23 Jul 2018 | 12:29 AM
 

Welspun Enterprises Ltd. Share Price Live (BSE)
0

BSE Code: 532553 | NSE Symbol: WELENT
147.20
0.30
(0.21 %)
20 Jul 2018 | 03:41 PM
Change company
  • Open (Rs)
    146.00
  • Prev. close (Rs.)
    146.90
  • High (Rs.)
    149.85
  • Low (Rs.)
    146.00
  • 52W H (Rs.)
    202.85
  • 52W L (Rs.)
    106.20
  • Volume
    88541
  • MCap (Rs in Cr.)
    2,171.69

Welspun Enterprises Ltd. Financial Information

Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 2.04 1.18 -10.01 -6.73 1.47 0.84 -7.82
Adjusted Cash EPS (Rs.) 3.45 2.75 -4.93 2.13 18.60 6.61 -1.39
Reported EPS (Rs.) 0.34 0.04 0.04 -15.25 1.47 0.83 -7.89
Reported Cash EPS (Rs.) 1.76 1.61 5.13 -6.39 18.60 6.59 -1.46
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) -2.02 -2.68 -0.70 2.38 26.11 14.18 8.13
Book Value (Excl Rev Res) Per Share (Rs.) -2.02 -2.68 -0.70 2.38 26.11 14.18 8.13
Book Value (Incl Rev Res) Per Share (Rs.) -2.02 -2.68 -0.70 2.38 26.11 14.18 8.13
Net Operating Income Per Share (Rs.) 21.34 10.80 47.64 60.86 104.07 84.24 59.67
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) -9.47 -24.81 -1.48 3.91 25.08 16.83 13.62
Gross Profit Margin (%) -16.11 -39.35 -12.15 -10.64 8.63 9.98 2.85
Net Profit Margin (%) 1.57 0.33 0.08 -25.05 1.36 0.92 -12.13
Adjusted Cash Margin (%) 12.25 16.45 -9.47 3.09 17.27 7.36 -2.13
Adjusted Return On Net Worth (%) 2.38 1.44 -11.45 -5.87 1.13 0.65 -6.11
Reported Return On Net Worth (%) 0.39 0.04 0.04 -13.30 1.13 0.64 -6.17
Return On long Term Funds (%) 3.63 1.91 -1.37 0.84 6.74 6.82 3.42
LEVERAGE RATIOS
Long Term Debt / Equity 0.10 0.06 0.20 0.56 0.43 0.57 0.61
Total Debt/Equity 0.11 0.06 0.28 0.62 0.58 0.70 0.77
Owners fund as % of total Source 0.11 0.06 0.28 0.62 0.58 0.70 0.77
Fixed Assets Turnover Ratio 0.22 0.11 0.61 0.31 0.49 0.38 0.29
LIQUIDITY RATIOS
Current Ratio 2.94 2.66 2.73 1.79 1.27 3.08 1.66
Current Ratio (Inc. ST Loans) 2.49 2.14 1.47 1.17 0.72 1.39 0.78
Quick Ratio 2.92 2.60 2.71 1.66 1.20 2.69 1.28
Inventory Turnover Ratio -2.02 -2.68 -0.70 2.38 26.11 14.18 8.13
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Retention Ratio 100.00 100.00 100.00 0.00 100.00 100.00 0.00
Cash Earnings Retention Ratio 100.00 100.00 0.00 100.00 100.00 100.00 0.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.84 1.92 0.00 33.57 4.06 13.65 0.00
Financial Charges Coverage Ratio 7.00 4.37 0.46 1.04 2.51 1.52 0.91
Fin. Charges Cov.Ratio (Post Tax) 3.54 3.18 1.64 0.36 2.57 1.51 0.90
COMPONENT RATIOS
Material Cost Component(% earnings) 22.14 57.01 79.53 28.58 40.75 39.50 54.10
Selling Cost Component 0.28 0.43 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 0.22 0.11 0.61 0.31 0.49 0.38 0.29
Bonus Component In Equity Capital (%) 2.31 1.95 1.96 8.52 8.52 8.52 8.52
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,869.59 2,137.99 2,106.01 2,129.21 2,148.06 2,112.68 2,127.00
EV / Net Sales (X) 5.95 11.37 2.55 8.75 5.16 6.27 8.91
EV / EBITDA (X) 26.26 38.14 33.38 51.34 18.09 26.97 52.35
MarketCap / Sales (X) 6.92 11.57 2.64 8.94 5.23 6.46 9.12
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 6.91 13.65 3.10 2.42 1.42 1.75 2.47
Earning Yield (%) 0.00 0.00 0.00 -0.10 0.01 0.01 -0.05
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 2.21 1.47 -0.30 -6.04 1.37 0.55 -8.01
Adjusted Cash EPS (Rs.) 3.39 2.95 1.13 0.84 16.29 4.65 -5.61
Reported EPS (Rs.) 2.94 1.89 0.59 -14.56 1.37 0.54 -8.21
Reported Cash EPS (Rs.) 4.11 3.36 2.02 -7.68 16.29 4.63 -5.81
Dividend Per Share 0.75 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) -2.03 -2.10 -1.30 -6.14 17.43 4.92 1.13
Book Value (Excl Rev Res) Per Share (Rs.) -2.03 -2.10 -1.30 -6.14 17.43 4.92 1.13
Book Value (Incl Rev Res) Per Share (Rs.) -2.03 -2.10 -1.30 -6.14 17.43 4.92 1.13
Net Operating Income Per Share (Rs.) 20.40 10.62 10.63 50.74 93.79 73.86 60.08
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 87.36
PROFITABILITY RATIOS
Operating Margin (%) -9.96 -19.72 -12.24 -12.10 18.58 6.65 1.88
Gross Profit Margin (%) -15.72 -33.63 -25.76 -25.66 2.67 1.10 -2.10
Net Profit Margin (%) 14.39 17.75 5.51 -28.68 1.45 0.67 -12.58
Adjusted Cash Margin (%) 12.52 18.92 7.76 1.41 16.70 5.86 -8.59
Adjusted Return On Net Worth (%) 2.40 1.68 -0.35 -5.66 1.12 0.45 -6.70
Reported Return On Net Worth (%) 3.19 2.16 0.68 -13.64 1.12 0.44 -6.87
Return On long Term Funds (%) 3.59 1.54 1.38 -3.85 4.46 4.32 2.59
LEVERAGE RATIOS
Long Term Debt / Equity 0.04 0.04 0.05 0.15 0.15 0.19 0.26
Total Debt/Equity 0.06 0.05 0.06 0.23 0.31 0.33 0.47
Owners fund as % of total Source 0.06 0.05 0.06 0.23 0.31 0.33 0.47
Fixed Assets Turnover Ratio 0.20 0.12 0.18 0.35 0.59 0.44 0.38
LIQUIDITY RATIOS
Current Ratio 2.20 2.34 2.90 2.47 2.04 3.78 2.69
Current Ratio (Inc. ST Loans) 1.85 1.89 2.20 1.47 0.94 1.61 0.92
Quick Ratio 2.19 2.27 2.86 2.34 1.93 3.35 2.14
Inventory Turnover Ratio -2.03 -2.10 -1.30 -6.14 17.43 4.92 1.13
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Retention Ratio 100.00 100.00 100.00 0.00 100.00 100.00 0.00
Cash Earnings Retention Ratio 100.00 100.00 100.00 100.00 100.00 100.00 0.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.52 1.33 4.29 28.79 2.33 8.51 0.00
Financial Charges Coverage Ratio 8.71 4.48 3.54 0.67 4.15 1.79 0.64
Fin. Charges Cov.Ratio (Post Tax) 8.79 6.24 3.68 -1.41 4.20 1.81 0.41
COMPONENT RATIOS
Material Cost Component(% earnings) 23.15 58.00 42.63 34.28 45.17 44.70 0.00
Selling Cost Component 0.30 0.43 0.00 0.00 0.00 0.00 0.44
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 0.20 0.12 0.18 0.35 0.59 0.44 0.38
Bonus Component In Equity Capital (%) 2.31 1.95 1.96 8.52 8.52 8.52 8.52
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,881.78 2,140.08 2,116.01 2,164.98 2,154.71 2,117.87 2,136.07
EV / Net Sales (X) 6.26 11.58 11.48 10.67 5.74 7.17 8.89
EV / EBITDA (X) 27.77 42.76 45.66 253.43 25.46 51.49 84.87
MarketCap / Sales (X) 7.24 11.77 11.81 10.72 5.80 7.37 9.05
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 7.23 13.89 13.87 2.91 1.57 2.00 2.46
Earning Yield (%) 0.02 0.01 0.00 -0.10 0.01 0.00 -0.06
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 147.29 174.04 173.32 40.00 40.00 40.00 40.00
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 1,111.12 1,246.92 1,341.60 418.51 480.68 474.79 471.47
Loan Funds
Secured Loans 144.27 92.02 307.17 285.75 294.16 346.87 431.47
Unsecured Loans 0.00 0.00 123.40 0.00 7.75 13.68 0.11
Minority Interest 0.00 0.00 9.44 0.00 0.00 0.00 0.02
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 1,402.68 1,512.98 1,954.93 744.25 822.59 875.34 943.07
USES OF FUNDS
Fixed Assets
Gross Block 113.60 171.08 530.75 589.52 639.23 127.55 127.28
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 3.49 2.44 29.86 54.61 61.97 56.77 49.28
Net Block 110.11 168.64 500.89 534.91 577.26 70.78 78.00
Capital Work in Progress 63.81 63.81 215.46 25.73 18.86 583.72 586.37
Investments 801.33 1,109.97 954.35 90.81 173.96 5.45 144.67
Net Current Assets
Current Assets, Loans and Advances 647.77 273.33 448.42 209.69 244.14 318.98 247.42
Less : Current Liabilities and Provisions 220.34 102.77 164.19 116.89 191.63 103.60 113.48
Total Net Current Assets 427.43 170.56 284.23 92.80 52.51 215.38 133.94
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 0.09
Total 1,402.68 1,512.98 1,954.93 744.25 822.59 875.34 943.07
Note :
Book Value of Unquoted Investments 49.93 308.31 326.65 90.80 173.95 5.45 144.62
Market Value of Quoted Investments 720.31 775.20 641.61 0.04 0.06 0.07 0.10
Contingent liabilities 110.18 79.67 792.66 476.02 1,758.75 156.25 422.81
Number of Equity shares outstanding 14.73 17.40 17.33 4.00 4.00 4.00 4.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 147.29 174.04 173.32 40.00 40.00 40.00 40.00
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 1,205.10 1,343.45 1,310.52 386.92 445.15 439.69 437.54
Loan Funds
Secured Loans 71.56 68.45 84.37 96.51 151.87 153.23 222.39
Unsecured Loans 4.25 0.00 0.00 0.00 0.00 4.87 0.11
Total 1,428.20 1,585.93 1,568.21 523.43 637.02 637.79 700.04
USES OF FUNDS
Fixed Assets
Gross Block 28.04 130.88 214.47 267.62 303.96 100.03 100.06
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 2.88 26.54 37.80 54.32 61.70 56.56 49.19
Net Block 25.16 104.34 176.67 213.31 242.26 43.47 50.88
Capital Work in Progress 0.00 0.00 0.00 25.73 18.71 265.85 266.15
Investments 1,124.41 1,341.74 1,187.06 150.90 236.84 68.33 207.55
Net Current Assets
Current Assets, Loans and Advances 510.13 243.88 312.34 224.35 272.94 353.78 279.31
Less : Current Liabilities and Provisions 231.50 104.03 107.86 90.86 133.73 93.65 103.84
Total Net Current Assets 278.63 139.85 204.48 133.49 139.21 260.13 175.47
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,428.20 1,585.93 1,568.21 523.43 637.02 637.79 700.04
Note :
Book Value of Unquoted Investments 404.10 581.38 559.35 150.90 236.83 68.32 207.50
Market Value of Quoted Investments 720.31 775.20 641.61 0.04 0.06 0.07 0.10
Contingent liabilities 132.76 102.20 839.76 468.11 533.03 526.48 408.52
Number of Equity shares outstanding 14.73 17.40 17.33 4.00 4.00 4.00 4.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 314.35 188.05 825.64 243.45 416.27 336.98 238.70
Other Income 170.60 31.63 0.00 0.00 0.00 0.00 175.61
Stock Adjustments 8.91 2.02 -73.20 19.08 -2.50 22.20 -21.41
Total Income 493.86 221.70 752.44 262.52 413.76 359.17 392.90
EXPENDITURE :
Raw Materials 12.97 29.70 602.79 67.58 155.12 107.49 0.00
Excise Duty 0.00 0.00 65.02 0.00 0.00 0.00 0.00
Power and Fuel Cost 3.95 4.39 7.39 1.24 3.35 4.00 5.78
Other Manufacturing Expenses 174.55 36.02 7.39 1.24 3.35 4.00 181.39
Employee Cost 29.91 29.05 46.84 28.57 33.13 28.54 22.27
Selling and Administration Expenses 0.91 0.82 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 -28.15
Total Expenditures 222.29 99.98 729.43 98.63 194.96 144.02 237.59
Profit before Interest, Depreciation and Tax 123.77 183.90 668.74 629.20 686.61 179.09 188.65
Interest and Financial Charges 10.17 12.82 137.99 39.69 47.38 51.55 61.36
Profit before Depreciation and Tax 113.60 171.08 530.75 589.52 639.23 127.55 127.28
Depreciation 20.90 27.34 88.16 35.45 68.50 23.06 9.65
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 15.10 -3.97 11.15 -67.73 2.88 3.69 -31.23
Tax 10.14 -4.60 10.48 -6.72 -3.01 0.37 0.34
Profit After Tax 4.96 0.63 0.67 -61.01 5.89 3.32 -31.57
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. 4.96 0.63 0.67 -61.01 5.89 3.32 -31.57
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 -80.76 -91.05 -5.42 -5.12 57.05 51.16 47.84
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 49.93 308.31 326.65 90.80 173.95 5.45 144.62
Extraordinary Items -23.00 -23.22 174.22 -34.07 0.00 0.00 0.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 300.53 184.85 184.31 202.98 375.16 295.44 240.32
Other Income 170.06 0.00 0.00 0.00 0.00 0.00 198.81
Stock Adjustments 8.90 2.02 -3.22 19.08 -2.50 22.20 -21.41
Total Income 479.49 186.87 181.09 222.05 372.66 317.63 417.72
EXPENDITURE :
Raw Materials 12.97 29.70 24.70 67.58 154.97 106.43 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 3.90 4.28 4.29 1.00 3.21 3.67 5.70
Other Manufacturing Expenses 173.96 4.28 4.29 1.00 3.21 3.67 204.51
Employee Cost 28.88 28.87 23.00 26.24 31.25 26.95 21.13
Selling and Administration Expenses 0.91 0.80 0.00 0.00 0.00 0.00 1.06
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 220.62 67.91 56.27 95.81 192.63 140.71 232.40
Profit before Interest, Depreciation and Tax 35.82 142.04 227.58 280.36 324.33 123.03 139.34
Interest and Financial Charges 7.78 11.16 13.10 12.74 20.38 23.00 39.28
Profit before Depreciation and Tax 28.04 130.88 214.47 267.62 303.96 100.03 100.06
Depreciation 17.31 25.71 24.93 27.52 59.70 16.39 9.60
Profit Before Tax 53.36 20.36 23.74 -65.78 4.57 1.69 -24.53
Tax 10.09 -12.46 13.58 -7.55 -0.89 -0.45 8.32
Profit After Tax 43.27 32.82 10.16 -58.23 5.46 2.15 -32.85
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 51.85 49.42 16.59 6.95 65.19 59.72 57.58
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 404.10 581.38 559.35 150.90 236.83 68.32 207.50
Extraordinary Items 10.63 7.18 15.42 -34.07 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007
Cash and Cash Equivalents at Beginning of the year 49.11 53.55 73.67 61.83 59.02 31.07
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 3.74 -30.93 35.81 23.12 18.20 11.66
Adjustments :
Depreciation 0.00 9.65 11.35 10.22 3.78 2.47
Interest (Net) 0.00 0.00 -2.75 -3.27 -2.38 0.00
Dividend Received 0.00 0.00 0.00 -0.04 -0.02 0.00
P/L on Sales of Assets 0.00 -0.16 -0.21 0.00 0.03 0.01
P/L on Sales of Invest 0.00 0.50 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 -14.18 21.46 -22.23 -72.42 36.37
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 27.87 -18.29 -7.50 60.43 -15.79
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 38.60 32.32 28.19 21.32 12.39
Direct Taxes Paid 0.00 -6.57 -7.70 -2.36 -3.36 -2.14
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 -0.13 0.26 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities -22.83 23.56 81.89 -84.83 -59.28 -26.56
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -3.65 -15.69 -41.82 -36.71 -7.45
Sale of Fixed Assets 0.00 1.34 0.78 0.00 0.03 0.08
Capital WIP 0.00 0.00 0.00 0.00 -4.80 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 -144.45 0.21 13.33 -9.30 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 2.75 3.27 2.38 2.40
Dividend Received 0.00 0.00 0.00 -0.04 -0.02 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 -2.78
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities 126.81 -212.09 -121.64 -25.19 -48.38 -7.75
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 16.05 54.61 126.52 74.89 64.45
Proceed from Short Tem Borrowings 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
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 -4.66 -2.67 -2.67 -1.87 -1.81
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -38.60 -32.32 -28.19 -21.32 -12.39
Others -89.68 0.00 0.00 26.20 -1.18 -1.54
Net Cash used in Financing Activities -89.68 184.09 19.63 121.87 110.47 62.25
Net Inc./(Dec.) in Cash and Cash Equivalent 14.30 -4.44 -20.12 11.85 2.81 27.94
Cash and Cash Equivalents at End of the year 63.43 49.11 53.55 73.67 61.83 59.02
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 784.82 677.14 912.71 21.40 58.24 40.04 51.51
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 53.36 13.19 8.31 -31.71 4.57 1.74 -30.41
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 9.60
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 -0.16
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 0.48
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.52
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 -19.74
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 26.23
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 16.76
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 -6.46
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 116.95 0.00 -32.70 -37.67 184.54 -50.50 -13.04
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -3.41
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 1.34
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 -144.94
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 221.17 0.00 -168.46 53.88 -180.34 130.68 -154.82
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 0.11
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 -4.66
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 -16.54
Others -165.24 0.00 -33.13 -26.48 -41.04 -61.98 0.00
Net Cash used in Financing Activities -165.24 0.00 -33.13 -26.48 -41.04 -61.98 156.39
Net Inc./(Dec.) in Cash and Cash Equivalent 172.88 107.69 -234.29 -10.27 -36.84 18.20 -11.47
Cash and Cash Equivalents at End of the year 957.70 784.82 678.42 11.13 21.40 58.24 40.04
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 405.30 298.91 158.66 214.43 190.47 54.44 35.85
Other Income 26.58 25.37 34.13 28.75 32.27 18.49 17.72
Stock Adjustment 0.00 0.00 4.25 5.92 8.50 0.00 0.64
Raw Material 6.03 3.01 0.33 4.78 2.26 5.78 2.68
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 17.13 16.10 10.64 7.80 7.95 8.14 7.14
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 336.94 268.21 134.38 181.71 171.00 26.21 16.51
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 45.20 11.59 9.06 14.22 0.76 -9.34 -9.66
Interest 11.49 9.51 6.90 5.27 2.94 1.26 3.73
Gross Profit 60.29 27.45 36.29 37.70 30.09 7.89 4.33
Depreciation 4.80 6.16 5.66 6.88 6.47 4.49 4.55
Taxation 18.91 9.53 9.71 8.16 8.63 -2.04 3.16
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 0.00 0.00 0.00 0.00
Net Profit / Loss 26.66 16.29 17.50 11.86 7.57 4.14 -6.44
Minority Interest -0.11 0.11 0.01 0.00 0.00 0.00 0.00
Share Of P/L Of Associates -1.35 -0.75 -0.30 -0.45 -0.89 -0.68 -0.31
Net P/L After Minority Interest and Share Of Associates 25.19 15.65 17.21 11.41 6.68 3.46 -6.75
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 147.53 147.53 147.53 147.29 147.29 174.28 174.28
EPS Before Extra Ordinary Items
Basic EPS 1.72 1.05 1.17 0.77 0.00 0.39 -0.39
Diluted EPS 1.68 1.03 1.17 0.77 0.00 0.39 -0.39
EPS After Extra Ordinary Items
Basic EPS 1.72 1.05 1.17 0.77 0.00 0.39 -0.39
Diluted EPS 1.68 1.03 1.17 0.77 0.00 0.39 -0.39
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 381.92 273.41 145.37 206.33 181.49 52.88 35.04
Other Income 22.09 24.72 25.40 23.79 29.43 18.48 21.63
Stock Adjustment 0.00 0.00 3.92 5.92 5.67 2.82 1.55
Raw Material 6.03 3.01 0.32 4.78 2.25 5.78 2.68
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 16.44 15.60 10.14 7.35 7.57 7.90 6.92
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 332.47 233.27 122.28 175.15 165.38 21.05 23.35
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 26.98 21.53 8.71 13.13 0.62 -8.32 -18.00
Interest 2.30 1.86 1.79 1.88 2.14 1.73 2.01
Gross Profit 46.77 44.39 32.32 35.04 27.91 8.43 1.62
Depreciation 3.71 5.16 4.78 5.97 5.40 3.62 3.74
Taxation 16.23 9.32 9.45 7.92 8.58 -2.04 3.19
Net Profit / Loss 28.24 34.44 25.90 21.15 17.75 16.77 2.86
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 147.53 147.53 147.53 147.29 147.29 174.28 174.28
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 1.91 2.33 1.76 1.44 1.02 0.96 0.16
Diluted EPS 1.88 2.29 1.76 1.44 1.02 0.96 0.16
EPS After Extra Ordinary Items
Basic EPS 1.91 2.33 1.76 1.44 1.02 0.96 0.16
Diluted EPS 1.88 2.29 1.76 1.44 1.02 0.96 0.16
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,067.13 704.21 373.09 314.35 244.91 69.44 222.49
Other Income 114.82 51.95 62.88 100.96 50.76 50.20 85.86
Stock Adjustment 0.00 0.00 10.17 8.91 8.50 0.41 2.02
Raw Material 14.15 9.04 5.11 12.97 8.04 4.93 29.70
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 51.67 33.23 18.44 29.91 16.09 13.82 31.13
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 921.16 605.15 316.10 235.71 197.21 38.50 94.39
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 80.15 56.79 23.27 -29.77 -8.58 -21.19 -12.27
Interest 33.17 21.00 12.17 10.17 4.20 5.97 28.53
Gross Profit 161.80 87.74 73.98 61.02 37.98 23.04 45.06
Depreciation 23.59 10.96 12.54 20.90 10.96 9.94 32.45
Taxation 46.31 28.44 17.87 10.14 6.59 3.55 -12.32
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
Net Profit / Loss 72.29 42.95 29.35 6.98 11.71 -4.73 1.73
Minority Interest 0.00 0.00 0.01 0.00 0.00 0.00 0.00
Share Of P/L Of Associates -2.85 -2.10 -0.75 -2.02 -1.57 -0.45 0.00
Net P/L After Minority Interest and Share Of Associates 69.44 40.85 28.62 4.96 10.14 -5.18 1.73
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 147.53 147.53 147.53 147.29 147.29 174.28 174.04
EPS Before Extra Ordinary Items
Basic EPS 4.71 0.00 1.94 0.28 0.00 -0.30 0.10
Diluted EPS 4.62 0.00 1.94 0.28 0.00 -0.30 0.10
EPS After Extra Ordinary Items
Basic EPS 4.71 0.00 1.94 0.28 0.00 -0.30 0.10
Diluted EPS 4.62 0.00 1.94 0.28 0.00 -0.30 0.10
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 997.20 655.33 351.70 300.53 234.37 66.17 184.85
Other Income 95.56 46.81 48.76 97.73 47.91 52.75 86.51
Stock Adjustment 0.00 0.00 9.84 8.90 8.49 0.41 2.02
Raw Material 14.16 9.04 5.10 12.97 8.03 4.93 29.70
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 49.51 32.04 17.49 28.88 15.47 13.42 28.87
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 863.15 565.74 297.43 223.12 186.43 39.62 83.20
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 70.38 48.51 21.84 -29.96 -7.70 -25.19 -36.46
Interest 7.84 4.16 3.67 7.78 3.87 3.90 11.16
Gross Profit 158.10 91.16 66.93 59.99 36.34 23.66 38.89
Depreciation 19.62 8.87 10.75 17.31 9.02 19.51 25.71
Taxation 42.91 25.55 17.37 10.09 6.54 3.54 -12.46
Net Profit / Loss 109.74 62.68 47.05 43.27 34.52 8.78 32.82
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 147.53 147.53 147.53 147.29 147.29 174.28 174.04
Equity Dividend Rate 15.00 0.00 0.00 7.50 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 7.44 0.00 3.19 2.49 0.00 0.50 1.89
Diluted EPS 7.37 0.00 3.19 2.48 0.00 0.50 1.88
EPS After Extra Ordinary Items
Basic EPS 7.44 0.00 3.19 2.49 0.00 0.50 1.89
Diluted EPS 7.37 0.00 3.19 2.48 0.00 0.50 1.88