24 Oct 2020 | 3:44 AM
 

Cosmo Films Ltd. Share Price Live (BSE)
0

BSE Code: 508814 | NSE Symbol: COSMOFILMS
297.90
-9.00
(-2.93 %)
17 Jan 2020 | 10:51 AM
Change company
  • Open (Rs)
    308.00
  • Prev. close (Rs.)
    306.90
  • High (Rs.)
    311.00
  • Low (Rs.)
    289.70
  • 52W H (Rs.)
    255.70
  • 52W L (Rs.)
    186.30
  • Volume
    12796
  • MCap (Rs in Cr.)
    579.12

Cosmo Films Ltd. Financial Information

Mar 2019 Mar 2018 Mar 2017 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 31.44 48.81 100.39 12.52 11.92 14.69 14.42
Adjusted Cash EPS (Rs.) 59.09 75.15 122.05 30.28 35.24 34.65 32.89
Reported EPS (Rs.) 31.44 33.14 44.10 14.23 -2.83 5.83 16.21
Reported Cash EPS (Rs.) 59.09 59.49 65.77 32.00 20.48 25.79 34.69
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 82.93 84.13 135.37 53.68 55.89 50.78 48.37
Book Value (Excl Rev Res) Per Share (Rs.) 82.93 84.13 135.37 53.68 55.89 50.78 48.37
Book Value (Incl Rev Res) Per Share (Rs.) 82.93 84.13 135.37 53.68 55.89 50.78 48.37
Net Operating Income Per Share (Rs.) 1,109.32 1,011.67 872.60 847.11 755.33 651.04 584.45
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 7.47 8.31 15.51 6.33 7.39 7.79 8.27
Gross Profit Margin (%) 4.98 5.71 13.03 4.23 4.31 4.73 5.11
Net Profit Margin (%) 2.83 3.27 5.05 1.67 -0.37 0.89 2.77
Adjusted Cash Margin (%) 5.27 7.30 13.86 3.56 4.64 5.28 5.59
Adjusted Return On Net Worth (%) 9.05 15.31 34.06 6.39 6.43 8.23 8.37
Reported Return On Net Worth (%) 9.05 10.39 14.96 7.26 -1.52 3.26 9.41
Return On long Term Funds (%) 11.52 14.32 25.66 12.07 10.34 11.40 12.71
LEVERAGE RATIOS
Long Term Debt / Equity 0.64 0.65 0.61 0.63 0.88 0.72 0.53
Total Debt/Equity 1.04 1.12 0.98 1.08 1.46 1.31 1.10
Owners fund as % of total Source 1.04 1.12 0.98 1.08 1.46 1.31 1.10
Fixed Assets Turnover Ratio 1.60 1.61 1.75 1.96 1.74 1.68 1.66
LIQUIDITY RATIOS
Current Ratio 1.53 1.47 1.33 1.52 1.91 1.79 2.03
Current Ratio (Inc. ST Loans) 0.73 0.66 0.66 0.68 0.75 0.64 0.78
Quick Ratio 0.96 0.86 0.75 0.89 1.15 1.13 1.28
Inventory Turnover Ratio 82.93 84.13 135.37 53.68 55.89 50.78 48.37
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 22.74 35.88 0.00 29.57 0.00 50.22 35.85
Dividend payout Ratio (Cash Profit) 12.10 19.99 0.00 13.15 5.72 11.34 16.75
Earning Retention Ratio 77.26 75.64 100.00 66.38 0.00 80.08 59.69
Cash Earnings Retention Ratio 87.90 84.18 100.00 86.11 96.68 91.56 82.33
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 6.12 4.74 2.36 7.00 7.67 6.74 5.76
Financial Charges Coverage Ratio 3.24 3.78 7.76 2.74 2.67 3.68 3.55
Fin. Charges Cov.Ratio (Post Tax) 3.05 3.21 4.56 2.56 1.92 2.73 3.37
COMPONENT RATIOS
Material Cost Component(% earnings) 75.96 71.51 66.69 71.51 74.15 69.16 67.91
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 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 1.60 1.61 1.75 1.96 1.74 1.68 1.66
Bonus Component In Equity Capital (%) 43.67 43.67 43.67 43.67 43.67 43.67 43.67
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 480.75 517.21 537.59 541.67 506.71 532.61 505.26
EV / Net Sales (X) 0.22 0.26 0.32 0.33 0.35 0.42 0.44
EV / EBITDA (X) 2.65 2.61 1.93 4.96 4.39 4.99 5.00
MarketCap / Sales (X) 0.26 0.29 0.33 0.34 0.39 0.45 0.50
Retention Ratios (%) 77.26 64.12 0.00 70.43 0.00 49.78 64.15
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.26 0.29 0.33 0.34 0.39 0.45 0.50
Earning Yield (%) 0.11 0.11 0.15 0.05 -0.01 0.02 0.06
Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 30.03 43.67 55.54 58.97 25.52 14.70 10.23
Adjusted Cash EPS (Rs.) 54.74 67.07 74.28 75.00 40.98 35.45 27.29
Reported EPS (Rs.) 30.03 43.67 55.54 55.69 20.79 4.16 7.27
Reported Cash EPS (Rs.) 54.74 67.07 74.28 71.73 36.24 24.91 24.33
Dividend Per Share 6.00 6.00 10.00 10.00 3.50 1.00 2.50
Operating Profit Per Share (Rs.) 81.08 75.23 87.77 101.30 62.97 53.29 39.89
Book Value (Excl Rev Res) Per Share (Rs.) 81.08 75.23 87.77 101.30 62.97 53.29 39.89
Book Value (Incl Rev Res) Per Share (Rs.) 81.08 75.23 87.77 101.30 62.97 53.29 39.89
Net Operating Income Per Share (Rs.) 1,054.72 939.60 749.91 740.80 760.67 646.44 535.94
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 7.68 8.00 11.70 13.67 8.27 8.24 7.44
Gross Profit Margin (%) 5.34 5.51 9.20 11.51 6.24 5.03 4.25
Net Profit Margin (%) 2.84 4.64 7.40 7.51 2.73 0.64 1.35
Adjusted Cash Margin (%) 5.16 7.00 9.80 10.09 5.37 5.45 5.07
Adjusted Return On Net Worth (%) 8.46 13.32 18.72 23.01 12.07 7.61 5.38
Reported Return On Net Worth (%) 8.46 13.32 18.72 21.73 9.83 2.15 3.82
Return On long Term Funds (%) 10.79 13.00 16.11 23.61 14.87 10.35 8.11
LEVERAGE RATIOS
Long Term Debt / Equity 0.63 0.64 0.60 0.45 0.57 0.82 0.62
Total Debt/Equity 0.92 0.97 0.94 0.66 0.96 1.36 1.15
Owners fund as % of total Source 0.92 0.97 0.94 0.66 0.96 1.36 1.15
Fixed Assets Turnover Ratio 1.59 1.54 1.50 1.77 1.75 1.50 1.43
LIQUIDITY RATIOS
Current Ratio 1.32 1.29 1.23 1.09 1.31 1.55 1.46
Current Ratio (Inc. ST Loans) 0.71 0.67 0.63 0.68 0.61 0.60 0.51
Quick Ratio 0.95 0.88 0.85 0.77 0.96 1.02 1.08
Inventory Turnover Ratio 81.08 75.23 87.77 101.30 62.97 53.29 39.89
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 19.69 22.57 0.00 17.95 16.82 24.00 34.39
Dividend payout Ratio (Cash Profit) 10.80 14.69 0.00 13.94 9.65 4.00 10.27
Earning Retention Ratio 80.31 77.43 100.00 83.05 86.30 93.22 75.56
Cash Earnings Retention Ratio 89.20 85.31 100.00 86.67 91.47 97.19 90.84
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 5.96 4.72 3.75 2.24 4.95 7.38 8.00
Financial Charges Coverage Ratio 3.27 3.61 5.39 7.00 3.30 2.76 3.59
Fin. Charges Cov.Ratio (Post Tax) 3.06 3.60 5.20 5.84 2.84 2.20 3.08
COMPONENT RATIOS
Material Cost Component(% earnings) 77.97 73.90 72.28 67.77 71.76 77.39 72.09
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 47.21 41.27 43.76 42.48 46.84 42.87 48.73
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 23.15 24.50 22.63 27.87
Long term assets / Total Assets 1.59 1.54 1.50 1.77 1.75 1.50 1.43
Bonus Component In Equity Capital (%) 43.67 43.67 43.67 43.67 43.67 43.67 43.67
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 494.61 531.24 548.68 548.78 553.34 522.44 552.80
EV / Net Sales (X) 0.24 0.29 0.38 0.38 0.37 0.42 0.53
EV / EBITDA (X) 2.92 2.93 2.96 2.72 4.39 4.71 6.77
MarketCap / Sales (X) 0.28 0.31 0.39 0.39 0.38 0.45 0.54
Retention Ratios (%) 80.31 77.43 0.00 82.05 83.18 76.00 65.61
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.28 0.31 0.39 0.39 0.38 0.45 0.54
Earning Yield (%) 0.10 0.15 0.19 0.19 0.07 0.01 0.02
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2015 Mar 2014 Mar 2013 Mar 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 19.44 19.44 19.44 19.44 19.44 19.44 19.44
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 5.23 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 655.57 600.22 553.54 361.18 340.54 327.10 315.40
Loan Funds
Secured Loans 703.56 692.46 560.53 411.82 525.31 454.18 358.18
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 10.01
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Policy Holders Funds 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,383.80 1,312.12 1,133.51 792.44 885.29 800.72 703.03
USES OF FUNDS
Fixed Assets
Gross Block 1,542.26 1,529.29 1,447.29 970.52 993.06 751.88 728.43
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 529.05 505.97 458.32 375.07 356.09 312.45 279.77
Net Block 1,013.21 1,023.32 988.97 595.45 636.97 439.43 448.66
Capital Work in Progress 32.33 12.39 8.59 14.04 1.58 157.70 4.02
Investments 77.40 57.99 0.05 35.53 4.21 21.19 11.82
Net Current Assets
Current Assets, Loans and Advances 750.30 684.50 547.70 430.88 508.00 413.54 469.72
Less : Current Liabilities and Provisions 489.44 466.08 411.80 283.46 265.47 231.14 231.19
Total Net Current Assets 260.86 218.42 135.90 147.42 242.53 182.40 238.53
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 1,383.80 1,312.12 1,133.51 792.44 885.29 800.72 703.03
Note :
Book Value of Unquoted Investments 0.17 57.99 0.05 35.53 4.21 21.19 11.82
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 185.74 226.89 159.98 181.72 105.21 101.25 1,015.45
Number of Equity shares outstanding 1.94 1.94 1.94 1.94 1.94 1.94 1.94
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 19.44 19.44 19.44 19.44 19.44 19.44 19.44
Share Application Money 5.23 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 670.62 617.64 557.10 478.67 391.30 355.85 349.49
Loan Funds
Secured Loans 634.12 614.98 540.81 326.90 394.38 508.69 424.17
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,329.41 1,252.06 1,117.35 825.01 805.12 883.98 793.10
USES OF FUNDS
Fixed Assets
Gross Block 1,455.96 1,403.97 1,326.90 968.44 890.20 913.54 673.02
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 509.25 469.00 426.62 383.15 353.78 338.50 299.40
Net Block 946.71 934.97 900.28 585.29 536.42 575.04 373.62
Capital Work in Progress 39.96 12.39 8.59 12.03 14.04 1.58 157.70
Investments 192.62 173.21 115.39 197.26 168.58 166.28 165.99
Net Current Assets
Current Assets, Loans and Advances 613.52 580.23 490.22 370.06 364.95 397.83 305.55
Less : Current Liabilities and Provisions 463.40 448.74 397.13 339.63 278.87 256.75 209.76
Total Net Current Assets 150.12 131.49 93.09 30.43 86.08 141.08 95.79
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,329.41 1,252.06 1,117.35 825.01 805.12 883.98 793.10
Note :
Book Value of Unquoted Investments 115.39 115.39 115.39 197.26 168.58 166.28 165.99
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 185.74 55.88 61.92 172.02 140.59 106.77 90.56
Number of Equity shares outstanding 1.94 1.94 1.94 1.94 1.94 1.94 1.94
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 2,156.52 1,966.69 1,696.34 1,646.78 1,468.36 1,265.62 1,136.18
Other Income 1.15 2.26 0.92 0.00 0.00 0.00 0.00
Stock Adjustments 12.99 -8.42 -61.42 28.17 -33.50 4.89 -13.50
Total Income 2,170.66 1,960.53 1,635.84 1,674.95 1,434.86 1,270.51 1,122.68
EXPENDITURE :
Raw Materials 1,562.95 1,331.48 1,065.88 1,121.63 1,030.74 821.38 721.93
Excise Duty 0.00 0.00 0.00 93.99 75.20 52.93 42.70
Power and Fuel Cost 124.44 108.94 92.96 104.45 89.28 89.69 77.22
Other Manufacturing Expenses 125.59 111.20 93.88 104.45 89.28 89.69 77.22
Employee Cost 131.40 129.98 128.16 105.01 97.93 90.34 102.23
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 1,944.38 1,681.60 1,380.88 1,529.53 1,382.43 1,144.03 1,021.30
Profit before Interest, Depreciation and Tax 1,598.23 1,581.67 1,483.20 1,010.40 1,036.28 780.89 756.89
Interest and Financial Charges 55.97 52.38 35.91 39.88 43.22 29.01 28.46
Profit before Depreciation and Tax 1,542.26 1,529.29 1,447.29 970.52 993.06 751.88 728.43
Depreciation 53.76 51.21 42.11 34.54 45.32 38.81 35.91
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 71.64 64.00 91.19 38.22 -1.80 21.67 40.12
Tax 10.53 -0.43 5.45 10.56 3.70 10.34 8.60
Profit After Tax 61.11 64.43 85.74 27.66 -5.50 11.33 31.52
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. 61.11 64.43 85.74 27.66 -5.50 11.33 31.52
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 353.14 345.63 359.81 41.18 15.80 28.40 30.18
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 11.50 19.16 0.00 6.80 1.94 4.86 9.72
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 0.17 57.99 0.05 35.53 4.21 21.19 11.82
Extraordinary Items -0.02 0.35 0.56 3.33 -28.68 -17.22 2.15
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
INCOME :
Sales Turnover 2,050.39 1,826.59 1,457.84 1,440.13 1,478.74 1,256.69 1,041.88
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 15.55 6.59 -38.97 4.54 33.14 -39.18 4.76
Total Income 2,065.94 1,833.18 1,418.87 1,444.67 1,511.88 1,217.51 1,046.64
EXPENDITURE :
Raw Materials 1,529.82 1,276.76 984.07 922.04 1,012.26 925.61 706.68
Excise Duty 0.00 30.46 109.42 108.59 93.98 75.20 52.93
Power and Fuel Cost 121.68 105.70 89.38 94.69 100.84 85.87 85.76
Other Manufacturing Expenses 121.68 105.70 89.38 94.69 100.84 85.87 85.76
Employee Cost 91.82 86.79 79.02 77.30 63.46 54.63 46.30
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 1,865.00 1,605.41 1,351.27 1,297.31 1,371.38 1,227.18 977.43
Profit before Interest, Depreciation and Tax 1,507.63 1,454.09 1,361.32 997.22 928.45 953.73 695.76
Interest and Financial Charges 51.67 50.12 34.42 28.78 38.25 40.19 22.74
Profit before Depreciation and Tax 1,455.96 1,403.97 1,326.90 968.44 890.20 913.54 673.02
Depreciation 48.03 45.50 36.42 31.17 30.05 40.34 33.17
Profit Before Tax 69.49 85.47 114.70 135.15 48.63 9.94 19.95
Tax 11.11 0.58 6.72 26.88 8.22 1.86 5.82
Profit After Tax 58.38 84.89 107.98 108.27 40.41 8.08 14.13
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 361.74 326.50 241.26 178.10 82.96 44.82 43.84
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 9.10 15.20 0.00 15.48 5.42 1.61 4.03
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 115.39 115.39 115.39 197.26 168.58 166.28 165.99
Extraordinary Items -0.02 0.35 0.56 -6.36 -9.20 -20.50 -5.75
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 32.28 43.75 45.06 7.31 18.53 4.81 2.58
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 38.78 45.29 53.69 49.33 60.54 31.51 16.81
Adjustments :
Depreciation 0.00 34.39 33.86 20.86 25.31 25.88 30.36
Interest (Net) 0.00 21.80 18.28 14.00 12.83 15.17 11.48
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.43 0.08 0.41 -0.46 0.14 -0.13
P/L on Sales of Invest 0.00 -1.10 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.04 0.08 0.08
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 -23.65 -107.89 35.94 -21.39 -7.88 -21.02
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 11.22 24.53 9.91 8.11 -0.86 4.11
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 -27.09 -17.58 -13.29 -17.89 -9.60 -7.38
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 4.48 -5.41 -0.56 -0.02 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 -5.64 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 55.32 32.97 -49.76 101.48 52.61 72.74 16.80
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -33.46 -57.47 -155.25 -26.38 -32.05 -22.76
Sale of Fixed Assets 0.00 1.84 0.42 0.62 2.43 1.23 0.91
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 -2.54 0.00 0.00 0.00 0.00
Sale of Investments 0.00 9.99 0.00 0.63 -0.17 0.21 40.05
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 -34.69 -21.63 -59.59 -154.00 -24.11 -30.50 18.98
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 13.50 61.79 108.23 -35.40 -1.80 -20.20
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 32.89 28.23 7.64 12.99 -3.78 4.92
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 3.32 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 -9.72 -9.72 -11.60 7.78 -7.78 -6.80
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -21.80 -18.28 -14.00 -12.83 -15.17 -11.48
Others -17.49 -1.61 -1.65 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -17.49 13.88 108.04 90.27 -39.71 -28.52 -33.56
Net Inc./(Dec.) in Cash and Cash Equivalent 4.14 25.22 -1.31 37.75 -11.21 13.72 2.23
Cash and Cash Equivalents at End of the year 36.42 68.97 43.75 45.06 7.31 18.53 4.81
Rs in Cr Mar 2019 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Cash and Cash Equivalents at Beginning of the year 25.98 10.35 6.66 38.40 7.18 13.96 10.24
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 69.49 118.77 135.15 48.63 9.94 19.95 55.28
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 166.20 30.70 245.08 123.11 54.02 84.37 90.35
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 -125.79 -206.82 -106.18 -38.18 -69.95 -179.84 -70.09
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 -23.00 172.90 -135.21 -116.67 47.99 88.69 -16.54
Net Cash used in Financing Activities -23.00 172.90 -135.21 -116.67 47.99 88.69 -16.54
Net Inc./(Dec.) in Cash and Cash Equivalent 17.41 -3.22 3.69 -31.74 32.06 -6.78 3.72
Cash and Cash Equivalents at End of the year 43.39 7.13 10.35 6.66 39.24 7.18 13.96
Rs in Cr Sep 2019 Mar 2019 Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017
Sales 555.91 549.84 531.40 517.57 527.11 481.23 487.64
Other Income 4.50 4.58 1.58 2.69 12.21 4.29 16.58
Stock Adjustment 12.03 10.53 -11.73 -9.41 6.45 0.50 -3.01
Raw Material 367.03 374.39 399.00 390.68 364.44 330.76 334.24
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 40.16 33.37 32.85 32.06 30.92 33.87 33.67
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 76.35 77.43 69.44 63.31 93.25 82.71 87.87
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 60.03 53.86 41.62 40.73 31.73 33.06 34.47
Interest 13.47 11.29 16.01 16.66 19.20 11.62 11.81
Gross Profit 51.06 47.15 27.19 26.76 24.74 25.73 39.24
Depreciation 13.33 13.61 13.85 13.05 12.97 12.74 12.97
Taxation 9.03 5.97 3.22 3.61 -13.29 3.22 5.92
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 28.70 27.57 10.12 10.10 25.06 9.77 20.35
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 28.70 27.57 10.12 10.10 25.06 9.77 20.35
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 19.44 19.44 19.44 19.44 19.44 19.16 19.16
EPS Before Extra Ordinary Items
Basic EPS 14.98 14.38 5.28 5.27 13.08 5.10 10.61
Diluted EPS 14.98 14.38 5.28 5.27 13.08 5.10 10.61
EPS After Extra Ordinary Items
Basic EPS 14.98 14.38 5.28 5.27 13.08 5.10 10.61
Diluted EPS 14.98 14.38 5.28 5.27 13.08 5.10 10.61
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 Sep 2019 Mar 2019 Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017
Sales 513.96 522.35 516.59 475.81 486.24 454.16 458.79
Other Income 4.55 4.23 1.74 2.25 12.25 4.28 16.91
Stock Adjustment 4.63 6.15 2.78 0.00 0.01 1.02 4.86
Raw Material 355.01 369.88 390.16 374.48 346.38 321.93 313.86
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 30.92 23.89 22.72 21.93 20.26 22.51 23.30
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 68.74 69.05 62.02 55.85 82.51 71.64 77.15
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 54.66 53.38 38.91 39.24 35.53 37.06 36.17
Interest 12.67 10.44 14.76 15.46 18.36 10.91 11.46
Gross Profit 46.54 47.17 25.89 26.03 29.42 30.43 41.62
Depreciation 12.21 12.49 12.25 11.57 11.53 11.31 11.54
Taxation 9.04 6.05 3.38 3.80 -11.38 3.03 5.35
Net Profit / Loss 25.29 28.63 10.26 10.66 29.27 16.09 24.73
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 19.44 19.44 19.44 19.44 19.44 19.16 19.16
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 13.20 14.94 5.36 5.56 15.27 8.40 12.90
Diluted EPS 13.20 14.94 5.36 5.56 15.27 8.39 12.90
EPS After Extra Ordinary Items
Basic EPS 13.20 14.94 5.36 5.56 15.27 8.40 12.90
Diluted EPS 13.20 14.94 5.36 5.56 15.27 8.39 12.90
Rs in Cr Sep 2019 Dec 2019 Mar 2019 Sep 2018 Dec 2018 Mar 2018 Sep 2017
Sales 1,096.93 2,156.52 1,107.55 1,048.97 1,846.52 918.63 927.89
Other Income 8.15 20.15 15.88 4.27 34.51 16.51 18.00
Stock Adjustment -4.74 12.99 34.12 -21.14 -8.42 6.95 -15.37
Raw Material 758.30 1,562.95 773.27 789.68 1,331.48 695.19 636.29
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 74.36 131.40 66.49 64.91 129.98 64.79 65.19
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 151.55 287.04 154.29 132.76 258.77 86.26 172.51
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 117.00 161.22 78.88 82.34 133.08 64.79 68.29
Interest 24.13 55.97 23.30 32.67 52.38 30.81 21.57
Gross Profit 101.02 125.40 71.46 53.94 115.21 50.49 64.72
Depreciation 26.65 53.76 26.86 26.89 51.21 25.71 25.50
Taxation 17.89 10.53 3.71 6.83 -0.43 -10.07 9.64
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 56.48 61.11 40.89 20.22 64.43 34.85 29.58
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 56.48 61.11 40.89 20.22 64.43 34.85 29.58
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 19.44 19.44 19.44 19.44 19.44 19.44 19.16
EPS Before Extra Ordinary Items
Basic EPS 29.47 31.89 0.00 10.55 33.62 0.00 15.43
Diluted EPS 29.47 31.89 0.00 10.55 33.62 0.00 15.43
EPS After Extra Ordinary Items
Basic EPS 29.47 31.89 0.00 10.55 33.62 0.00 15.43
Diluted EPS 29.47 31.89 0.00 10.55 33.62 0.00 15.43
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 Sep 2019 Dec 2019 Mar 2019 Sep 2018 Dec 2018 Mar 2018 Sep 2017
Sales 1,021.54 2,050.39 1,057.99 992.40 1,826.59 940.40 886.19
Other Income 7.89 11.56 7.58 3.99 34.84 16.53 18.31
Stock Adjustment -10.22 15.55 28.46 -12.91 6.59 1.03 5.57
Raw Material 733.30 1,529.82 765.18 764.64 1,276.76 668.31 608.45
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 56.60 91.82 47.17 44.65 86.79 42.77 44.00
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 135.66 255.57 137.71 117.87 305.20 154.15 151.06
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 106.20 157.63 79.47 78.15 146.25 72.59 73.66
Interest 22.49 51.67 21.46 30.21 50.12 29.27 20.85
Gross Profit 91.60 117.52 65.59 51.93 130.97 59.85 71.12
Depreciation 24.42 48.03 24.22 23.82 45.50 22.84 22.65
Taxation 17.70 11.11 3.94 7.17 0.58 -8.35 8.94
Net Profit / Loss 49.48 58.38 37.43 20.94 84.89 45.36 39.53
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 19.44 19.44 19.44 19.44 19.44 19.44 19.16
Equity Dividend Rate 0.00 60.00 0.00 0.00 60.00 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 25.82 30.46 0.00 10.93 44.30 0.00 20.63
Diluted EPS 25.82 30.46 0.00 10.93 44.30 0.00 20.62
EPS After Extra Ordinary Items
Basic EPS 25.82 30.46 0.00 10.93 44.30 0.00 20.63
Diluted EPS 25.82 30.46 0.00 10.93 44.30 0.00 20.62