.00 0.00 0.00 120.00 0.00 0.00 100.00
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 8.39 0.00 4.39 5.38 0.00 3.20 4.49
Diluted EPS 8.39 0.00 4.39 5.38 0.00 3.20 4.49
EPS After Extra Ordinary Items
Basic EPS 8.39 0.00 4.39 5.38 0.00 3.20 4.49
Diluted EPS 8.39 0.00 4.39 5.38 0.00 3.20 4.49