09 Dec 2019 | 6:22 AM
 

Ganesh Housing Corporation Ltd. Share Price Live (BSE)
0

BSE Code: 526367 | NSE Symbol: GANESHHOUC
29.45
0.00
(0.00 %)
06 Dec 2019 | 03:41 PM
Change company
  • Open (Rs)
    29.50
  • Prev. close (Rs.)
    29.45
  • High (Rs.)
    29.60
  • Low (Rs.)
    28.95
  • 52W H (Rs.)
    75.00
  • 52W L (Rs.)
    27.30
  • Volume
    2254
  • MCap (Rs in Cr.)
    144.98

Ganesh Housing Corporation 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.) 5.39 10.32 15.23 21.56 16.90 15.35 10.40
Adjusted Cash EPS (Rs.) 5.85 10.84 15.95 22.80 18.04 16.23 11.17
Reported EPS (Rs.) 5.39 10.32 15.23 18.83 16.90 15.28 10.51
Reported Cash EPS (Rs.) 5.85 10.84 15.95 20.07 18.04 16.17 11.28
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 14.40 39.62 42.00 62.48 40.53 40.10 26.86
Book Value (Excl Rev Res) Per Share (Rs.) 14.40 39.62 42.00 62.48 40.53 40.10 26.86
Book Value (Incl Rev Res) Per Share (Rs.) 14.40 39.62 42.00 62.48 40.53 40.10 26.86
Net Operating Income Per Share (Rs.) 53.04 101.61 81.98 98.56 76.92 86.73 36.54
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 27.14 38.98 51.22 63.39 52.69 46.24 73.52
Gross Profit Margin (%) 26.27 38.47 50.35 62.13 51.21 45.22 71.42
Net Profit Margin (%) 10.16 10.15 18.57 19.10 21.96 17.62 28.78
Adjusted Cash Margin (%) 10.78 10.50 19.11 22.97 22.77 18.34 26.73
Adjusted Return On Net Worth (%) 3.55 5.71 8.81 8.91 7.62 7.38 5.32
Reported Return On Net Worth (%) 3.55 5.71 8.81 7.78 7.62 7.35 5.38
Return On long Term Funds (%) 6.12 14.61 16.51 17.55 16.54 16.26 12.10
LEVERAGE RATIOS
Long Term Debt / Equity 0.63 0.54 0.50 0.46 0.14 0.21 0.33
Total Debt/Equity 0.67 0.64 0.65 0.62 0.27 0.26 0.36
Owners fund as % of total Source 0.67 0.64 0.65 0.62 0.27 0.26 0.36
Fixed Assets Turnover Ratio 0.18 0.33 0.28 0.27 0.26 0.30 0.13
LIQUIDITY RATIOS
Current Ratio 3.77 5.52 4.37 5.36 4.25 4.23 4.00
Current Ratio (Inc. ST Loans) 3.28 3.54 2.57 3.47 2.92 3.65 3.71
Quick Ratio 1.62 3.78 2.46 2.67 3.05 3.20 2.91
Inventory Turnover Ratio 14.40 39.62 42.00 62.48 40.53 40.10 26.86
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 40.23 23.29 15.80 16.56 18.46 19.77 15.47
Dividend payout Ratio (Cash Profit) 37.07 22.16 15.09 15.54 17.29 18.69 14.42
Earning Retention Ratio 59.77 76.71 84.20 85.53 81.54 80.31 84.37
Cash Earnings Retention Ratio 62.93 77.84 84.91 86.32 82.71 81.39 85.44
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 17.46 10.58 7.08 6.59 3.26 3.34 6.34
Financial Charges Coverage Ratio 0.84 2.02 2.29 2.06 2.31 2.11 1.64
Fin. Charges Cov.Ratio (Post Tax) 1.31 1.53 1.84 1.65 1.97 1.82 1.58
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 1.05 0.36 0.79 1.88 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.01 0.72 0.01 0.04
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 0.18 0.33 0.28 0.27 0.26 0.30 0.13
Bonus Component In Equity Capital (%) 49.44 49.44 49.66 24.50 24.50 24.51 24.51
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 103.30 100.41 97.18 102.09 124.73 137.71 125.31
EV / Net Sales (X) 0.40 0.20 0.24 0.32 0.50 0.49 1.05
EV / EBITDA (X) 1.34 0.49 0.46 0.50 0.89 1.01 1.19
MarketCap / Sales (X) 0.56 0.29 0.36 0.45 0.58 0.52 1.23
Retention Ratios (%) 59.77 76.71 84.20 83.44 81.54 80.23 84.53
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.56 0.29 0.36 0.30 0.39 0.34 0.81
Earning Yield (%) 0.18 0.35 0.51 0.63 0.57 0.51 0.35
Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 2.27 7.94 7.79 12.32 9.71 12.74 13.18
Adjusted Cash EPS (Rs.) 2.73 8.45 8.46 13.38 10.62 13.45 13.94
Reported EPS (Rs.) 2.27 7.94 7.79 12.32 9.71 12.74 13.18
Reported Cash EPS (Rs.) 2.73 8.45 8.46 13.38 10.62 13.45 13.94
Dividend Per Share 0.50 1.80 2.00 2.00 2.60 2.60 1.40
Operating Profit Per Share (Rs.) 13.86 25.40 22.94 33.81 28.59 32.61 28.54
Book Value (Excl Rev Res) Per Share (Rs.) 13.86 25.40 22.94 33.81 28.59 32.61 28.54
Book Value (Incl Rev Res) Per Share (Rs.) 13.86 25.40 22.94 33.81 28.59 32.61 28.54
Net Operating Income Per Share (Rs.) 19.26 42.33 36.21 60.71 56.47 54.41 47.41
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 71.97 60.00 63.34 55.69 50.63 59.93 60.18
Gross Profit Margin (%) 69.58 58.78 61.48 53.94 49.01 58.63 58.58
Net Profit Margin (%) 11.79 18.74 21.51 20.29 17.18 23.40 27.80
Adjusted Cash Margin (%) 13.44 19.78 23.12 21.90 18.54 24.11 27.11
Adjusted Return On Net Worth (%) 1.45 5.09 5.17 5.65 4.72 6.41 6.98
Reported Return On Net Worth (%) 1.45 5.09 5.17 5.65 4.72 6.41 6.98
Return On long Term Funds (%) 6.97 11.77 12.22 12.31 12.10 14.18 13.27
LEVERAGE RATIOS
Long Term Debt / Equity 0.33 0.38 0.23 0.23 0.15 0.18 0.27
Total Debt/Equity 0.36 0.46 0.28 0.29 0.24 0.22 0.29
Owners fund as % of total Source 0.36 0.46 0.28 0.29 0.24 0.22 0.29
Fixed Assets Turnover Ratio 0.09 0.20 0.19 0.23 0.23 0.22 0.20
LIQUIDITY RATIOS
Current Ratio 5.16 5.64 3.20 4.02 3.07 3.29 3.95
Current Ratio (Inc. ST Loans) 3.84 3.11 2.44 2.98 2.33 2.87 3.65
Quick Ratio 5.12 5.60 3.05 3.81 2.93 3.18 3.91
Inventory Turnover Ratio 13.86 25.40 22.94 33.81 28.59 32.61 28.54
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 79.22 25.16 25.67 21.10 26.78 20.41 10.62
Dividend payout Ratio (Cash Profit) 65.89 23.62 23.63 19.42 24.48 19.33 10.03
Earning Retention Ratio 20.78 74.84 74.33 78.90 73.22 79.59 89.38
Cash Earnings Retention Ratio 34.11 76.38 76.37 80.58 75.52 80.67 89.97
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 20.81 8.46 5.02 4.80 4.56 3.23 3.97
Financial Charges Coverage Ratio 1.39 2.21 2.21 2.12 1.82 2.05 2.03
Fin. Charges Cov.Ratio (Post Tax) 1.26 1.73 1.80 1.83 1.66 1.81 1.87
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.28 0.30 0.63 0.46 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.01 0.99 0.01 0.03
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 0.09 0.20 0.19 0.23 0.23 0.22 0.20
Bonus Component In Equity Capital (%) 49.44 49.44 49.66 24.50 24.50 24.51 24.51
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 121.62 118.49 116.20 115.21 126.42 138.56 126.18
EV / Net Sales (X) 1.28 0.57 0.65 0.58 0.69 0.78 0.81
EV / EBITDA (X) 1.66 0.93 1.02 1.03 1.32 1.25 1.19
MarketCap / Sales (X) 1.54 0.70 0.83 0.74 0.79 0.82 0.95
Retention Ratios (%) 20.78 74.84 74.33 78.90 73.22 79.59 89.38
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.54 0.70 0.82 0.49 0.53 0.55 0.63
Earning Yield (%) 0.08 0.27 0.26 0.41 0.33 0.43 0.44
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 49.23 49.23 49.00 32.67 32.67 32.66 32.66
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 698.01 839.96 797.67 757.30 691.77 646.29 605.45
Loan Funds
Secured Loans 503.00 564.80 553.06 378.41 114.43 153.27 207.98
Unsecured Loans 0.00 0.00 0.00 112.71 77.76 23.74 23.31
Minority Interest 92.67 92.69 106.07 100.83 92.59 92.59 92.39
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 1,342.91 1,546.68 1,505.80 1,381.92 1,009.22 948.54 961.78
USES OF FUNDS
Fixed Assets
Gross Block 235.81 232.35 237.16 235.17 226.55 67.92 69.20
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 11.00 8.86 6.46 14.61 10.77 8.31 7.57
Net Block 224.81 223.49 230.71 220.56 215.79 59.61 61.63
Capital Work in Progress 0.10 0.00 0.00 2.01 0.00 0.00 5.88
Investments 0.00 0.01 0.01 0.01 0.02 0.02 0.01
Net Current Assets
Current Assets, Loans and Advances 1,521.27 1,615.63 1,653.46 1,425.02 1,037.66 1,164.29 1,192.27
Less : Current Liabilities and Provisions 403.27 292.45 378.38 265.68 244.25 275.38 298.01
Total Net Current Assets 1,118.00 1,323.18 1,275.08 1,159.34 793.41 888.91 894.26
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 1,342.91 1,546.68 1,505.80 1,381.92 1,009.22 948.54 961.78
Note :
Book Value of Unquoted Investments 0.00 0.01 0.01 0.01 0.01 0.02 0.01
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.01 0.01 0.00
Contingent liabilities 55.84 62.20 0.00 0.00 814.20 144.09 22.46
Number of Equity shares outstanding 4.92 4.92 4.90 3.27 3.27 3.27 3.27
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 49.23 49.23 49.00 32.67 32.67 32.66 32.66
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 718.11 717.81 688.25 679.07 637.96 615.98 583.45
Loan Funds
Secured Loans 279.79 352.22 208.27 183.49 103.71 127.26 165.68
Unsecured Loans 0.00 0.00 0.00 26.28 54.51 14.69 15.27
Total 1,047.13 1,119.26 945.52 921.51 828.84 790.59 797.06
USES OF FUNDS
Fixed Assets
Gross Block 218.63 217.18 216.83 224.34 221.24 61.28 67.44
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 10.99 8.85 6.43 12.84 9.55 7.73 7.55
Net Block 207.64 208.33 210.40 211.50 211.69 53.55 59.90
Capital Work in Progress 0.10 0.00 0.00 2.01 0.00 0.00 1.08
Investments 205.43 202.97 205.48 193.23 193.23 193.23 193.22
Net Current Assets
Current Assets, Loans and Advances 786.31 860.42 770.07 685.48 628.24 781.55 726.65
Less : Current Liabilities and Provisions 152.35 152.47 240.43 170.72 204.32 237.74 183.79
Total Net Current Assets 633.96 707.95 529.64 514.76 423.92 543.81 542.86
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,047.13 1,119.26 945.52 921.51 828.84 790.59 797.06
Note :
Book Value of Unquoted Investments 205.43 202.97 205.48 193.23 193.21 193.22 193.22
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.01 0.01 0.00
Contingent liabilities 55.84 107.08 0.00 0.00 291.93 13.02 37.07
Number of Equity shares outstanding 4.92 4.92 4.90 3.27 3.27 3.27 3.27
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
INCOME :
Sales Turnover 261.10 500.19 401.72 321.97 251.29 283.21 119.31
Other Income 70.00 82.91 167.98 114.03 102.19 90.51 79.14
Stock Adjustments 87.30 183.86 -6.87 -31.40 -8.45 39.79 -66.38
Total Income 418.39 766.95 562.82 404.60 345.03 413.52 132.08
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 70.00 82.91 167.98 114.03 102.19 90.51 79.14
Employee Cost 15.33 15.65 12.69 10.90 8.97 7.63 6.94
Selling and Administration Expenses 2.75 1.80 3.21 6.08 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 88.08 100.36 183.88 131.01 111.16 98.15 86.08
Profit before Interest, Depreciation and Tax 327.55 332.87 330.13 335.27 287.08 132.65 133.11
Interest and Financial Charges 91.75 100.52 92.97 100.10 60.53 64.73 63.90
Profit before Depreciation and Tax 235.81 232.35 237.16 235.17 226.55 67.92 69.20
Depreciation 2.26 2.58 3.52 4.04 3.73 2.88 2.51
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax -17.02 99.98 116.36 93.17 75.57 68.80 38.85
Tax -43.57 49.18 41.73 31.65 20.36 18.89 4.51
Profit After Tax 26.55 50.80 74.63 61.52 55.21 49.91 34.34
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. 26.55 50.80 74.63 61.52 55.21 49.91 34.34
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 524.34 536.92 503.16 460.23 389.81 348.87 306.21
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 8.86 9.83 9.80 8.49 8.49 8.49 4.57
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 0.00 0.01 0.01 0.01 0.01 0.02 0.01
Extraordinary Items 0.00 0.00 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 94.83 208.39 177.42 198.32 184.49 177.66 154.83
Other Income 1.79 19.57 40.89 71.99 71.79 68.20 46.85
Stock Adjustments -0.51 30.57 -2.82 -7.92 -2.59 -17.67 -1.79
Total Income 96.11 258.53 215.49 262.39 253.70 228.19 199.90
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 1.79 19.57 40.89 71.99 71.79 68.20 46.85
Employee Cost 15.20 15.33 12.37 10.79 8.87 7.50 6.88
Selling and Administration Expenses 0.27 0.64 1.13 0.92 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 17.25 35.54 54.39 83.69 80.66 75.69 53.73
Profit before Interest, Depreciation and Tax 271.29 274.56 268.64 277.04 273.90 115.34 119.91
Interest and Financial Charges 52.67 57.38 51.81 52.70 52.66 54.07 52.46
Profit before Depreciation and Tax 218.63 217.18 216.83 224.34 221.24 61.28 67.44
Depreciation 2.26 2.55 3.30 3.48 2.99 2.32 2.49
Profit Before Tax 18.52 67.04 59.25 55.53 40.37 54.55 51.32
Tax 7.34 27.98 21.07 15.28 8.67 12.96 8.27
Profit After Tax 11.18 39.07 38.18 40.25 31.71 41.59 43.05
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 437.09 437.74 410.47 390.08 349.90 332.26 298.49
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 7.04 7.83 7.81 6.80 6.80 7.11 3.83
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 205.43 202.97 205.48 193.23 193.21 193.22 193.22
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
Cash and Cash Equivalents at Beginning of the year 95.21 7.53 1.57 57.73 218.93 16.32
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 55.26 66.93 0.00 45.56 94.60 20.80
Adjustments :
Depreciation 0.00 1.05 1.44 1.51 0.43 0.16
Interest (Net) 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
P/L on Sales of Assets 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
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 44.26 -10.25 19.87 -104.77 -54.29
Inventories 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
Loans and Advances 0.00 -165.36 -91.10 -108.36 -200.39 -66.47
Investments 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 -0.27 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 25.18 14.02 23.10 6.46 4.35
Direct Taxes Paid 0.00 -15.54 -9.34 -0.29 -0.06 -4.59
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 15.31 -72.23 -72.59 -40.13 -240.49 -17.45
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -18.08 -0.73 -4.86 -2.26 -49.83
Sale of Fixed Assets 0.00 0.47 0.02 3.94 6.61 0.00
Capital WIP 0.00 5.52 -1.87 -5.83 -0.55 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 -2.51 0.00
Sale of Investments 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
Interest Received 0.00 0.33 0.14 0.75 12.62 0.00
Dividend Received 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
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities 3.14 -11.76 -2.44 -6.00 13.92 -54.18
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 173.13 4.68 7.50 59.47 15.02
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 -0.49 6.35 5.71 5.66 0.09
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 -0.75 20.73
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 55.10 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 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
Interest Paid 0.00 -25.18 -14.02 -23.10 -6.46 -1.16
Others -111.80 25.00 27.52 0.00 0.00 1.33
Net Cash used in Financing Activities -111.80 171.07 80.98 -9.90 65.37 274.23
Net Inc./(Dec.) in Cash and Cash Equivalent -93.34 87.09 5.96 -56.03 -161.20 202.60
Cash and Cash Equivalents at End of the year 1.87 94.62 7.53 1.71 57.73 218.93
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 0.00 0.00 0.00 20.03 7.89 20.27 1.78
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 0.00 0.00 0.00 55.53 40.37 54.55 48.26
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 0.00 139.93 50.52 57.57 46.47
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 0.00 -118.89 7.58 23.11 -13.69
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 0.00 -9.82 -45.96 -93.06 -14.28
Net Cash used in Financing Activities 0.00 0.00 0.00 -9.82 -45.96 -93.06 -14.28
Net Inc./(Dec.) in Cash and Cash Equivalent 0.00 0.00 0.00 11.22 12.14 -12.39 18.50
Cash and Cash Equivalents at End of the year 0.00 0.00 0.00 31.24 20.03 7.89 20.27
Rs in Cr Sep 2019 Jun 2019 Mar 2019 Dec 2018 Sep 2018 Jun 2018 Mar 2018
Sales 77.31 117.69 189.37 16.11 19.58 36.04 130.32
Other Income 0.24 0.68 -2.37 4.03 1.46 2.99 19.13
Stock Adjustment 76.10 129.70 170.85 -24.32 -34.10 -25.13 48.45
Raw Material 8.18 2.28 14.69 14.73 23.13 17.44 34.80
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 3.86 3.78 4.18 3.52 3.81 3.83 5.34
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 -0.21 4.58 8.34 2.59 3.87 2.78 5.95
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -10.63 -22.65 -8.68 19.58 22.86 37.12 35.79
Interest 19.82 19.22 21.88 22.52 24.47 22.88 26.76
Gross Profit -30.22 -41.19 -32.93 1.10 -0.16 17.23 28.16
Depreciation 0.52 0.47 0.60 0.61 0.55 0.50 0.66
Taxation -6.27 -5.12 -16.33 -11.60 -14.54 -1.10 15.42
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 -24.47 -36.55 -17.20 12.08 13.84 17.83 12.08
Minority Interest 0.00 0.02 -0.02 0.00 0.03 0.02 0.01
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 -24.47 -36.53 -17.22 12.08 13.87 17.85 12.09
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 49.23 49.23 49.23 49.23 49.23 49.23 49.23
EPS Before Extra Ordinary Items
Basic EPS -4.97 -7.42 -3.50 2.45 0.00 3.63 2.46
Diluted EPS -4.97 -7.42 -3.50 2.45 0.00 3.63 2.46
EPS After Extra Ordinary Items
Basic EPS -4.97 -7.42 -3.50 2.45 0.00 3.63 2.46
Diluted EPS -4.97 -7.42 -3.50 2.45 0.00 3.63 2.46
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 Jun 2019 Mar 2019 Dec 2018 Sep 2018 Jun 2018 Mar 2018
Sales 0.39 0.74 22.85 16.11 19.58 36.30 39.17
Other Income 0.33 0.48 -2.52 3.78 1.18 2.76 6.75
Stock Adjustment -0.04 -0.07 0.06 0.14 -0.76 0.05 4.89
Raw Material 0.58 0.09 0.09 0.24 0.77 0.69 6.04
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 3.84 3.76 4.15 3.50 3.79 3.75 5.26
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 1.45 1.81 3.29 2.13 2.66 2.03 6.88
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -5.44 -4.85 15.25 10.11 13.10 29.79 16.10
Interest 11.85 13.03 12.40 12.56 13.32 14.40 14.61
Gross Profit -16.97 -17.40 0.33 1.33 0.97 18.16 8.23
Depreciation 0.52 0.47 0.60 0.61 0.55 0.50 0.66
Taxation -5.48 -4.62 -0.43 0.24 -0.18 7.71 2.50
Net Profit / Loss -12.01 -13.26 0.16 0.48 0.59 9.95 5.08
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 49.23 49.23 49.23 49.23 49.23 49.23 49.23
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 -2.44 -2.69 0.03 0.10 0.12 2.02 1.03
Diluted EPS -2.44 -2.69 0.03 0.10 0.12 2.02 1.03
EPS After Extra Ordinary Items
Basic EPS -2.44 -2.69 0.03 0.10 0.12 2.02 1.03
Diluted EPS -2.44 -2.69 0.03 0.10 0.12 2.02 1.03
Rs in Cr Sep 2019 Dec 2019 Mar 2019 Sep 2018 Dec 2018 Mar 2018 Sep 2017
Sales 195.00 261.10 205.48 55.61 476.04 254.44 221.60
Other Income 0.92 6.11 1.66 4.45 32.20 20.98 11.22
Stock Adjustment 205.80 87.30 146.53 -59.23 183.86 107.38 76.48
Raw Material 10.46 70.00 29.42 40.57 82.91 53.50 29.41
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 7.64 15.33 7.69 7.64 15.65 8.86 6.79
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 4.37 17.59 10.94 6.65 22.75 10.51 12.25
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -33.28 70.88 10.90 59.97 170.87 74.19 96.68
Interest 39.05 91.75 44.40 47.35 100.52 51.86 48.66
Gross Profit -71.40 -14.76 -31.83 17.07 102.56 43.32 59.24
Depreciation 1.00 2.26 1.21 1.05 2.58 1.29 1.29
Taxation -11.38 -43.57 -27.93 -15.64 49.18 17.75 31.43
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 -61.02 26.55 -5.12 31.66 50.80 24.27 26.53
Minority Interest 0.02 0.01 -0.02 0.03 0.07 0.03 0.04
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 -61.00 26.56 -5.14 31.69 50.87 24.30 26.57
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 49.23 49.23 49.23 49.23 49.23 49.23 49.15
EPS Before Extra Ordinary Items
Basic EPS -12.40 5.40 0.00 0.00 10.36 0.00 5.41
Diluted EPS -12.40 5.40 0.00 0.00 10.36 0.00 5.41
EPS After Extra Ordinary Items
Basic EPS -12.40 5.40 0.00 0.00 10.36 0.00 5.41
Diluted EPS -12.40 5.40 0.00 0.00 10.36 0.00 5.41
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 1.13 94.83 38.96 55.88 197.84 92.85 104.99
Other Income 0.80 5.20 1.26 3.94 12.47 8.37 4.10
Stock Adjustment -0.11 -0.51 0.20 -0.71 30.57 16.62 13.95
Raw Material 0.66 1.79 0.33 1.46 19.57 13.00 6.57
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 7.60 15.20 7.66 7.54 15.33 8.70 6.63
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 3.27 10.11 5.42 4.69 17.87 9.70 8.17
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -10.29 68.25 25.36 42.90 114.50 44.83 69.67
Interest 24.88 52.67 24.96 27.71 57.38 30.07 27.30
Gross Profit -34.36 20.78 1.66 19.12 69.59 23.12 46.47
Depreciation 1.00 2.26 1.21 1.05 2.55 1.29 1.26
Taxation -10.10 7.34 -0.19 7.53 27.98 6.05 21.92
Net Profit / Loss -25.26 11.18 0.64 10.55 39.07 15.78 23.29
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 49.23 49.23 49.23 49.23 49.23 49.23 49.15
Equity Dividend Rate 0.00 5.00 0.00 0.00 18.00 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 -5.13 2.27 0.00 2.14 7.95 0.00 4.74
Diluted EPS -5.13 2.27 0.00 2.14 7.95 0.00 4.74
EPS After Extra Ordinary Items
Basic EPS -5.13 2.27 0.00 2.14 7.95 0.00 4.74
Diluted EPS -5.13 2.27 0.00 2.14 7.95 0.00 4.74