19 Jul 2018 | 11:21 PM
 

Zensar Technologies Ltd. Share Price Live (BSE)
0

BSE Code: 504067 | NSE Symbol: ZENSARTECH
1,235.00
7.55
(0.62 %)
19 Jul 2018 | 03:45 PM
Change company
  • Open (Rs)
    1,235.91
  • Prev. close (Rs.)
    1,227.45
  • High (Rs.)
    1,236.00
  • Low (Rs.)
    1,219.30
  • 52W H (Rs.)
    1,345.35
  • 52W L (Rs.)
    729.90
  • Volume
    253
  • MCap (Rs in Cr.)
    5,556.27

Zensar Technologies 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.) 54.79 53.12 65.49 59.70 54.27 40.05 36.56
Adjusted Cash EPS (Rs.) 69.25 63.94 80.08 69.07 63.02 47.66 44.24
Reported EPS (Rs.) 54.79 53.12 65.49 59.69 54.27 40.05 36.56
Reported Cash EPS (Rs.) 69.25 63.94 80.08 69.06 63.02 47.66 44.24
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 81.11 85.10 98.31 88.36 83.10 68.90 57.36
Book Value (Excl Rev Res) Per Share (Rs.) 81.11 85.10 98.31 88.36 83.10 68.90 57.36
Book Value (Incl Rev Res) Per Share (Rs.) 81.11 85.10 98.31 88.36 83.10 68.90 57.36
Net Operating Income Per Share (Rs.) 690.76 680.93 661.39 599.14 533.81 488.47 413.32
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 11.74 12.49 14.86 14.74 15.56 14.10 13.87
Gross Profit Margin (%) 9.64 10.90 12.65 13.18 13.92 12.54 12.01
Net Profit Margin (%) 7.93 7.80 9.90 9.96 10.05 8.18 8.69
Adjusted Cash Margin (%) 9.79 9.31 11.89 11.41 11.68 9.74 10.52
Adjusted Return On Net Worth (%) 14.76 16.19 23.10 22.87 25.12 23.94 27.55
Reported Return On Net Worth (%) 14.76 16.19 23.10 22.86 25.12 23.94 27.55
Return On long Term Funds (%) 22.34 24.28 33.77 32.54 34.32 31.37 32.25
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.08 0.18 0.32
Total Debt/Equity 0.00 0.09 0.12 0.09 0.10 0.18 0.32
Owners fund as % of total Source 0.00 0.09 0.12 0.09 0.10 0.18 0.32
Fixed Assets Turnover Ratio 1.88 2.02 2.21 2.31 2.45 2.62 2.52
LIQUIDITY RATIOS
Current Ratio 2.34 2.85 2.98 2.29 2.06 2.06 1.72
Current Ratio (Inc. ST Loans) 2.34 1.87 1.80 1.62 1.88 2.06 1.72
Quick Ratio 2.12 2.59 2.65 2.00 1.70 1.74 1.46
Inventory Turnover Ratio 81.11 85.10 98.31 88.36 83.10 68.90 57.36
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 25.39 10.94 33.15 21.92 20.64 23.21 22.24
Dividend payout Ratio (Cash Profit) 20.09 9.09 27.11 18.94 17.77 19.50 18.38
Earning Retention Ratio 74.61 89.06 66.85 78.09 79.36 76.79 77.76
Cash Earnings Retention Ratio 79.91 90.91 72.89 81.06 82.23 80.50 81.62
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.02 0.46 0.41 0.32 0.35 0.64 0.97
Financial Charges Coverage Ratio 19.38 46.29 46.21 37.50 37.80 30.54 29.86
Fin. Charges Cov.Ratio (Post Tax) 14.74 33.72 34.53 28.42 27.84 21.88 21.55
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 2.21 3.19 4.71 4.76 4.10
Selling Cost Component 0.26 0.40 0.51 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 1.88 2.02 2.21 2.31 2.45 2.62 2.52
Bonus Component In Equity Capital (%) 48.10 48.23 48.49 48.82 49.44 49.66 49.85
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 5,337.92 5,215.70 5,267.85 5,347.55 5,398.98 5,402.75 5,370.31
EV / Net Sales (X) 1.72 1.71 1.78 2.01 2.31 2.54 2.99
EV / EBITDA (X) 12.15 12.85 10.69 12.77 13.90 17.79 19.25
MarketCap / Sales (X) 1.78 1.81 1.88 2.09 2.37 2.60 3.09
Retention Ratios (%) 74.61 89.06 66.85 78.08 79.36 76.79 77.76
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.78 1.81 1.86 2.06 2.31 2.52 2.98
Earning Yield (%) 0.04 0.04 0.05 0.05 0.04 0.03 0.03
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 40.16 52.48 40.92 42.78 27.89 21.78 20.43
Adjusted Cash EPS (Rs.) 47.72 60.83 48.32 49.52 34.05 27.55 26.41
Reported EPS (Rs.) 40.16 52.48 41.31 42.78 27.89 21.78 20.43
Reported Cash EPS (Rs.) 47.72 60.83 48.70 49.52 34.05 27.55 26.41
Dividend Per Share 12.00 12.00 11.00 10.00 8.00 7.00 3.50
Operating Profit Per Share (Rs.) 61.79 69.28 60.14 56.84 37.65 31.19 22.81
Book Value (Excl Rev Res) Per Share (Rs.) 61.79 69.28 60.14 56.84 37.65 31.19 22.81
Book Value (Incl Rev Res) Per Share (Rs.) 61.79 69.28 60.14 56.84 37.65 31.19 22.81
Net Operating Income Per Share (Rs.) 285.87 279.16 243.63 210.61 192.21 164.19 133.39
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 21.61 24.81 24.68 26.98 19.58 18.99 17.09
Gross Profit Margin (%) 18.97 21.82 21.65 23.78 16.38 15.48 12.61
Net Profit Margin (%) 14.04 18.80 16.95 20.31 13.93 12.76 14.94
Adjusted Cash Margin (%) 16.54 21.00 19.45 22.53 17.01 16.14 19.32
Adjusted Return On Net Worth (%) 15.97 24.82 23.54 29.06 23.87 84.83 62.75
Reported Return On Net Worth (%) 15.97 24.82 23.76 29.06 23.87 84.83 62.75
Return On long Term Funds (%) 22.60 33.75 32.98 40.10 33.55 121.09 61.77
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.01 0.02 0.00
Total Debt/Equity 0.01 0.01 0.00 0.00 0.01 0.02 0.00
Owners fund as % of total Source 0.01 0.01 0.00 0.00 0.01 0.02 0.00
Fixed Assets Turnover Ratio 1.22 1.44 1.52 1.59 1.80 1.81 1.75
LIQUIDITY RATIOS
Current Ratio 5.85 6.08 4.95 4.58 4.75 3.23 3.58
Current Ratio (Inc. ST Loans) 5.38 5.58 4.95 4.58 4.75 3.23 3.58
Quick Ratio 5.76 5.99 4.89 4.42 4.62 3.13 3.47
Inventory Turnover Ratio 61.79 69.28 60.14 56.84 37.65 31.19 22.81
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 14.48 22.85 26.53 23.36 28.68 32.13 17.13
Dividend payout Ratio (Cash Profit) 12.19 19.72 22.51 20.18 23.49 25.40 13.25
Earning Retention Ratio 85.52 77.15 73.22 76.64 71.32 67.87 82.87
Cash Earnings Retention Ratio 87.81 80.28 77.31 79.82 76.51 74.60 86.75
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.07 0.05 0.01 0.01 0.02 0.02 0.00
Financial Charges Coverage Ratio 139.65 228.49 249.54 194.86 226.23 157.97 131.41
Fin. Charges Cov.Ratio (Post Tax) 104.48 175.27 188.46 147.16 169.92 116.69 134.02
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.45 0.63 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 84.86 78.82 96.43 92.39 90.28 95.85
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 1.22 1.44 1.52 1.59 1.80 1.81 1.75
Bonus Component In Equity Capital (%) 48.23 48.49 48.82 49.44 49.66 49.85 49.85
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 5,484.08 5,458.70 5,493.20 5,488.17 5,491.37 5,506.91 5,510.05
EV / Net Sales (X) 4.28 4.38 5.09 5.95 6.56 7.73 9.54
EV / EBITDA (X) 18.98 15.33 19.12 18.99 27.63 33.72 48.77
MarketCap / Sales (X) 4.32 4.45 5.13 6.02 6.62 7.78 9.60
Retention Ratios (%) 85.52 77.15 73.47 76.64 71.32 67.87 82.87
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 4.31 4.41 5.06 5.85 6.41 7.51 9.24
Earning Yield (%) 0.03 0.04 0.03 0.03 0.02 0.02 0.02
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 44.99 44.87 44.63 44.33 43.77 43.58 43.41
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 1,623.91 1,426.69 1,220.48 1,112.65 901.73 685.30 532.49
Loan Funds
Secured Loans 5.95 130.55 148.09 98.65 95.97 133.47 185.89
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Minority Interest 13.65 7.41 3.91 1.19 1.10 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 1,688.50 1,609.52 1,417.11 1,256.83 1,042.58 862.36 761.79
USES OF FUNDS
Fixed Assets
Gross Block 690.61 512.14 416.89 769.30 615.49 598.41 560.92
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.02 0.02
Less: Accum. Depreciation 98.93 65.24 30.77 221.95 193.96 201.56 183.29
Net Block 591.68 446.90 386.13 547.35 421.52 396.83 377.61
Capital Work in Progress 5.87 2.63 1.69 1.43 2.06 2.46 2.71
Investments 274.63 242.70 134.10 93.93 148.60 42.50 47.77
Net Current Assets
Current Assets, Loans and Advances 1,424.24 1,413.45 1,347.05 1,091.79 913.73 815.43 797.46
Less : Current Liabilities and Provisions 607.92 496.16 451.86 477.68 443.33 394.86 463.76
Total Net Current Assets 816.32 917.29 895.19 614.12 470.39 420.57 333.70
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 1,688.50 1,609.52 1,417.11 1,256.83 1,042.58 862.36 761.79
Note :
Book Value of Unquoted Investments 274.63 242.70 134.10 93.12 147.85 42.12 47.42
Market Value of Quoted Investments 0.00 0.00 0.00 0.87 0.82 3.23 0.53
Contingent liabilities 86.52 247.93 28.43 102.27 158.98 209.27 262.85
Number of Equity shares outstanding 4.50 4.49 4.46 4.43 4.38 4.36 4.34
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 44.87 44.63 44.33 43.77 43.58 43.41 43.30
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 1,083.30 898.88 726.04 600.50 465.37 68.05 97.69
Loan Funds
Secured Loans 0.25 0.77 1.49 2.68 3.18 2.72 0.00
Unsecured Loans 14.59 13.25 0.00 0.00 0.00 0.00 0.00
Total 1,143.02 957.53 771.86 646.94 512.13 114.17 140.99
USES OF FUNDS
Fixed Assets
Gross Block 139.58 263.76 251.44 214.46 211.22 203.01 192.41
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 305.98 225.98
Less: Accum. Depreciation 37.79 162.91 148.80 131.50 125.70 111.12 98.16
Net Block 101.79 100.85 102.64 82.96 85.52 -214.10 -131.73
Capital Work in Progress 2.62 1.67 1.35 2.07 2.46 2.71 4.99
Investments 224.33 106.23 100.28 157.50 52.65 56.17 31.72
Net Current Assets
Current Assets, Loans and Advances 982.14 896.22 711.32 517.36 470.69 390.15 327.39
Less : Current Liabilities and Provisions 167.87 147.44 143.72 112.95 99.19 120.75 91.38
Total Net Current Assets 814.28 748.78 567.60 404.41 371.50 269.40 236.01
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,143.02 957.53 771.86 646.94 512.13 114.17 140.99
Note :
Book Value of Unquoted Investments 231.17 113.06 104.64 157.50 52.64 56.16 31.72
Market Value of Quoted Investments 0.00 0.01 0.01 0.01 0.01 0.01 0.01
Contingent liabilities 169.24 130.95 102.27 169.79 230.35 262.60 254.70
Number of Equity shares outstanding 4.49 4.46 4.43 4.38 4.36 4.34 4.33
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 3,107.74 3,055.59 2,951.87 2,655.78 2,336.37 2,128.81 1,794.21
Other Income 581.81 634.12 217.64 161.99 196.91 203.41 185.83
Stock Adjustments 6.68 13.19 -3.24 6.16 -23.89 -9.91 -11.42
Total Income 3,696.23 3,702.90 3,166.26 2,823.93 2,509.38 2,322.31 1,968.61
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 13.77 14.62 13.72 13.08 11.41 10.88 10.86
Other Manufacturing Expenses 595.58 648.74 231.36 175.07 208.31 214.29 196.69
Employee Cost 1,705.35 1,595.51 1,808.06 1,294.41 1,132.65 1,024.61 926.53
Selling and Administration Expenses 8.10 12.51 15.08 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 2,322.80 2,271.38 2,068.22 1,482.55 1,352.37 1,249.78 1,134.08
Profit before Interest, Depreciation and Tax 713.28 520.91 427.55 780.47 625.76 608.35 570.26
Interest and Financial Charges 22.67 8.77 10.66 11.16 10.28 9.95 9.34
Profit before Depreciation and Tax 690.61 512.14 416.89 769.30 615.49 598.41 560.92
Depreciation 65.08 48.55 65.10 41.54 38.30 33.16 33.34
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 351.57 348.62 416.87 365.87 339.86 260.60 236.37
Tax 105.08 110.25 124.57 101.28 102.33 86.07 77.66
Profit After Tax 246.49 238.37 292.30 264.59 237.52 174.53 158.71
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. 246.49 238.37 292.30 264.59 237.52 174.53 158.71
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 792.30 645.06 664.48 610.80 495.53 398.53 339.31
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 62.60 26.10 96.92 48.60 43.75 34.86 30.39
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 274.63 242.70 134.10 93.12 147.85 42.12 47.42
Extraordinary Items 18.79 -18.12 -1.46 0.00 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 1,282.82 1,245.94 1,079.93 921.80 837.67 712.75 577.61
Other Income 93.15 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 1,375.97 1,245.94 1,079.93 921.80 837.67 712.75 577.61
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 93.15 0.00 0.00 0.00 0.00 0.00 0.00
Employee Cost 702.88 642.49 577.15 468.91 457.36 411.36 343.13
Selling and Administration Expenses 5.79 7.96 0.00 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 801.82 650.45 577.15 468.91 457.36 411.36 343.13
Profit before Interest, Depreciation and Tax 141.65 265.32 252.59 215.94 212.10 204.04 193.27
Interest and Financial Charges 2.07 1.56 1.15 1.48 0.88 1.03 0.86
Profit before Depreciation and Tax 139.58 263.76 251.44 214.46 211.22 203.01 192.41
Depreciation 33.91 37.27 32.76 29.53 26.86 25.05 25.88
Profit Before Tax 252.98 317.16 255.17 257.96 170.99 137.22 86.23
Tax 72.77 82.91 72.05 70.74 49.46 42.67 -2.24
Profit After Tax 180.22 234.25 183.11 187.22 121.53 94.55 88.48
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 316.69 344.11 267.87 234.10 187.39 181.18 179.24
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 26.10 44.74 39.19 38.46 29.21 25.46 12.70
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 231.17 113.06 104.64 157.50 52.64 56.16 31.72
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 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 109.56 129.97 81.14 37.60 44.80 56.19 77.01
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 236.37 150.12 149.15 111.82 81.43 74.45 41.66
Adjustments :
Depreciation 33.34 29.42 26.35 24.27 17.35 15.26 15.47
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received -1.42 -0.87 -1.47 -1.33 -0.94 -1.22 -0.45
P/L on Sales of Assets 0.00 -0.01 0.09 -0.02 0.05 -0.22 0.04
P/L on Sales of Invest 0.00 0.00 -0.03 -0.10 -0.03 -0.03 -0.10
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 0.17
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 -97.82 -12.33 -10.38 14.38 -12.13 -47.41 -13.48
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 -19.25 7.72 0.08 -5.19 -4.09 -7.04 -3.22
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) 9.34 3.86 2.73 3.88 5.91 2.10 1.61
Direct Taxes Paid -47.12 -78.77 -31.30 -41.13 -17.76 -16.29 -10.17
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 173.52 140.59 139.49 104.92 62.36 42.51 30.78
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets -26.62 -27.33 -15.85 -67.75 -35.08 -120.49 -34.94
Sale of Fixed Assets 0.34 0.13 0.12 12.50 0.93 0.28 0.24
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 -258.48 -566.17 -341.63 -310.71 -99.92 -113.81 -67.88
Sale of Investments 236.30 251.25 350.25 303.04 104.37 107.02 54.42
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 1.81 1.18 1.21 1.04 1.00 1.87 2.08
Dividend Received -1.42 -0.87 -1.47 -1.33 -0.94 -1.22 -0.45
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 -2.81 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 -45.24 -340.08 -4.41 -60.55 -30.57 -123.91 -45.95
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 13.70 0.00 73.37 0.50
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 0.22
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 -0.12 0.12 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 -32.93 -13.84 -12.62 -10.65 -9.79 -6.95 -6.12
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid -9.70 -2.97 -2.73 -3.88 -5.91 -2.10 -1.61
Others 0.95 1.14 -39.53 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -63.98 175.94 -86.25 -0.83 -39.07 70.00 -5.64
Net Inc./(Dec.) in Cash and Cash Equivalent 64.30 -23.55 48.82 43.55 -7.28 -11.39 -20.82
Cash and Cash Equivalents at End of the year 173.87 106.41 129.97 81.14 37.52 44.80 56.19
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 84.00 50.35 59.77 52.63 37.27 34.31 28.22
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 252.98 317.16 253.45 257.96 170.99 137.22 86.23
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 0.00 0.00 119.99 158.76 49.38 74.18 49.41
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities 0.00 0.00 -91.37 -110.40 3.38 -38.22 -29.69
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 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 -49.80 -45.36 -37.39 -33.01 -13.62
Net Cash used in Financing Activities 0.00 0.00 -49.80 -45.36 -37.39 -33.01 -13.62
Net Inc./(Dec.) in Cash and Cash Equivalent -25.26 33.66 -9.42 3.00 15.36 2.95 6.10
Cash and Cash Equivalents at End of the year 58.75 84.00 50.35 55.63 52.63 37.27 34.31
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 814.73 793.76 762.60 736.65 743.77 787.72 772.10
Other Income 26.72 6.47 20.94 20.26 -23.26 18.86 5.24
Stock Adjustment 14.76 5.16 2.30 -3.87 7.69 2.34 5.20
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 437.48 421.84 429.62 413.64 503.23 490.11 481.15
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 243.87 215.86 212.65 215.73 144.62 119.78 115.53
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 96.22 105.45 88.48 74.78 58.97 109.71 112.92
Interest 5.05 6.07 5.34 6.21 3.31 1.77 1.96
Gross Profit 117.89 105.85 104.08 88.83 32.40 126.80 116.20
Depreciation 13.88 15.99 17.14 18.07 12.68 10.26 11.10
Taxation 29.96 29.69 22.75 22.68 8.99 34.63 30.56
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 74.05 60.17 64.19 48.08 10.73 81.91 74.54
Minority Interest -1.39 -1.10 -1.56 -0.91 -0.38 -0.11 -2.46
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 72.65 59.07 62.63 47.17 10.35 81.80 72.08
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 44.99 44.98 44.94 44.88 44.87 44.80 44.75
EPS Before Extra Ordinary Items
Basic EPS 16.15 13.14 13.95 10.51 2.31 18.27 16.13
Diluted EPS 15.98 13.00 13.79 10.37 2.28 17.98 15.88
EPS After Extra Ordinary Items
Basic EPS 16.15 13.14 13.95 10.51 2.31 18.27 16.13
Diluted EPS 15.98 13.00 13.79 10.37 2.28 17.98 15.88
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 341.18 318.46 322.86 303.31 300.46 327.21 329.89
Other Income 21.90 5.94 23.48 11.43 -13.12 12.40 -0.58
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 189.72 185.01 186.83 185.46 179.67 186.57 186.64
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 78.92 61.02 58.00 62.84 63.92 44.66 49.49
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 67.45 61.57 72.20 51.05 51.15 84.80 70.56
Interest 2.92 3.21 3.11 2.90 1.54 0.25 0.21
Gross Profit 86.43 64.30 92.57 59.58 36.49 96.95 69.77
Depreciation 9.26 12.39 12.66 11.79 8.73 8.48 9.37
Taxation 19.47 13.61 18.36 12.76 7.87 25.04 16.63
Net Profit / Loss 57.70 38.30 61.55 35.03 19.89 63.43 43.77
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 44.99 44.98 44.94 44.88 44.87 44.80 44.75
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 12.83 8.52 13.71 7.80 4.44 14.16 9.79
Diluted EPS 12.69 8.43 13.55 7.70 4.37 13.94 9.64
EPS After Extra Ordinary Items
Basic EPS 12.83 8.52 13.71 7.80 4.44 14.16 9.79
Diluted EPS 12.69 8.43 13.55 7.70 4.37 13.94 9.64
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 3,107.74 1,608.49 1,499.25 3,060.37 1,531.49 1,528.88 2,978.04
Other Income 74.39 33.19 41.20 19.28 -4.40 23.68 44.55
Stock Adjustment 54.33 19.92 -1.57 13.19 10.03 3.16 -3.24
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 1,705.35 859.32 846.03 1,938.87 993.34 945.53 1,830.35
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 849.37 459.73 425.61 499.96 264.40 235.56 492.90
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 364.93 201.67 163.26 386.68 168.68 218.00 440.39
Interest 22.67 11.12 11.55 8.77 5.08 3.69 10.66
Gross Profit 416.65 223.74 192.91 397.19 159.20 237.99 474.28
Depreciation 65.08 29.87 35.21 48.57 22.94 20.36 45.47
Taxation 105.08 59.65 45.43 110.25 43.62 66.63 116.91
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 246.49 134.22 112.27 238.37 92.64 151.00 311.90
Minority Interest -4.96 -2.49 -2.47 -3.51 -0.49 -3.02 -2.75
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 241.53 131.72 109.80 234.86 92.15 147.98 309.15
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 44.99 44.99 44.94 44.87 44.87 44.75 44.63
EPS Before Extra Ordinary Items
Basic EPS 53.76 0.00 24.46 52.50 0.00 33.13 69.54
Diluted EPS 53.20 0.00 24.17 51.76 0.00 32.70 68.63
EPS After Extra Ordinary Items
Basic EPS 53.76 0.00 24.46 52.50 0.00 33.13 69.54
Diluted EPS 53.20 0.00 24.17 51.76 0.00 32.70 68.63
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 1,285.81 659.64 626.17 1,282.82 627.67 655.15 1,245.94
Other Income 62.75 27.84 34.91 11.68 -0.72 12.40 46.79
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 749.25 374.73 374.52 723.81 366.24 357.57 672.82
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 258.55 139.94 118.61 209.51 108.58 100.92 211.34
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 252.27 129.02 123.25 277.28 135.95 141.34 309.19
Interest 12.14 6.13 6.01 2.07 1.79 0.28 1.56
Gross Profit 302.88 150.73 152.15 286.89 133.44 153.46 354.42
Depreciation 46.10 21.65 24.45 33.91 17.21 16.70 37.27
Taxation 64.20 33.08 31.12 72.76 32.91 39.85 82.91
Net Profit / Loss 192.58 96.00 96.58 180.22 83.32 96.91 234.24
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 44.99 44.99 44.94 44.87 44.87 44.75 44.63
Equity Dividend Rate 120.00 0.00 0.00 120.00 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 42.86 0.00 21.51 40.28 0.00 21.70 52.69
Diluted EPS 42.42 0.00 21.26 39.72 0.00 21.41 52.00
EPS After Extra Ordinary Items
Basic EPS 42.86 0.00 21.51 40.28 0.00 21.70 52.69
Diluted EPS 42.42 0.00 21.26 39.72 0.00 21.41 52.00