14 Dec 2019 | 11:17 AM
 

Genesys International Corporation Ltd. Share Price Live (BSE)
0

BSE Code: 506109 | NSE Symbol: GENESYS
53.70
-3.80
(-6.60 %)
13 Dec 2019 | 04:01 PM
Change company
  • Open (Rs)
    60.00
  • Prev. close (Rs.)
    57.50
  • High (Rs.)
    65.00
  • Low (Rs.)
    53.70
  • 52W H (Rs.)
    161.81
  • 52W L (Rs.)
    49.00
  • Volume
    6932
  • MCap (Rs in Cr.)
    167.19

Genesys International Corporation Ltd. Financial Information

Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2011 Mar 2010
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) -1.20 5.50 2.11 1.41 1.50 16.61 22.76
Adjusted Cash EPS (Rs.) 4.83 10.09 6.24 3.73 4.22 18.83 24.41
Reported EPS (Rs.) -1.20 5.49 2.11 0.73 1.43 15.42 21.91
Reported Cash EPS (Rs.) 4.83 10.08 6.24 3.05 4.15 17.64 23.55
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 6.03 11.61 5.21 2.43 4.18 17.79 26.43
Book Value (Excl Rev Res) Per Share (Rs.) 6.03 11.61 5.21 2.43 4.18 17.79 26.43
Book Value (Incl Rev Res) Per Share (Rs.) 6.03 11.61 5.21 2.43 4.18 17.79 26.43
Net Operating Income Per Share (Rs.) 36.88 36.76 21.03 15.42 19.79 31.85 49.78
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 55.97
PROFITABILITY RATIOS
Operating Margin (%) 16.35 31.57 24.76 15.75 21.10 55.86 53.09
Gross Profit Margin (%) 0.00 19.09 5.10 0.73 7.38 48.90 49.78
Net Profit Margin (%) -3.25 14.94 10.02 4.72 7.21 48.42 44.00
Adjusted Cash Margin (%) 12.78 26.51 28.32 21.49 20.45 57.48 47.64
Adjusted Return On Net Worth (%) -1.66 7.69 3.90 2.01 2.39 35.19 34.36
Reported Return On Net Worth (%) -1.66 7.69 3.90 1.03 2.27 32.67 33.07
Return On long Term Funds (%) 1.30 11.53 3.83 2.89 3.65 34.44 39.60
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.01 0.01 0.01 0.00 0.01 0.00
Total Debt/Equity 0.09 0.08 0.12 0.05 0.06 0.01 0.00
Owners fund as % of total Source 0.09 0.08 0.12 0.05 0.06 0.01 0.00
Fixed Assets Turnover Ratio 0.34 0.37 0.25 0.21 0.00 0.79 0.88
LIQUIDITY RATIOS
Current Ratio 3.44 3.24 3.00 2.20 4.02 4.69 2.44
Current Ratio (Inc. ST Loans) 1.92 1.97 1.54 1.47 2.19 4.69 2.44
Quick Ratio 2.95 2.73 2.44 2.10 3.88 4.62 2.38
Inventory Turnover Ratio 6.03 11.61 5.21 2.43 4.18 17.79 26.43
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 2.71 7.09 20.64 10.53 9.42 13.30
Dividend payout Ratio (Cash Profit) 3.10 1.47 2.39 4.93 3.62 8.23 12.37
Earning Retention Ratio 0.00 97.29 92.91 89.37 89.99 91.26 87.20
Cash Earnings Retention Ratio 96.90 98.53 97.61 95.97 96.44 92.29 88.06
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.33 0.55 1.05 0.98 0.87 0.03 0.00
Financial Charges Coverage Ratio 8.45 18.40 10.66 8.12 8.19 226.25 255.22
Fin. Charges Cov.Ratio (Post Tax) 6.85 15.40 11.70 6.67 7.77 214.42 216.64
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 2.09
Exports as percent of Total Sales 65.57 59.27 67.47 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 0.34 0.37 0.25 0.21 0.00 0.79 0.88
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 169.95 136.29 153.30 170.17 171.22 132.88 170.12
EV / Net Sales (X) 1.48 1.20 2.38 3.62 2.84 1.40 2.29
EV / EBITDA (X) 7.83 3.42 8.05 12.81 11.21 2.38 4.09
MarketCap / Sales (X) 1.52 1.53 2.71 3.71 2.89 1.83 2.34
Retention Ratios (%) 0.00 97.29 92.91 79.36 89.47 90.58 86.70
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.52 1.52 2.66 3.63 2.83 1.76 1.12
Earning Yield (%) -0.02 0.10 0.04 0.01 0.03 0.28 0.39
Mar 2019 Mar 2018 Mar 2017 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 3.95 10.02 7.53 1.50 2.29 6.91 7.44
Adjusted Cash EPS (Rs.) 7.10 12.14 9.68 4.22 5.51 10.97 11.30
Reported EPS (Rs.) 3.95 10.02 7.53 1.50 2.29 6.91 5.51
Reported Cash EPS (Rs.) 7.10 12.14 9.68 4.22 5.51 10.97 9.37
Dividend Per Share 0.12 0.12 0.12 0.12 0.12 0.25 1.25
Operating Profit Per Share (Rs.) 7.63 13.87 8.48 4.18 5.76 10.91 11.31
Book Value (Excl Rev Res) Per Share (Rs.) 7.63 13.87 8.48 4.18 5.76 10.91 11.31
Book Value (Incl Rev Res) Per Share (Rs.) 7.63 13.87 8.48 4.18 5.76 10.91 11.31
Net Operating Income Per Share (Rs.) 38.18 38.41 25.05 19.79 25.17 38.11 32.16
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 19.97 36.09 33.84 21.10 22.89 28.62 35.16
Gross Profit Margin (%) 11.73 30.58 25.28 7.38 10.09 17.96 23.17
Net Profit Margin (%) 10.35 26.07 30.05 7.59 9.10 18.12 16.74
Adjusted Cash Margin (%) 17.99 30.44 36.90 20.45 21.08 27.57 34.34
Adjusted Return On Net Worth (%) 4.15 11.03 9.37 2.39 3.76 11.77 14.29
Reported Return On Net Worth (%) 4.15 11.03 9.37 2.39 3.76 11.77 10.58
Return On long Term Funds (%) 6.00 14.45 9.29 3.65 5.73 14.37 15.58
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.01 0.00 0.00 0.00 0.01 0.01
Total Debt/Equity 0.07 0.03 0.05 0.06 0.04 0.06 0.01
Owners fund as % of total Source 0.07 0.03 0.05 0.06 0.04 0.06 0.01
Fixed Assets Turnover Ratio 0.39 0.43 0.32 0.28 0.38 0.66 0.64
LIQUIDITY RATIOS
Current Ratio 3.98 3.44 3.01 4.02 3.88 3.95 3.19
Current Ratio (Inc. ST Loans) 2.18 2.54 2.00 2.21 2.46 2.44 3.19
Quick Ratio 3.46 2.92 2.46 3.88 3.74 3.84 3.14
Inventory Turnover Ratio 7.63 13.87 8.48 4.18 5.76 10.91 11.31
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 3.79 1.48 1.98 8.31 5.45 3.61 22.68
Dividend payout Ratio (Cash Profit) 2.11 1.22 1.54 2.96 2.26 2.27 13.34
Earning Retention Ratio 96.21 98.52 98.02 91.69 94.55 96.39 83.21
Cash Earnings Retention Ratio 97.89 98.78 98.46 97.04 97.74 97.73 88.94
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.90 0.25 0.38 0.87 0.40 0.31 0.05
Financial Charges Coverage Ratio 10.74 21.86 16.68 8.19 10.84 21.90 121.49
Fin. Charges Cov.Ratio (Post Tax) 9.59 18.33 17.75 7.89 9.89 20.09 95.40
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 63.33 61.03 0.00 46.32 73.29 80.72 89.67
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 0.39 0.43 0.32 0.28 0.38 0.66 0.64
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 169.98 136.31 162.83 171.22 171.18 166.22 171.57
EV / Net Sales (X) 1.43 1.15 2.12 2.84 2.28 1.46 1.79
EV / EBITDA (X) 6.16 2.88 5.52 11.21 8.54 4.43 4.77
MarketCap / Sales (X) 1.47 1.47 2.27 2.89 2.32 1.53 1.81
Retention Ratios (%) 96.21 98.52 98.02 91.69 94.55 96.39 77.32
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.47 1.46 2.23 2.83 2.22 1.47 1.74
Earning Yield (%) 0.07 0.18 0.13 0.03 0.04 0.12 0.10
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2011 Mar 2010
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 15.56 15.47 15.30 15.22 15.22 14.92 14.92
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 0.05 0.00 17.00 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 3.73 1.44 0.00 0.00 0.00 0.00
Reserves and Surplus 208.33 205.61 150.03 198.94 175.66 125.96 83.91
Loan Funds
Secured Loans 19.99 17.08 20.00 11.17 11.22 1.92 0.00
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Minority Interest 91.74 94.54 97.24 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 335.61 336.44 284.07 225.34 219.11 142.81 98.83
USES OF FUNDS
Fixed Assets
Gross Block 274.43 274.88 231.82 21.58 21.19 73.98 42.75
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 66.73 58.08 52.39 0.00 0.00 27.69 21.08
Net Block 207.71 216.80 179.42 21.58 21.19 46.29 21.66
Capital Work in Progress 0.00 0.25 0.00 0.00 0.00 0.00 0.27
Investments 11.04 11.04 24.52 155.69 122.05 7.75 47.34
Net Current Assets
Current Assets, Loans and Advances 164.70 156.69 120.15 88.17 100.99 111.41 50.02
Less : Current Liabilities and Provisions 47.83 48.35 40.03 40.10 25.12 23.75 20.46
Total Net Current Assets 116.87 108.34 80.12 48.07 75.88 87.66 29.56
Minority Interest 0.00 0.00 0.00 0.00 0.00 1.11 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 335.61 336.44 284.07 225.34 219.11 142.81 98.83
Note :
Book Value of Unquoted Investments 11.04 11.07 24.52 155.69 122.05 7.75 47.34
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 6.79 3.97 12.26 0.00 0.00 8.87 0.07
Number of Equity shares outstanding 3.11 3.09 3.06 3.04 3.04 2.98 1.49
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 15.56 15.47 15.30 15.22 15.22 14.92 14.92
Share Application Money 0.00 0.00 0.00 0.00 17.00 20.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 280.17 265.55 230.51 201.35 175.98 166.61 160.22
Loan Funds
Secured Loans 19.84 9.51 11.11 11.17 10.40 6.63 10.03
Unsecured Loans 0.00 0.00 0.00 0.00 0.82 0.00 0.00
Total 315.57 290.54 256.93 227.74 219.43 208.16 185.17
USES OF FUNDS
Fixed Assets
Gross Block 91.27 82.74 69.09 69.83 65.30 62.64 58.07
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 66.61 57.99 52.35 48.25 44.12 37.44 30.04
Net Block 24.67 24.75 16.74 21.58 21.19 25.21 28.03
Capital Work in Progress 0.00 0.25 0.00 0.00 0.00 0.00 0.00
Investments 156.10 156.10 158.10 158.10 122.36 122.36 77.42
Net Current Assets
Current Assets, Loans and Advances 180.00 154.30 123.00 88.17 100.99 81.65 106.76
Less : Current Liabilities and Provisions 45.20 44.87 40.91 40.10 25.12 21.05 27.05
Total Net Current Assets 134.80 109.43 82.09 48.07 75.88 60.60 79.71
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 315.57 290.54 256.93 227.74 219.43 208.16 185.17
Note :
Book Value of Unquoted Investments 156.13 156.10 158.10 158.10 122.36 122.36 77.42
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 6.79 5.36 12.26 5.84 3.93 4.80 5.43
Number of Equity shares outstanding 3.11 3.09 3.06 3.04 3.04 2.98 2.98
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2011 Mar 2010
INCOME :
Sales Turnover 114.73 113.77 64.37 46.96 60.27 95.07 74.29
Other Income 16.57 11.32 9.02 5.29 8.49 0.00 6.43
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 131.30 125.09 73.40 52.24 68.75 95.07 80.72
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 16.57 11.32 9.02 5.29 8.49 0.00 6.43
Employee Cost 63.02 48.44 26.22 24.09 22.16 25.61 18.69
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 1.55
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 79.59 59.76 35.24 29.38 30.65 25.61 26.67
Profit before Interest, Depreciation and Tax 277.00 277.05 233.60 23.21 23.05 74.23 42.91
Interest and Financial Charges 2.57 2.17 1.79 1.64 1.87 0.25 0.16
Profit before Depreciation and Tax 274.43 274.88 231.82 21.58 21.19 73.98 42.75
Depreciation 18.77 14.20 12.66 7.05 8.27 6.61 2.46
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 0.37 23.50 4.59 2.51 4.91 45.39 37.71
Tax 4.10 6.50 -1.87 0.29 0.57 -0.64 5.02
Profit After Tax -3.73 17.01 6.46 2.22 4.35 46.03 32.69
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. -3.73 17.01 6.46 2.22 4.35 46.03 32.69
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 161.20 145.82 120.30 147.42 144.26 113.98 76.70
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.47 0.46 0.46 0.38 0.38 3.73 3.73
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 11.04 11.07 24.52 155.69 122.05 7.75 47.34
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 -3.96 -1.50
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
INCOME :
Sales Turnover 118.79 118.89 76.68 46.96 60.27 75.12 113.75
Other Income 16.04 10.78 8.32 5.29 8.49 9.19 10.09
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 134.83 129.67 85.00 52.24 68.75 84.31 123.84
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 1.13 0.96 1.73 2.15
Other Manufacturing Expenses 16.04 10.78 8.32 6.41 9.44 10.92 12.24
Employee Cost 63.21 47.72 28.75 24.09 22.16 35.50 52.77
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 79.24 58.49 37.07 31.63 32.56 48.15 67.15
Profit before Interest, Depreciation and Tax 93.84 84.91 70.86 71.47 67.17 64.49 59.79
Interest and Financial Charges 2.57 2.17 1.77 1.64 1.87 1.85 1.71
Profit before Depreciation and Tax 91.27 82.74 69.09 69.83 65.30 62.64 58.07
Depreciation 9.78 6.55 6.56 7.05 8.27 9.61 12.12
Profit Before Tax 15.25 38.66 21.17 4.59 5.14 8.60 23.72
Tax 2.96 7.66 -1.88 0.29 0.57 1.76 3.09
Profit After Tax 12.30 31.00 23.05 4.31 4.58 6.84 20.62
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 220.69 208.86 178.31 147.74 144.35 141.16 137.45
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.47 0.46 0.46 0.30 0.30 0.31 0.62
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 156.13 156.10 158.10 158.10 122.36 122.36 77.42
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007 Mar 2006 Mar 2005
Cash and Cash Equivalents at Beginning of the year 4.39 24.50 8.29 12.15 9.76 9.38 12.53
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 46.03 32.69 30.98 14.99 2.14 -0.76 -0.83
Adjustments :
Depreciation 6.61 2.46 2.23 2.21 1.70 4.08 3.94
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 -0.01 0.00 0.00 0.01 0.04 0.00 -0.05
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 -11.42 -10.88 1.58 -12.28 7.84 -2.19 -5.39
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 -15.67 15.86 -0.77 2.00 -1.92 -0.68
Loans and Advances -13.60 -5.64 -1.34 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) 0.05 0.02 0.38 0.30 0.18 0.13 0.22
Direct Taxes Paid 0.38 -2.15 -4.46 -0.22 -0.33 -0.19 0.20
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 -0.44 0.00 0.00 0.00 0.00 0.03 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 34.45 5.37 50.46 4.84 13.64 0.39 -1.62
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets -31.11 -3.30 -13.81 -7.60 -0.77 -0.04 -1.24
Sale of Fixed Assets 0.15 0.00 0.00 0.00 0.03 0.00 0.20
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 -26.43 -16.95 0.00 -6.96 0.00 0.00
Sale of Investments 35.63 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 2.70 2.38 2.51 0.33 0.15 0.08 0.22
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 106.00 -129.00 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 -1.35 5.49 -2.96 -3.64 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 4.90 -21.86 -31.21 -10.91 -7.55 0.04 -0.82
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 1.92 -0.11 -4.91 2.51 0.27 0.08 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 0.64 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 -4.35 -3.49 -3.49 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 -0.05 -0.02 -0.38 -0.30 -0.18 -0.13 -0.22
Others 0.00 0.00 0.00 0.00 -5.88 0.00 0.00
Net Cash used in Financing Activities -2.48 -3.63 -3.04 2.21 -3.71 -0.05 -0.71
Net Inc./(Dec.) in Cash and Cash Equivalent 36.88 -20.11 16.21 -3.86 2.39 0.37 -3.15
Cash and Cash Equivalents at End of the year 41.26 4.39 24.50 8.29 12.15 9.76 9.38
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 37.88 11.36 4.01 2.96 3.01 7.97 2.62
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 15.25 38.51 21.16 4.59 5.14 8.60 23.72
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 -23.35 32.96 -0.66 44.61 1.14 7.24 34.95
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 -18.05 -3.04 9.81 -41.63 -4.36 -25.21 -35.41
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 7.72 -3.40 -1.81 -1.92 3.17 13.02 5.81
Net Cash used in Financing Activities 7.72 -3.40 -1.81 -1.92 3.17 13.02 5.81
Net Inc./(Dec.) in Cash and Cash Equivalent -33.67 26.52 7.34 1.05 -0.05 -4.95 5.35
Cash and Cash Equivalents at End of the year 4.21 37.88 11.36 4.01 2.96 3.01 7.97
Rs in Cr Sep 2019 Jun 2019 Mar 2019 Dec 2018 Sep 2018 Mar 2018 Dec 2017
Sales 27.64 37.01 40.46 30.51 21.44 25.94 30.33
Other Income 0.88 0.32 0.46 -0.15 1.12 0.19 1.34
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 13.95 19.25 16.10 17.12 16.49 12.47 13.65
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 8.68 7.85 17.60 6.37 4.62 6.32 7.68
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 5.01 9.91 6.76 7.02 0.34 7.16 9.00
Interest 0.70 0.79 0.91 0.42 0.57 0.98 0.43
Gross Profit 5.18 9.43 6.31 6.45 0.88 6.37 9.91
Depreciation 5.31 5.28 4.45 6.18 4.21 2.27 3.30
Taxation -0.80 0.46 2.56 0.40 0.58 2.33 0.25
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 0.67 3.70 -0.70 -0.13 -3.92 1.77 6.36
Minority Interest 1.74 1.72 2.35 0.00 3.21 2.59 2.12
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 -0.01 0.00
Net P/L After Minority Interest and Share Of Associates 2.42 5.41 1.65 -0.13 -0.71 4.34 8.48
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 15.57 15.56 15.56 15.56 15.49 15.47 15.42
EPS Before Extra Ordinary Items
Basic EPS 0.78 1.74 -0.22 0.00 -0.23 1.41 2.76
Diluted EPS 0.77 1.70 -0.22 0.00 -0.22 1.35 2.72
EPS After Extra Ordinary Items
Basic EPS 0.78 1.74 -0.22 0.00 -0.23 1.41 2.76
Diluted EPS 0.77 1.70 -0.22 0.00 -0.22 1.35 2.72
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 Sep 2018 Jun 2018 Mar 2018 Dec 2017
Sales 27.64 37.01 40.46 25.50 22.32 31.06 30.33
Other Income 1.15 0.58 0.69 1.12 1.52 0.31 1.47
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 13.95 19.25 16.07 16.71 13.31 13.81 12.97
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 8.54 7.69 17.00 4.47 4.18 7.07 7.08
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 5.15 10.07 7.39 4.32 4.83 10.19 10.28
Interest 0.70 0.79 0.96 0.56 0.65 1.00 0.42
Gross Profit 5.60 9.85 7.11 4.88 5.70 9.50 11.33
Depreciation 3.05 3.05 2.24 1.95 1.68 1.25 1.25
Taxation -0.80 0.46 1.41 0.58 0.57 2.19 1.55
Net Profit / Loss 3.34 6.35 3.47 2.36 3.45 6.06 8.53
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 15.56 15.56 15.56 15.49 15.47 15.47 15.42
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 1.07 2.04 1.12 0.76 1.12 1.97 2.78
Diluted EPS 1.06 2.00 1.10 0.73 1.07 1.89 2.73
EPS After Extra Ordinary Items
Basic EPS 1.07 2.04 1.12 0.76 1.12 1.97 2.78
Diluted EPS 1.06 2.00 1.10 0.73 1.07 1.89 2.73
Rs in Cr Sep 2019 Dec 2019 Mar 2019 Sep 2018 Dec 2018 Mar 2018 Sep 2017
Sales 64.65 114.73 70.97 43.76 113.77 56.28 57.49
Other Income 1.20 2.94 0.31 2.64 3.96 1.53 2.43
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 33.21 63.02 33.22 29.80 48.44 26.12 22.32
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 16.53 32.94 23.97 8.97 29.40 14.00 15.40
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 14.91 18.77 13.78 4.98 35.93 16.16 19.77
Interest 1.50 2.57 1.33 1.24 2.17 1.40 0.76
Gross Profit 14.61 19.14 12.76 6.38 37.72 16.28 21.44
Depreciation 10.59 18.77 10.63 8.14 14.20 5.57 8.64
Taxation -0.35 4.10 2.96 1.15 6.50 2.59 3.91
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 4.37 -3.73 -0.83 -2.90 17.01 8.13 8.89
Minority Interest 3.46 -5.37 0.00 4.78 10.49 4.70 5.79
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 -0.01 -0.01 0.00
Net P/L After Minority Interest and Share Of Associates 7.83 -9.10 -0.83 1.88 27.50 12.82 14.68
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 15.57 15.56 15.56 15.49 15.47 15.47 15.34
EPS Before Extra Ordinary Items
Basic EPS 2.51 -1.73 0.00 -0.61 8.95 0.00 4.79
Diluted EPS 2.50 -1.73 0.00 -0.58 8.57 0.00 4.69
EPS After Extra Ordinary Items
Basic EPS 2.51 -1.73 0.00 -0.61 8.95 0.00 4.79
Diluted EPS 2.50 -1.73 0.00 -0.58 8.57 0.00 4.69
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 64.65 118.79 70.97 47.82 118.89 61.40 57.49
Other Income 1.73 3.88 1.24 2.64 4.47 1.78 2.69
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 33.21 63.21 33.19 30.02 47.72 26.78 20.93
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 16.23 31.86 23.21 8.65 28.26 14.14 14.11
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 15.22 23.73 14.57 9.15 42.91 20.47 22.44
Interest 1.50 2.57 1.37 1.20 2.17 1.42 0.75
Gross Profit 15.45 25.03 14.45 10.59 45.22 20.83 24.38
Depreciation 6.10 9.78 6.15 3.63 6.55 2.50 4.06
Taxation -0.34 2.96 1.81 1.15 7.66 3.75 3.91
Net Profit / Loss 9.70 12.30 6.49 5.81 31.00 14.59 16.41
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 15.56 15.56 15.56 15.49 15.47 15.47 15.34
Equity Dividend Rate 0.00 2.50 0.00 0.00 2.50 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 3.11 3.97 0.00 1.88 10.09 0.00 5.35
Diluted EPS 3.10 3.89 0.00 1.80 9.66 0.00 5.24
EPS After Extra Ordinary Items
Basic EPS 3.11 3.97 0.00 1.88 10.09 0.00 5.35
Diluted EPS 3.10 3.89 0.00 1.80 9.66 0.00 5.24