22 Oct 2018 | 11:01 PM
 

Welspun Enterprises Ltd. Share Price Live (BSE)
0

BSE Code: 532553 | NSE Symbol: WELENT
120.80
-3.10
(-2.50 %)
22 Oct 2018 | 03:48 PM
Change company
  • Open (Rs)
    124.50
  • Prev. close (Rs.)
    123.90
  • High (Rs.)
    125.45
  • Low (Rs.)
    119.65
  • 52W H (Rs.)
    202.85
  • 52W L (Rs.)
    106.00
  • Volume
    54285
  • MCap (Rs in Cr.)
    1,782.20

Welspun Enterprises 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.) 6.23 2.04 1.18 -10.01 -6.73 1.47 0.84
Adjusted Cash EPS (Rs.) 7.83 3.45 2.75 -4.93 2.13 18.60 6.61
Reported EPS (Rs.) 4.71 0.34 0.04 0.04 -15.25 1.47 0.83
Reported Cash EPS (Rs.) 6.30 1.76 1.61 5.13 -6.39 18.60 6.59
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 5.43 -2.02 -2.68 -0.70 2.38 26.11 14.18
Book Value (Excl Rev Res) Per Share (Rs.) 5.43 -2.02 -2.68 -0.70 2.38 26.11 14.18
Book Value (Incl Rev Res) Per Share (Rs.) 5.43 -2.02 -2.68 -0.70 2.38 26.11 14.18
Net Operating Income Per Share (Rs.) 72.33 20.74 10.80 47.64 60.86 104.07 84.24
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 7.50 -9.74 -24.81 -1.48 3.91 25.08 16.83
Gross Profit Margin (%) 5.29 -16.58 -39.35 -12.15 -10.64 8.63 9.98
Net Profit Margin (%) 6.50 1.62 0.33 0.08 -25.05 1.36 0.92
Adjusted Cash Margin (%) 9.77 12.51 16.45 -9.47 3.09 17.27 7.36
Adjusted Return On Net Worth (%) 6.86 2.38 1.44 -11.45 -5.87 1.13 0.65
Reported Return On Net Worth (%) 5.18 0.39 0.04 0.04 -13.30 1.13 0.64
Return On long Term Funds (%) 9.77 3.63 1.91 -1.37 0.84 6.74 6.82
LEVERAGE RATIOS
Long Term Debt / Equity 0.31 0.10 0.06 0.20 0.56 0.43 0.57
Total Debt/Equity 0.32 0.11 0.06 0.28 0.62 0.58 0.70
Owners fund as % of total Source 0.32 0.11 0.06 0.28 0.62 0.58 0.70
Fixed Assets Turnover Ratio 0.67 0.21 0.11 0.61 0.31 0.49 0.38
LIQUIDITY RATIOS
Current Ratio 2.29 2.94 2.66 2.73 1.79 1.27 3.08
Current Ratio (Inc. ST Loans) 2.15 2.49 2.14 1.47 1.17 0.72 1.39
Quick Ratio 2.27 2.92 2.60 2.71 1.66 1.20 2.69
Inventory Turnover Ratio 5.43 -2.02 -2.68 -0.70 2.38 26.11 14.18
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 19.18 0.00 0.00 0.00 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 14.31 0.00 0.00 0.00 0.00 0.00 0.00
Earning Retention Ratio 85.51 100.00 100.00 100.00 0.00 100.00 100.00
Cash Earnings Retention Ratio 88.47 100.00 100.00 0.00 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 3.72 2.84 1.92 0.00 33.57 4.06 13.65
Financial Charges Coverage Ratio 5.88 7.00 4.37 0.46 1.04 2.51 1.52
Fin. Charges Cov.Ratio (Post Tax) 3.80 3.54 3.18 1.64 0.36 2.57 1.51
COMPONENT RATIOS
Material Cost Component(% earnings) 1.34 22.78 57.01 79.53 28.58 40.75 39.50
Selling Cost Component 0.14 0.29 0.43 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 0.67 0.21 0.11 0.61 0.31 0.49 0.38
Bonus Component In Equity Capital (%) 2.31 2.31 1.95 1.96 8.52 8.52 8.52
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,699.40 1,470.51 1,738.91 1,706.93 1,730.14 1,748.98 1,713.60
EV / Net Sales (X) 1.59 4.81 9.25 2.07 7.11 4.20 5.09
EV / EBITDA (X) 8.72 20.66 31.02 27.06 41.72 14.73 21.87
MarketCap / Sales (X) 1.67 5.82 9.45 2.15 7.30 4.27 5.27
Retention Ratios (%) 80.82 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) 1.67 5.81 11.15 2.53 1.98 1.16 1.43
Earning Yield (%) 0.04 0.00 0.00 0.00 -0.13 0.01 0.01
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 6.48 2.21 1.47 -0.30 -6.04 1.37 0.55
Adjusted Cash EPS (Rs.) 7.81 3.39 2.95 1.13 0.84 16.29 4.65
Reported EPS (Rs.) 7.44 2.94 1.89 0.59 -14.56 1.37 0.54
Reported Cash EPS (Rs.) 8.77 4.11 3.36 2.02 -7.68 16.29 4.63
Dividend Per Share 1.50 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 4.77 -2.03 -2.10 -1.30 -6.14 17.43 4.92
Book Value (Excl Rev Res) Per Share (Rs.) 4.77 -2.03 -2.10 -1.30 -6.14 17.43 4.92
Book Value (Incl Rev Res) Per Share (Rs.) 4.77 -2.03 -2.10 -1.30 -6.14 17.43 4.92
Net Operating Income Per Share (Rs.) 67.59 19.80 10.62 10.63 50.74 93.79 73.86
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 7.05 -10.27 -19.72 -12.24 -12.10 18.58 6.65
Gross Profit Margin (%) 5.09 -16.20 -33.63 -25.76 -25.66 2.67 1.10
Net Profit Margin (%) 11.00 14.83 17.75 5.51 -28.68 1.45 0.67
Adjusted Cash Margin (%) 10.54 12.81 18.92 7.76 1.41 16.70 5.86
Adjusted Return On Net Worth (%) 6.55 2.40 1.68 -0.35 -5.66 1.12 0.45
Reported Return On Net Worth (%) 7.53 3.19 2.16 0.68 -13.64 1.12 0.44
Return On long Term Funds (%) 9.73 3.59 1.54 1.38 -3.85 4.46 4.32
LEVERAGE RATIOS
Long Term Debt / Equity 0.03 0.04 0.04 0.05 0.15 0.15 0.19
Total Debt/Equity 0.04 0.06 0.05 0.06 0.23 0.31 0.33
Owners fund as % of total Source 0.04 0.06 0.05 0.06 0.23 0.31 0.33
Fixed Assets Turnover Ratio 0.68 0.19 0.12 0.18 0.35 0.59 0.44
LIQUIDITY RATIOS
Current Ratio 1.40 2.20 2.34 2.90 2.47 2.04 3.78
Current Ratio (Inc. ST Loans) 1.31 1.83 1.89 2.20 1.47 0.94 1.61
Quick Ratio 1.38 2.19 2.27 2.86 2.34 1.93 3.35
Inventory Turnover Ratio 4.77 -2.03 -2.10 -1.30 -6.14 17.43 4.92
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 10.08 0.00 0.00 0.00 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 8.55 0.00 0.00 0.00 0.00 0.00 0.00
Earning Retention Ratio 88.42 100.00 100.00 100.00 0.00 100.00 100.00
Cash Earnings Retention Ratio 90.39 100.00 100.00 100.00 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.52 1.52 1.33 4.29 28.79 2.33 8.51
Financial Charges Coverage Ratio 21.17 8.71 4.48 3.54 0.67 4.15 1.79
Fin. Charges Cov.Ratio (Post Tax) 17.50 8.79 6.24 3.68 -1.41 4.20 1.81
COMPONENT RATIOS
Material Cost Component(% earnings) 1.41 23.86 58.00 42.63 34.28 45.17 44.70
Selling Cost Component 0.15 0.31 0.43 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 0.68 0.19 0.12 0.18 0.35 0.59 0.44
Bonus Component In Equity Capital (%) 2.31 2.31 1.95 1.96 8.52 8.52 8.52
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,733.26 1,482.70 1,741.00 1,716.93 1,765.91 1,755.63 1,718.79
EV / Net Sales (X) 1.74 5.08 9.42 9.32 8.70 4.68 5.82
EV / EBITDA (X) 10.44 21.88 34.78 37.05 206.72 20.74 41.79
MarketCap / Sales (X) 1.78 6.09 9.61 9.64 8.75 4.74 6.01
Retention Ratios (%) 89.92 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) 1.78 6.08 11.34 11.33 2.37 1.28 1.63
Earning Yield (%) 0.06 0.02 0.02 0.00 -0.12 0.01 0.00
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 147.53 147.29 174.04 173.32 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 1,191.15 1,111.12 1,246.92 1,341.60 418.51 480.68 474.79
Loan Funds
Secured Loans 429.44 144.27 92.02 307.17 285.75 294.16 346.87
Unsecured Loans 0.00 0.00 0.00 123.40 0.00 7.75 13.68
Minority Interest 0.00 0.00 0.00 9.44 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 1,768.12 1,402.68 1,512.98 1,954.93 744.25 822.59 875.34
USES OF FUNDS
Fixed Assets
Gross Block 30.49 113.20 171.08 530.75 589.52 639.23 127.55
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 3.61 3.09 2.44 29.86 54.61 61.97 56.77
Net Block 26.88 110.11 168.64 500.89 534.91 577.26 70.78
Capital Work in Progress 63.81 63.81 63.81 215.46 25.73 18.86 583.72
Investments 1,118.09 801.33 1,109.97 954.35 90.81 173.96 5.45
Net Current Assets
Current Assets, Loans and Advances 992.51 647.77 273.33 448.42 209.69 244.14 318.98
Less : Current Liabilities and Provisions 433.17 220.34 102.77 164.19 116.89 191.63 103.60
Total Net Current Assets 559.34 427.43 170.56 284.23 92.80 52.51 215.38
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 1,768.12 1,402.68 1,512.98 1,954.93 744.25 822.59 875.34
Note :
Book Value of Unquoted Investments 51.88 49.93 308.31 326.65 90.80 173.95 5.45
Market Value of Quoted Investments 669.75 720.31 775.20 641.61 0.04 0.06 0.07
Contingent liabilities 94.48 110.18 79.67 792.66 476.02 1,758.75 156.25
Number of Equity shares outstanding 14.75 14.73 17.40 17.33 4.00 4.00 4.00
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 147.53 147.29 174.04 173.32 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 1,309.81 1,205.10 1,343.45 1,310.52 386.92 445.15 439.69
Loan Funds
Secured Loans 60.34 75.81 68.45 84.37 96.51 151.87 153.23
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 4.87
Total 1,517.68 1,428.20 1,585.93 1,568.21 523.43 637.02 637.79
USES OF FUNDS
Fixed Assets
Gross Block 11.76 28.04 130.88 214.47 267.62 303.96 100.03
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 3.43 2.88 26.54 37.80 54.32 61.70 56.56
Net Block 8.33 25.16 104.34 176.67 213.31 242.26 43.47
Capital Work in Progress 0.00 0.00 0.00 0.00 25.73 18.71 265.85
Investments 1,349.77 1,124.41 1,341.74 1,187.06 150.90 236.84 68.33
Net Current Assets
Current Assets, Loans and Advances 556.28 510.13 243.88 312.34 224.35 272.94 353.78
Less : Current Liabilities and Provisions 396.70 231.50 104.03 107.86 90.86 133.73 93.65
Total Net Current Assets 159.58 278.63 139.85 204.48 133.49 139.21 260.13
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,517.68 1,428.20 1,585.93 1,568.21 523.43 637.02 637.79
Note :
Book Value of Unquoted Investments 29.52 29.54 581.38 559.35 150.90 236.83 68.32
Market Value of Quoted Investments 1,320.25 1,094.87 775.20 641.61 0.04 0.06 0.07
Contingent liabilities 420.76 132.76 102.20 839.76 468.11 533.03 526.48
Number of Equity shares outstanding 14.75 14.73 17.40 17.33 4.00 4.00 4.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,067.13 305.44 188.05 825.64 243.45 416.27 336.98
Other Income 837.39 170.60 31.63 0.00 0.00 0.00 0.00
Stock Adjustments 0.00 0.00 2.02 -73.20 19.08 -2.50 22.20
Total Income 1,904.52 476.04 221.70 752.44 262.52 413.76 359.17
EXPENDITURE :
Raw Materials 14.14 12.97 29.70 602.79 67.58 155.12 107.49
Excise Duty 0.00 0.00 0.00 65.02 0.00 0.00 0.00
Power and Fuel Cost 4.19 3.95 4.39 7.39 1.24 3.35 4.00
Other Manufacturing Expenses 841.58 174.55 36.02 7.39 1.24 3.35 4.00
Employee Cost 51.68 29.91 29.05 46.84 28.57 33.13 28.54
Selling and Administration Expenses 1.51 0.91 0.82 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 913.10 222.29 99.98 729.43 98.63 194.96 144.02
Profit before Interest, Depreciation and Tax 63.66 123.37 183.90 668.74 629.20 686.61 179.09
Interest and Financial Charges 33.17 10.17 12.82 137.99 39.69 47.38 51.55
Profit before Depreciation and Tax 30.49 113.20 171.08 530.75 589.52 639.23 127.55
Depreciation 23.59 20.90 27.34 88.16 35.45 68.50 23.06
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 115.73 15.10 -3.97 11.15 -67.73 2.88 3.69
Tax 46.30 10.14 -4.60 10.48 -6.72 -3.01 0.37
Profit After Tax 69.43 4.96 0.63 0.67 -61.01 5.89 3.32
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. 69.43 4.96 0.63 0.67 -61.01 5.89 3.32
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 -11.46 -80.80 -91.05 -5.42 -5.12 57.05 51.16
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 11.07 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 51.88 49.93 308.31 326.65 90.80 173.95 5.45
Extraordinary Items -20.53 -23.04 -23.22 174.22 -34.07 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 997.20 291.63 184.85 184.31 202.98 375.16 295.44
Other Income 797.32 170.06 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 0.00 0.00 2.02 -3.22 19.08 -2.50 22.20
Total Income 1,794.52 461.69 186.87 181.09 222.05 372.66 317.63
EXPENDITURE :
Raw Materials 14.15 12.97 29.70 24.70 67.58 154.97 106.43
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 3.62 3.90 4.28 4.29 1.00 3.21 3.67
Other Manufacturing Expenses 800.94 173.96 4.28 4.29 1.00 3.21 3.67
Employee Cost 49.51 28.88 28.87 23.00 26.24 31.25 26.95
Selling and Administration Expenses 1.51 0.91 0.80 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 869.73 220.62 67.91 56.27 95.81 192.63 140.71
Profit before Interest, Depreciation and Tax 19.60 35.82 142.04 227.58 280.36 324.33 123.03
Interest and Financial Charges 7.84 7.78 11.16 13.10 12.74 20.38 23.00
Profit before Depreciation and Tax 11.76 28.04 130.88 214.47 267.62 303.96 100.03
Depreciation 19.62 17.31 25.71 24.93 27.52 59.70 16.39
Profit Before Tax 152.66 53.36 20.36 23.74 -65.78 4.57 1.69
Tax 42.92 10.09 -12.46 13.58 -7.55 -0.89 -0.45
Profit After Tax 109.74 43.27 32.82 10.16 -58.23 5.46 2.15
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 160.71 51.85 49.42 16.59 6.95 65.19 59.72
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 8.82 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 29.52 29.54 581.38 559.35 150.90 236.83 68.32
Extraordinary Items 13.29 10.63 7.18 15.42 -34.07 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 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 355.10 405.30 298.91 158.66 214.43 190.47 54.44
Other Income 24.94 26.58 25.37 34.13 28.75 32.27 18.49
Stock Adjustment 0.00 0.00 0.00 4.25 5.92 8.50 0.00
Raw Material 1.29 6.03 3.01 0.33 4.78 2.26 5.78
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 17.48 17.13 16.10 10.64 7.80 7.95 8.14
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 305.89 336.94 268.21 134.38 181.71 171.00 26.21
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 30.44 45.20 11.59 9.06 14.22 0.76 -9.34
Interest 12.60 11.49 9.51 6.90 5.27 2.94 1.26
Gross Profit 42.78 60.29 27.45 36.29 37.70 30.09 7.89
Depreciation 2.61 4.80 6.16 5.66 6.88 6.47 4.49
Taxation 16.82 18.91 9.53 9.71 8.16 8.63 -2.04
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 23.54 26.66 16.29 17.50 11.86 7.57 4.14
Minority Interest 0.00 -0.11 0.11 0.01 0.00 0.00 0.00
Share Of P/L Of Associates -0.76 -1.35 -0.75 -0.30 -0.45 -0.89 -0.68
Net P/L After Minority Interest and Share Of Associates 22.78 25.19 15.65 17.21 11.41 6.68 3.46
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 147.53 147.53 147.53 147.53 147.29 147.29 174.28
EPS Before Extra Ordinary Items
Basic EPS 1.54 1.72 1.05 1.17 0.77 0.00 0.39
Diluted EPS 1.53 1.68 1.03 1.17 0.77 0.00 0.39
EPS After Extra Ordinary Items
Basic EPS 1.54 1.72 1.05 1.17 0.77 0.00 0.39
Diluted EPS 1.53 1.68 1.03 1.17 0.77 0.00 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 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 347.04 381.92 273.41 145.37 206.33 181.49 52.88
Other Income 17.81 22.09 24.72 25.40 23.79 29.43 18.48
Stock Adjustment 0.00 0.00 0.00 3.92 5.92 5.67 2.82
Raw Material 1.29 6.03 3.01 0.32 4.78 2.25 5.78
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 17.04 16.44 15.60 10.14 7.35 7.57 7.90
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 300.18 332.47 233.27 122.28 175.15 165.38 21.05
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 28.53 26.98 21.53 8.71 13.13 0.62 -8.32
Interest 2.95 2.30 1.86 1.79 1.88 2.14 1.73
Gross Profit 43.39 46.77 44.39 32.32 35.04 27.91 8.43
Depreciation 2.72 3.71 5.16 4.78 5.97 5.40 3.62
Taxation 13.88 16.23 9.32 9.45 7.92 8.58 -2.04
Net Profit / Loss 26.98 28.24 34.44 25.90 21.15 17.75 16.77
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 147.53 147.53 147.53 147.53 147.29 147.29 174.28
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 1.83 1.91 2.33 1.76 1.44 1.02 0.96
Diluted EPS 1.82 1.88 2.29 1.76 1.44 1.02 0.96
EPS After Extra Ordinary Items
Basic EPS 1.83 1.91 2.33 1.76 1.44 1.02 0.96
Diluted EPS 1.82 1.88 2.29 1.76 1.44 1.02 0.96
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