03 Apr 2020 | 5:03 AM
 

Balmer Lawrie & Company Ltd. Share Price Live (BSE)
0

BSE Code: 523319 | NSE Symbol: BALMLAWRIE
127.15
0.70
(0.56 %)
17 Jan 2020 | 10:51 AM
Change company
  • Open (Rs)
    125.90
  • Prev. close (Rs.)
    126.45
  • High (Rs.)
    127.35
  • Low (Rs.)
    125.00
  • 52W H (Rs.)
    212.00
  • 52W L (Rs.)
    124.50
  • Volume
    9215
  • MCap (Rs in Cr.)
    1,449.55

Balmer Lawrie & Company Ltd. Financial Information

Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 14.13 14.46 13.58 57.62 53.38 54.63 102.63
Adjusted Cash EPS (Rs.) 16.79 16.82 15.85 66.05 69.59 67.00 125.88
Reported EPS (Rs.) 14.33 14.49 13.58 57.55 53.38 54.63 101.97
Reported Cash EPS (Rs.) 16.99 16.85 15.85 65.98 69.59 67.00 125.21
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 19.84 19.19 18.49 72.16 78.06 73.93 143.89
Book Value (Excl Rev Res) Per Share (Rs.) 19.84 19.19 18.49 72.16 78.06 73.93 143.89
Book Value (Incl Rev Res) Per Share (Rs.) 19.84 19.19 18.49 72.16 78.06 73.93 143.89
Net Operating Income Per Share (Rs.) 155.72 151.28 149.68 559.48 1,143.22 1,096.39 1,853.29
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 12.74 12.68 12.35 12.89 6.82 6.74 7.76
Gross Profit Margin (%) 11.03 11.12 10.83 11.39 5.40 5.61 6.50
Net Profit Margin (%) 9.20 9.58 9.07 10.28 4.66 4.87 5.40
Adjusted Cash Margin (%) 10.44 10.79 10.25 11.35 5.96 5.97 6.67
Adjusted Return On Net Worth (%) 10.60 11.32 11.37 13.25 14.58 15.86 19.36
Reported Return On Net Worth (%) 10.74 11.34 11.37 13.24 14.58 15.86 19.24
Return On long Term Funds (%) 15.89 16.53 17.67 19.75 21.26 22.88 25.72
LEVERAGE RATIOS
Long Term Debt / Equity 0.05 0.01 0.00 0.00 0.09 0.10 0.13
Total Debt/Equity 0.05 0.01 0.00 0.00 0.17 0.17 0.21
Owners fund as % of total Source 0.05 0.01 0.00 0.00 0.17 0.17 0.21
Fixed Assets Turnover Ratio 1.12 1.20 1.31 1.30 2.75 2.85 3.01
LIQUIDITY RATIOS
Current Ratio 2.01 2.02 1.94 2.05 1.92 1.84 1.85
Current Ratio (Inc. ST Loans) 1.99 2.00 1.94 2.05 1.54 1.55 1.57
Quick Ratio 1.79 1.82 1.72 1.83 1.46 1.41 1.44
Inventory Turnover Ratio 19.84 19.19 18.49 72.16 78.06 73.93 143.89
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 84.57 58.40 44.52 37.82 51.18 33.35 32.29
Dividend payout Ratio (Cash Profit) 71.33 50.22 38.14 32.99 39.26 27.19 26.29
Earning Retention Ratio 14.26 41.45 55.48 62.23 48.82 66.65 67.92
Cash Earnings Retention Ratio 27.84 49.67 61.86 67.05 60.74 72.81 73.84
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.41 0.08 0.00 0.00 0.89 0.87 0.87
Financial Charges Coverage Ratio 39.87 63.73 58.73 59.05 12.65 11.70 12.75
Fin. Charges Cov.Ratio (Post Tax) 28.18 46.45 40.82 42.33 9.74 8.94 9.99
COMPONENT RATIOS
Material Cost Component(% earnings) 42.79 62.25 63.83 62.00 77.35 77.92 77.65
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 6.56 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 1.12 1.20 1.31 1.30 2.75 2.85 3.01
Bonus Component In Equity Capital (%) 16.65 16.65 16.65 66.61 66.61 66.61 41.58
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 983.24 921.33 897.48 962.35 1,039.53 1,055.22 1,015.30
EV / Net Sales (X) 0.55 0.53 0.53 0.60 0.32 0.34 0.34
EV / EBITDA (X) 3.46 3.42 3.37 3.58 3.62 3.75 3.51
MarketCap / Sales (X) 0.80 0.83 0.84 0.90 0.44 0.46 0.47
Retention Ratios (%) 15.43 41.60 55.48 62.18 48.82 66.65 67.71
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.80 0.83 0.84 0.22 0.11 0.11 0.07
Earning Yield (%) 0.11 0.12 0.11 0.46 0.43 0.44 0.81
Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 16.53 16.21 14.95 57.67 51.73 54.97 99.94
Adjusted Cash EPS (Rs.) 18.88 18.54 17.22 66.09 60.98 61.84 110.16
Reported EPS (Rs.) 16.53 16.21 14.95 57.67 51.73 54.97 99.94
Reported Cash EPS (Rs.) 18.88 18.54 17.22 66.09 60.98 61.84 110.16
Dividend Per Share 11.00 10.00 7.00 20.00 18.00 18.00 30.80
Operating Profit Per Share (Rs.) 20.25 19.38 18.54 72.28 58.40 57.71 113.87
Book Value (Excl Rev Res) Per Share (Rs.) 20.25 19.38 18.54 72.28 58.40 57.71 113.87
Book Value (Incl Rev Res) Per Share (Rs.) 20.25 19.38 18.54 72.28 58.40 57.71 113.87
Net Operating Income Per Share (Rs.) 155.72 151.41 149.68 559.48 961.51 921.60 1,584.59
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 13.00 12.80 12.38 12.91 6.07 6.26 7.18
Gross Profit Margin (%) 11.49 11.26 10.87 11.41 5.11 5.51 6.54
Net Profit Margin (%) 10.61 10.70 9.98 10.30 5.38 5.96 6.30
Adjusted Cash Margin (%) 11.59 11.76 11.02 11.36 6.17 6.51 6.79
Adjusted Return On Net Worth (%) 14.49 14.71 14.61 15.43 16.32 19.11 22.51
Reported Return On Net Worth (%) 14.49 14.71 14.61 15.43 16.32 19.11 22.51
Return On long Term Funds (%) 21.79 20.94 22.18 22.98 23.86 27.52 31.49
LEVERAGE RATIOS
Long Term Debt / Equity 0.01 0.01 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.01 0.01 0.00 0.00 0.00 0.00 0.00
Owners fund as % of total Source 0.01 0.01 0.00 0.00 0.00 0.00 0.00
Fixed Assets Turnover Ratio 1.37 1.42 1.53 1.62 3.18 3.41 3.85
LIQUIDITY RATIOS
Current Ratio 2.15 2.24 2.05 2.15 1.79 1.64 1.72
Current Ratio (Inc. ST Loans) 2.13 2.21 2.05 2.15 1.79 1.64 1.72
Quick Ratio 1.90 2.00 1.80 1.91 1.55 1.41 1.50
Inventory Turnover Ratio 20.25 19.38 18.54 72.28 58.40 57.71 113.87
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 60.47 43.17 33.44 31.21 34.79 32.74 30.81
Dividend payout Ratio (Cash Profit) 52.97 37.75 29.04 27.23 29.52 29.10 27.95
Earning Retention Ratio 39.53 56.83 66.56 68.79 65.21 67.26 69.19
Cash Earnings Retention Ratio 47.03 62.25 70.96 72.77 70.48 70.90 72.05
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.06 0.07 0.00 0.00 0.00 0.00 0.00
Financial Charges Coverage Ratio 56.21 69.06 62.71 59.09 47.69 40.89 57.95
Fin. Charges Cov.Ratio (Post Tax) 39.73 51.01 44.26 42.41 35.27 30.39 43.54
COMPONENT RATIOS
Material Cost Component(% earnings) 42.79 40.67 38.44 62.00 25.58 27.49 25.78
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 4.23 5.84 5.63 6.56 4.58 1.47 1.03
Import Comp. in Raw Mat. Consumed 4.50 4.05 6.61 8.71 9.56 6.32 4.44
Long term assets / Total Assets 1.37 1.42 1.53 1.62 3.18 3.41 3.85
Bonus Component In Equity Capital (%) 91.65 91.65 91.65 66.61 66.61 66.61 41.58
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 990.47 946.65 918.66 983.61 1,066.03 1,080.46 1,056.93
EV / Net Sales (X) 0.56 0.55 0.54 0.62 0.39 0.41 0.41
EV / EBITDA (X) 3.17 3.24 3.23 3.66 4.41 4.41 4.33
MarketCap / Sales (X) 0.80 0.83 0.84 0.90 0.52 0.54 0.55
Retention Ratios (%) 39.53 56.83 66.56 68.79 65.21 67.26 69.19
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.80 0.83 0.84 0.22 0.13 0.14 0.08
Earning Yield (%) 0.13 0.13 0.12 0.46 0.41 0.44 0.80
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 114.00 114.00 114.00 28.50 28.50 28.50 16.29
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 1,405.53 1,341.72 1,247.36 1,210.24 1,014.79 952.82 846.75
Loan Funds
Secured Loans 79.15 14.90 0.00 0.00 167.61 155.01 172.95
Unsecured Loans 0.00 0.00 0.00 0.00 8.24 11.44 5.84
Minority Interest 50.59 54.03 0.00 0.00 0.00 0.00 3.46
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 1,649.26 1,524.66 1,361.36 1,238.74 1,219.13 1,147.77 1,045.29
USES OF FUNDS
Fixed Assets
Gross Block 666.74 481.64 440.93 415.27 1,064.86 877.60 838.40
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 98.52 71.48 44.19 20.90 487.73 413.58 386.88
Net Block 568.22 410.16 396.74 394.37 577.13 464.02 451.52
Capital Work in Progress 117.18 138.07 62.66 10.99 11.62 77.19 12.06
Investments 325.07 292.60 271.34 247.25 0.15 0.15 0.15
Net Current Assets
Current Assets, Loans and Advances 1,270.07 1,354.90 1,299.18 1,145.58 1,313.31 1,332.07 1,262.42
Less : Current Liabilities and Provisions 631.27 671.07 668.56 559.45 683.07 725.65 680.86
Total Net Current Assets 638.81 683.83 630.62 586.13 630.24 606.42 581.56
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 1,649.26 1,524.66 1,361.36 1,238.74 1,219.13 1,147.77 1,045.29
Note :
Book Value of Unquoted Investments 325.07 292.60 271.34 247.25 0.15 0.15 0.15
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 257.80 62.77 60.22 18.08 270.84 408.06 262.51
Number of Equity shares outstanding 11.40 11.40 11.40 2.85 2.85 2.85 1.63
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 114.00 114.00 114.00 28.50 28.50 28.50 16.29
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 1,186.20 1,141.86 1,051.99 1,036.44 874.56 791.14 706.71
Loan Funds
Secured Loans 13.67 14.90 0.00 0.00 0.00 0.00 0.00
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,313.88 1,270.76 1,165.99 1,064.94 903.06 819.64 722.99
USES OF FUNDS
Fixed Assets
Gross Block 496.25 471.18 440.00 414.14 600.32 466.69 425.01
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 94.55 71.10 44.15 20.88 193.47 176.39 161.52
Net Block 401.70 400.07 395.86 393.26 406.84 290.30 263.49
Capital Work in Progress 116.94 14.38 23.93 8.21 4.47 73.79 9.15
Investments 140.07 138.41 87.38 57.50 57.40 57.39 55.17
Net Current Assets
Current Assets, Loans and Advances 1,223.60 1,298.99 1,286.36 1,133.94 980.84 1,016.91 945.28
Less : Current Liabilities and Provisions 568.44 581.08 627.53 527.97 546.49 618.75 550.09
Total Net Current Assets 655.16 717.90 658.82 605.97 434.34 398.16 395.18
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,313.88 1,270.76 1,165.99 1,064.94 903.06 819.64 722.99
Note :
Book Value of Unquoted Investments 140.07 138.41 87.38 57.40 57.40 57.39 55.17
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 186.96 211.06 213.15 54.44 214.32 326.74 95.01
Number of Equity shares outstanding 11.40 11.40 11.40 2.85 2.85 2.85 1.63
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
INCOME :
Sales Turnover 1,775.21 1,724.60 1,706.36 1,594.55 3,258.25 3,124.77 3,018.29
Other Income 374.57 14.94 14.37 0.00 14.84 18.33 12.06
Stock Adjustments 3.44 11.99 -0.38 -0.98 2.73 -18.15 -4.24
Total Income 2,153.22 1,751.53 1,720.35 1,593.57 3,275.83 3,124.95 3,026.10
EXPENDITURE :
Raw Materials 747.53 1,057.50 1,069.41 977.22 2,487.92 2,413.39 2,323.43
Excise Duty 0.00 33.04 121.72 121.05 145.22 0.00 0.00
Power and Fuel Cost 25.63 23.42 23.41 21.82 36.03 48.62 44.59
Other Manufacturing Expenses 400.20 38.36 37.79 21.82 50.88 66.95 56.65
Employee Cost 212.70 198.20 199.53 199.19 229.18 224.42 205.24
Selling and Administration Expenses 0.00 0.00 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 1,386.06 1,350.52 1,451.86 1,341.09 2,949.23 2,753.38 2,629.90
Profit before Interest, Depreciation and Tax 673.86 485.87 445.46 419.82 1,087.56 901.66 861.09
Interest and Financial Charges 7.12 4.23 4.54 4.55 22.70 24.06 22.69
Profit before Depreciation and Tax 666.74 481.64 440.93 415.27 1,064.86 877.60 838.40
Depreciation 30.31 26.90 25.87 24.02 46.21 35.27 37.85
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 248.80 238.71 236.04 239.92 218.14 222.09 227.62
Tax 85.47 73.49 81.23 75.90 66.01 66.41 61.56
Profit After Tax 163.33 165.22 154.81 164.02 152.13 155.69 166.07
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. 163.33 165.22 154.81 164.02 152.13 155.69 166.07
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 1,098.43 1,010.62 899.53 834.23 564.01 509.30 438.85
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 114.00 79.80 57.00 51.30 65.93 42.91 44.53
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 325.07 292.60 271.34 247.25 0.15 0.15 0.15
Extraordinary Items 0.00 1.56 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
INCOME :
Sales Turnover 1,775.20 1,726.17 1,706.36 1,594.55 2,740.37 2,626.63 2,580.68
Other Income 374.54 386.42 447.63 0.00 1,493.73 1,388.80 1,390.51
Stock Adjustments 3.44 11.99 -0.38 -0.78 12.43 -15.42 -2.79
Total Income 2,153.19 2,124.58 2,153.61 1,593.77 4,246.54 4,000.01 3,968.40
EXPENDITURE :
Raw Materials 747.53 686.02 636.15 977.22 687.34 715.45 658.78
Excise Duty 0.00 33.04 121.72 121.05 128.26 135.55 0.00
Power and Fuel Cost 25.62 23.42 23.41 21.82 26.56 26.51 24.32
Other Manufacturing Expenses 400.16 409.84 471.04 21.82 1,520.30 1,415.31 1,414.83
Employee Cost 212.47 197.99 199.37 199.19 169.66 172.43 158.80
Selling and Administration Expenses 0.00 0.00 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 1,385.78 1,350.31 1,451.69 1,341.09 2,532.13 2,465.25 2,256.73
Profit before Interest, Depreciation and Tax 501.81 475.40 444.54 418.69 605.39 472.68 429.22
Interest and Financial Charges 5.56 4.23 4.54 4.55 5.07 6.00 4.22
Profit before Depreciation and Tax 496.25 471.18 440.00 414.14 600.32 466.69 425.01
Depreciation 26.72 26.56 25.84 24.00 26.34 19.59 16.63
Profit Before Tax 280.10 261.12 254.11 240.21 210.44 219.62 223.52
Tax 91.60 76.30 83.69 75.86 63.00 62.95 60.75
Profit After Tax 188.50 184.82 170.42 164.35 147.44 156.67 162.77
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 935.63 843.64 761.52 679.97 548.79 493.36 425.37
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 89.87 63.10 45.07 40.57 40.57 42.58 41.64
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 140.07 138.41 87.38 57.40 57.40 57.39 55.17
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 284.52 224.54 223.51 93.42 43.37 -1.72 -7.57
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 201.52 186.02 141.88 159.22 140.80 120.92 90.93
Adjustments :
Depreciation 0.00 32.28 31.77 24.19 23.72 23.65 27.43
Interest (Net) 0.00 11.67 14.97 5.39 -5.77 8.02 -3.50
Dividend Received 0.00 0.00 -5.45 -10.47 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 -0.11 0.00 -0.02 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 -2.75 -10.22 14.33 0.00 0.00 0.00
P/L in Forex 0.00 5.20 -4.48 -1.21 1.15 0.23 -0.13
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 -67.42 -43.55 28.95 -75.02 -32.32 -31.93
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 61.55 -31.33 88.20 74.19 27.64 24.70
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 -0.76 0.00 0.00 8.79 -2.96 8.42
Direct Taxes Paid 0.00 -59.16 -63.65 -22.81 -28.04 -40.33 -39.36
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 140.19 122.20 91.74 200.45 112.96 146.26 40.71
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -61.31 -45.87 -89.54 -49.22 -28.60 -18.36
Sale of Fixed Assets 0.00 5.68 30.41 25.76 13.54 4.14 2.60
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 -13.91 -18.28 -2.87 -0.05 0.00 0.00
Sale of Investments 0.00 0.22 0.02 0.02 2.32 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.61 1.08 0.89 0.55 0.39 0.10
Dividend Received 0.00 0.00 -5.45 -10.47 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 -15.91 -61.41 -38.05 -65.60 -32.78 -19.68 -12.13
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 31.03 0.00 -29.71 -36.30
Proceed from Bank Borrowings 0.00 1.58 30.73 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 2.30 4.84 -24.56 28.12
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 -44.74 -41.91 -28.22 -21.98 -17.30 -9.01
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -19.88 -17.81 -4.96 -3.59 -7.16 -8.51
Others -68.68 -6.31 -5.62 -4.91 -3.78 -2.26 -1.47
Net Cash used in Financing Activities -68.68 -69.35 -52.66 -4.76 -30.13 -81.49 -27.17
Net Inc./(Dec.) in Cash and Cash Equivalent 55.60 -8.56 1.03 130.09 50.05 45.09 1.41
Cash and Cash Equivalents at End of the year 340.12 215.98 224.54 223.51 93.42 43.37 -6.16
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
Cash and Cash Equivalents at Beginning of the year 50.59 31.06 40.23 27.82 346.86 370.39 316.37
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 280.10 261.12 254.11 240.21 210.23 219.55 222.70
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 174.58 109.19 172.25 132.47 107.27 100.16 126.09
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 -34.19 16.13 -108.19 -53.71 -28.99 -61.09 -16.94
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 -144.84 -105.79 -73.23 -66.35 -63.85 -62.60 -55.13
Net Cash used in Financing Activities -144.84 -105.79 -73.23 -66.35 -63.85 -62.60 -55.13
Net Inc./(Dec.) in Cash and Cash Equivalent -4.45 19.53 -9.17 12.41 14.43 -23.53 54.02
Cash and Cash Equivalents at End of the year 46.14 50.59 31.06 40.23 361.29 346.86 370.39
Rs in Cr Sep 2019 Jun 2019 Mar 2019 Dec 2018 Sep 2018 Jun 2018
Sales 383.19 431.43 474.49 394.72 417.11 488.89
Other Income 13.47 9.90 20.18 15.32 10.52 11.76
Stock Adjustment 7.62 -4.50 3.33 -0.15 3.69 -3.43
Raw Material 224.44 274.81 272.08 250.21 263.47 319.54
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 61.08 58.64 51.99 50.75 53.79 56.18
Excise 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
Research And Devlopment Expenses 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
Other Expenses 50.51 56.07 59.57 48.50 55.98 60.20
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 33.72 43.94 84.22 45.41 40.20 56.39
Interest 3.12 3.36 2.57 2.13 1.03 1.39
Gross Profit 44.07 50.47 101.84 58.60 49.68 66.76
Depreciation 10.31 10.82 10.37 6.73 6.57 6.63
Taxation 6.76 17.02 30.47 17.49 16.25 21.26
Extra Ordinary Item 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
Net Profit / Loss 26.99 22.63 61.00 34.38 26.86 38.87
Minority Interest 1.75 1.66 2.11 0.00 0.04 0.03
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 28.74 24.29 63.11 34.38 26.90 38.90
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 114.00 114.00 114.00 114.00 114.00 114.00
EPS Before Extra Ordinary Items
Basic EPS 2.36 1.99 5.35 0.00 2.36 3.41
Diluted EPS 2.36 1.99 5.35 0.00 2.36 3.41
EPS After Extra Ordinary Items
Basic EPS 2.36 1.99 5.35 0.00 2.36 3.41
Diluted EPS 2.36 1.99 5.35 0.00 2.36 3.41
Equity Dividend Rate 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
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Sep 2019 Jun 2019 Mar 2019 Dec 2018 Sep 2018 Jun 2018 Mar 2018
Sales 381.90 430.96 474.49 394.71 417.11 488.89 478.01
Other Income 21.71 9.86 44.35 7.68 17.87 11.63 39.30
Stock Adjustment 7.62 -4.50 3.33 -0.15 3.68 -3.42 -6.57
Raw Material 224.17 274.79 272.08 250.21 263.46 319.55 285.47
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 60.88 58.31 51.91 50.71 53.73 56.12 45.85
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 50.49 53.85 55.48 48.38 55.85 60.13 66.02
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 32.90 46.05 88.40 45.56 40.39 56.51 85.33
Interest 1.23 1.95 1.00 2.13 1.04 1.39 0.85
Gross Profit 53.39 53.96 131.75 51.11 57.22 66.75 123.78
Depreciation 8.32 8.85 6.78 6.73 6.58 6.63 7.56
Taxation 6.76 17.01 36.69 17.47 16.22 21.23 28.27
Net Profit / Loss 38.31 28.09 88.28 26.91 34.42 38.89 87.95
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 114.00 114.00 114.00 114.00 114.00 114.00 114.00
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 3.36 2.46 7.74 2.36 3.02 3.41 7.71
Diluted EPS 3.36 2.46 7.74 2.36 3.02 3.41 7.71
EPS After Extra Ordinary Items
Basic EPS 3.36 2.46 7.74 2.36 3.02 3.41 7.71
Diluted EPS 3.36 2.46 7.74 2.36 3.02 3.41 7.71
Rs in Cr Sep 2019 Dec 2019 Mar 2019 Sep 2018 Dec 2018 Dec 2017 Dec 2016
Sales 814.62 1,775.21 869.21 906.00 1,724.60 1,706.36 3,229.16
Other Income 23.37 57.79 35.51 22.29 50.64 73.41 64.11
Stock Adjustment 3.12 3.44 3.18 0.26 11.99 -0.38 14.58
Raw Material 499.25 1,105.30 522.29 583.01 1,057.50 1,069.40 2,385.72
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 119.72 212.70 102.74 109.96 198.20 199.53 265.36
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 106.58 224.25 108.08 116.18 231.00 215.51 302.79
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 77.65 226.22 129.63 96.59 218.79 210.81 257.11
Interest 6.49 7.12 4.70 2.43 4.23 4.54 22.06
Gross Profit 94.54 276.88 160.44 116.45 265.20 279.68 299.16
Depreciation 21.13 30.31 17.11 13.21 26.90 25.87 46.60
Taxation 23.79 85.47 47.96 37.51 73.49 83.74 73.68
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 49.62 161.10 95.37 65.73 164.81 170.07 178.88
Minority Interest 3.40 0.00 0.00 0.07 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 53.03 161.10 95.37 65.80 164.81 170.07 178.88
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 114.00 114.00 114.00 114.00 114.00 114.00 28.50
EPS Before Extra Ordinary Items
Basic EPS 4.35 14.13 0.00 5.77 14.46 14.92 62.76
Diluted EPS 4.35 14.13 0.00 5.77 14.46 14.92 62.76
EPS After Extra Ordinary Items
Basic EPS 4.35 14.13 0.00 5.77 14.46 14.92 62.76
Diluted EPS 4.35 14.13 0.00 5.77 14.46 14.92 62.76
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 70.00 200.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 1.09
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 38.20
Rs in Cr Sep 2019 Dec 2019 Mar 2019 Sep 2018 Dec 2018 Mar 2018 Sep 2017
Sales 812.87 1,775.20 869.20 906.00 1,726.17 889.55 836.62
Other Income 31.57 81.52 52.03 29.50 70.93 46.55 24.38
Stock Adjustment 3.12 3.44 3.18 0.26 11.99 -4.46 16.45
Raw Material 498.97 1,105.30 522.29 583.01 1,057.49 533.60 523.89
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 119.19 212.47 102.62 109.85 197.99 91.37 106.62
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 104.34 219.84 103.86 115.98 230.60 115.04 115.56
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 78.95 230.86 133.96 96.90 220.98 147.14 73.84
Interest 3.18 5.56 3.13 2.43 4.23 2.08 2.15
Gross Profit 107.34 306.82 182.86 123.97 287.68 191.61 96.07
Depreciation 17.17 26.72 13.51 13.21 26.56 13.66 12.90
Taxation 23.77 91.60 54.16 37.45 76.30 49.17 27.13
Net Profit / Loss 66.40 188.50 115.19 73.31 184.82 128.78 56.04
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
Equity Capital 114.00 114.00 114.00 114.00 114.00 114.00 114.00
Equity Dividend Rate 0.00 110.00 0.00 0.00 100.00 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 5.82 16.53 0.00 6.43 16.21 0.00 4.92
Diluted EPS 5.82 16.53 0.00 6.43 16.21 0.00 4.92
EPS After Extra Ordinary Items
Basic EPS 5.82 16.53 0.00 6.43 16.21 0.00 4.92
Diluted EPS 5.82 16.53 0.00 6.43 16.21 0.00 4.92