08 Dec 2019 | 6:36 AM
 

Somany Ceramics Ltd. Share Price Live (BSE)
0

BSE Code: 531548 | NSE Symbol: SOMANYCERA
220.10
0.90
(0.42 %)
06 Dec 2019 | 03:41 PM
Change company
  • Open (Rs)
    219.20
  • Prev. close (Rs.)
    219.20
  • High (Rs.)
    226.65
  • Low (Rs.)
    217.00
  • 52W H (Rs.)
    472.00
  • 52W L (Rs.)
    171.55
  • Volume
    4375
  • MCap (Rs in Cr.)
    932.77

Somany Ceramics 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.) 15.46 19.70 28.10 16.51 11.82 6.83 9.45
Adjusted Cash EPS (Rs.) 25.90 29.44 35.48 23.19 18.67 12.60 15.40
Reported EPS (Rs.) 10.93 16.62 23.16 15.27 11.94 7.43 9.28
Reported Cash EPS (Rs.) 21.38 26.36 30.54 21.94 18.79 13.21 15.22
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 38.55 43.85 55.14 33.72 27.69 20.95 24.85
Book Value (Excl Rev Res) Per Share (Rs.) 38.55 43.85 55.14 33.72 27.69 20.95 24.85
Book Value (Incl Rev Res) Per Share (Rs.) 38.55 43.85 55.14 33.72 27.69 20.95 24.85
Net Operating Income Per Share (Rs.) 404.69 404.14 408.42 405.31 397.25 325.12 305.27
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 9.52 10.85 13.50 8.32 6.97 6.44 8.13
Gross Profit Margin (%) 6.94 8.44 11.69 6.67 5.24 4.66 6.19
Net Profit Margin (%) 2.70 4.11 5.67 3.76 3.00 2.28 3.03
Adjusted Cash Margin (%) 6.32 7.20 8.60 5.69 4.67 3.86 5.03
Adjusted Return On Net Worth (%) 10.68 14.38 22.72 16.34 17.79 11.86 21.30
Reported Return On Net Worth (%) 7.55 12.13 18.72 15.11 17.97 12.91 20.91
Return On long Term Funds (%) 16.26 21.80 31.25 22.58 26.47 21.08 31.58
LEVERAGE RATIOS
Long Term Debt / Equity 0.39 0.28 0.34 0.28 0.30 0.32 0.40
Total Debt/Equity 0.83 0.82 0.84 0.49 0.63 0.66 0.93
Owners fund as % of total Source 0.83 0.82 0.84 0.49 0.63 0.66 0.93
Fixed Assets Turnover Ratio 1.45 1.56 2.03 3.17 3.86 3.77 3.69
LIQUIDITY RATIOS
Current Ratio 1.90 1.75 1.87 1.42 1.26 1.21 1.24
Current Ratio (Inc. ST Loans) 1.02 0.88 0.94 0.97 0.91 0.86 0.83
Quick Ratio 1.33 1.21 1.31 1.06 0.95 0.96 0.87
Inventory Turnover Ratio 38.55 43.85 55.14 33.72 27.69 20.95 24.85
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 29.76 19.54 11.95 18.13 20.15 23.61 15.13
Dividend payout Ratio (Cash Profit) 15.22 12.32 9.06 12.61 12.81 13.28 9.22
Earning Retention Ratio 78.95 83.51 90.15 83.24 79.64 74.30 85.15
Cash Earnings Retention Ratio 87.44 88.97 92.20 88.07 87.11 86.08 90.89
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 4.65 3.82 2.93 2.13 2.23 3.01 2.67
Financial Charges Coverage Ratio 3.98 5.11 6.44 6.76 5.61 4.56 4.42
Fin. Charges Cov.Ratio (Post Tax) 2.97 3.80 4.32 5.14 4.55 3.77 3.63
COMPONENT RATIOS
Material Cost Component(% earnings) 47.74 47.30 44.64 61.05 65.17 61.55 62.75
Selling Cost Component 2.85 3.47 3.84 2.00 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 1.45 1.56 2.03 3.17 3.86 3.77 3.69
Bonus Component In Equity Capital (%) 71.96 71.96 71.96 71.96 78.50 78.50 88.40
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 890.18 916.62 906.19 911.95 914.85 895.66 904.42
EV / Net Sales (X) 0.52 0.54 0.52 0.53 0.59 0.71 0.86
EV / EBITDA (X) 4.88 4.49 3.61 6.00 7.94 10.60 10.24
MarketCap / Sales (X) 0.54 0.54 0.54 0.54 0.60 0.74 0.88
Retention Ratios (%) 70.24 80.46 88.05 81.87 79.85 76.39 84.87
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.54 0.54 0.54 0.54 0.55 0.68 0.72
Earning Yield (%) 0.05 0.08 0.11 0.07 0.05 0.03 0.04
Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 12.68 16.40 21.65 15.45 11.43 7.22 9.16
Adjusted Cash EPS (Rs.) 19.99 22.78 26.78 20.31 17.16 12.90 15.07
Reported EPS (Rs.) 10.93 15.36 20.70 14.41 11.43 7.22 9.16
Reported Cash EPS (Rs.) 18.25 21.74 25.82 19.26 17.16 12.90 15.07
Dividend Per Share 2.00 2.70 2.70 2.30 2.00 1.50 1.20
Operating Profit Per Share (Rs.) 26.79 30.95 37.96 29.02 24.78 21.02 24.72
Book Value (Excl Rev Res) Per Share (Rs.) 26.79 30.95 37.96 29.02 24.78 21.02 24.72
Book Value (Incl Rev Res) Per Share (Rs.) 26.79 30.95 37.96 29.02 24.78 21.02 24.72
Net Operating Income Per Share (Rs.) 400.09 392.96 425.38 408.38 396.72 323.80 304.42
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 6.69 7.87 8.92 7.10 6.24 6.49 8.12
Gross Profit Margin (%) 4.86 6.25 7.72 5.91 4.80 4.73 6.17
Net Profit Margin (%) 2.73 3.90 4.86 3.52 2.88 2.22 3.00
Adjusted Cash Margin (%) 4.93 5.73 6.23 4.94 4.30 3.97 4.94
Adjusted Return On Net Worth (%) 9.07 12.41 18.04 15.60 17.47 12.71 20.95
Reported Return On Net Worth (%) 7.82 11.63 17.24 14.54 17.47 12.71 20.95
Return On long Term Funds (%) 15.42 19.28 26.92 22.17 25.94 22.49 31.39
LEVERAGE RATIOS
Long Term Debt / Equity 0.15 0.14 0.14 0.20 0.24 0.26 0.41
Total Debt/Equity 0.42 0.45 0.43 0.39 0.55 0.59 0.94
Owners fund as % of total Source 0.42 0.45 0.43 0.39 0.55 0.59 0.94
Fixed Assets Turnover Ratio 2.05 2.17 2.76 3.55 4.14 3.92 3.71
LIQUIDITY RATIOS
Current Ratio 1.69 1.56 1.61 1.39 1.25 1.20 1.23
Current Ratio (Inc. ST Loans) 1.15 0.97 1.00 0.98 0.91 0.86 0.82
Quick Ratio 1.33 1.22 1.27 1.06 0.95 0.96 0.86
Inventory Turnover Ratio 26.79 30.95 37.96 29.02 24.78 21.02 24.72
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 24.70 17.57 11.11 15.96 17.50 20.78 13.10
Dividend payout Ratio (Cash Profit) 14.79 12.41 8.90 11.94 11.65 11.63 7.96
Earning Retention Ratio 78.71 83.54 89.38 85.12 82.50 79.22 86.90
Cash Earnings Retention Ratio 86.50 88.15 91.42 88.68 88.35 88.37 92.04
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.93 2.62 1.91 1.88 2.11 2.58 2.72
Financial Charges Coverage Ratio 5.22 8.51 10.78 8.09 6.38 4.61 4.36
Fin. Charges Cov.Ratio (Post Tax) 3.96 6.22 7.62 6.00 5.09 3.74 3.60
COMPONENT RATIOS
Material Cost Component(% earnings) 63.99 63.92 64.11 66.07 67.82 61.41 62.79
Selling Cost Component 2.86 3.46 0.00 1.98 0.00 0.00 0.00
Exports as percent of Total Sales 3.20 3.12 0.00 4.12 3.66 2.27 2.12
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 2.18 1.67 2.48 2.43
Long term assets / Total Assets 2.05 2.17 2.76 3.55 4.14 3.92 3.71
Bonus Component In Equity Capital (%) 71.96 71.96 71.96 71.96 78.50 78.50 88.40
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 900.65 925.77 921.98 915.53 915.64 897.55 904.99
EV / Net Sales (X) 0.53 0.56 0.51 0.53 0.59 0.71 0.86
EV / EBITDA (X) 6.60 6.16 5.18 6.92 8.80 10.64 10.40
MarketCap / Sales (X) 0.55 0.56 0.52 0.54 0.60 0.74 0.89
Retention Ratios (%) 75.30 82.43 88.89 84.04 82.50 79.22 86.90
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.55 0.56 0.52 0.54 0.55 0.68 0.72
Earning Yield (%) 0.05 0.07 0.09 0.07 0.05 0.03 0.04
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 8.48 8.48 8.48 8.48 7.77 7.77 6.90
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 604.53 572.21 515.69 419.69 250.24 215.69 146.15
Loan Funds
Secured Loans 330.80 316.55 292.87 206.09 159.35 144.35 141.74
Unsecured Loans 179.82 160.68 147.12 2.84 2.29 2.89 0.00
Minority Interest 86.72 95.91 83.44 20.01 5.31 4.44 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 1,210.34 1,153.82 1,047.60 657.11 424.96 375.15 294.78
USES OF FUNDS
Fixed Assets
Gross Block 803.70 707.40 559.49 380.53 492.38 447.97 404.52
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 93.66 59.23 32.12 0.00 228.60 207.42 204.66
Net Block 710.04 648.17 527.38 380.53 263.78 240.55 199.86
Capital Work in Progress 24.66 27.93 56.29 6.34 0.81 2.93 9.38
Investments 68.26 114.18 118.56 107.92 46.61 54.75 8.67
Net Current Assets
Current Assets, Loans and Advances 858.58 849.21 741.06 548.73 554.34 448.85 403.19
Less : Current Liabilities and Provisions 451.21 485.68 395.69 386.41 440.59 371.93 326.32
Total Net Current Assets 407.37 363.53 345.37 162.33 113.74 76.92 76.87
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 1,210.34 1,153.82 1,047.60 657.11 424.96 375.15 294.78
Note :
Book Value of Unquoted Investments 67.35 93.14 113.48 107.92 46.61 44.76 9.85
Market Value of Quoted Investments 0.91 21.04 5.08 0.00 0.00 11.32 1.29
Contingent liabilities 25.71 32.14 79.93 31.24 31.31 35.72 58.24
Number of Equity shares outstanding 4.24 4.24 4.24 4.24 3.88 3.88 3.45
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 8.48 8.48 8.48 8.48 7.77 7.77 6.90
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 583.58 551.25 500.08 411.28 246.24 212.74 143.86
Loan Funds
Secured Loans 148.15 184.74 161.77 161.72 140.83 128.80 141.27
Unsecured Loans 99.76 68.25 54.71 0.00 0.00 0.60 0.00
Total 839.97 812.72 725.04 581.47 394.83 349.91 292.03
USES OF FUNDS
Fixed Assets
Gross Block 448.43 420.09 334.55 541.40 458.77 421.86 402.74
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 64.75 38.24 22.63 234.74 222.87 206.04 203.21
Net Block 383.67 381.85 311.92 306.66 235.90 215.82 199.53
Capital Work in Progress 12.73 5.07 10.71 5.55 0.81 2.70 9.38
Investments 132.21 164.97 166.98 123.73 50.72 58.77 9.20
Net Current Assets
Current Assets, Loans and Advances 761.22 724.54 623.17 521.11 538.06 438.24 399.45
Less : Current Liabilities and Provisions 449.86 463.72 387.73 375.57 430.65 365.61 325.53
Total Net Current Assets 311.35 260.83 235.44 145.54 107.40 72.63 73.92
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 839.97 812.72 725.04 581.47 394.83 349.91 292.03
Note :
Book Value of Unquoted Investments 132.21 144.95 164.45 94.40 43.65 48.82 9.74
Market Value of Quoted Investments 0.01 20.02 2.53 31.06 7.89 10.84 0.38
Contingent liabilities 17.15 14.85 17.21 46.76 53.12 60.59 58.24
Number of Equity shares outstanding 4.24 4.24 4.24 4.24 3.88 3.88 3.45
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
INCOME :
Sales Turnover 1,715.05 1,712.71 1,730.86 1,717.67 1,543.12 1,262.91 1,053.87
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -35.80 -38.22 1.18 2.31 -39.18 26.67 -16.03
Total Income 1,679.25 1,674.49 1,732.04 1,719.99 1,503.94 1,289.58 1,037.84
EXPENDITURE :
Raw Materials 365.35 385.77 468.96 187.67 168.87 142.59 136.08
Excise Duty 0.00 34.48 174.32 91.01 78.19 0.00 0.00
Power and Fuel Cost 369.92 348.80 320.87 203.88 203.35 165.37 131.06
Other Manufacturing Expenses 369.92 348.80 320.87 203.88 203.35 165.37 131.06
Employee Cost 226.19 217.45 192.23 123.19 101.35 83.20 74.70
Selling and Administration Expenses 48.94 59.55 66.54 34.43 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 1,380.32 1,394.86 1,543.79 844.06 755.13 556.53 472.90
Profit before Interest, Depreciation and Tax 849.62 747.32 598.47 403.01 512.92 466.49 424.50
Interest and Financial Charges 45.92 39.92 38.97 22.47 20.54 18.52 19.97
Profit before Depreciation and Tax 803.70 707.40 559.49 380.53 492.38 447.97 404.52
Depreciation 44.25 41.28 31.28 28.28 26.59 22.43 20.50
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 73.18 109.70 159.66 95.94 68.56 45.87 47.25
Tax 26.84 39.25 61.50 31.24 22.18 17.00 15.25
Profit After Tax 46.34 70.44 98.16 64.70 46.39 28.87 32.01
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. 46.34 70.44 98.16 64.70 46.39 28.87 32.01
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 408.18 379.73 334.06 222.82 169.78 132.25 114.52
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 11.44 11.44 9.75 9.75 7.77 5.83 4.14
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 67.35 93.14 113.48 107.92 46.61 44.76 9.85
Extraordinary Items -12.24 -4.40 -4.06 -4.43 0.00 0.00 0.00
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
INCOME :
Sales Turnover 1,695.55 1,665.33 1,802.74 1,730.70 1,541.05 1,257.79 1,050.15
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -19.34 -22.14 4.73 6.21 -35.08 28.26 -16.08
Total Income 1,676.21 1,643.19 1,807.47 1,736.91 1,505.97 1,286.05 1,034.07
EXPENDITURE :
Raw Materials 168.06 166.22 163.49 133.38 138.42 139.60 137.22
Excise Duty 0.00 16.31 82.19 68.68 66.98 0.00 62.28
Power and Fuel Cost 183.51 164.16 144.03 160.62 177.63 164.72 130.58
Other Manufacturing Expenses 183.51 164.16 144.03 160.62 177.63 164.72 130.58
Employee Cost 165.85 153.29 141.64 111.64 95.36 82.29 73.75
Selling and Administration Expenses 48.63 57.63 0.00 34.43 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 749.56 721.78 675.37 669.35 656.01 551.34 534.39
Profit before Interest, Depreciation and Tax 474.54 437.74 351.06 557.73 475.07 440.16 422.72
Interest and Financial Charges 26.12 17.66 16.52 16.33 16.31 18.30 19.98
Profit before Depreciation and Tax 448.43 420.09 334.55 541.40 458.77 421.86 402.74
Depreciation 31.00 27.04 21.71 20.57 22.27 22.06 20.40
Profit Before Tax 71.88 101.12 135.84 90.88 65.51 44.02 46.67
Tax 25.55 36.02 48.13 29.82 21.13 15.99 15.08
Profit After Tax 46.32 65.10 87.71 61.06 44.38 28.03 31.59
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 383.46 350.91 297.54 214.31 167.01 132.44 112.45
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 9.09 9.11 7.76 7.76 6.19 4.84 3.44
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 132.21 144.95 164.45 94.40 43.65 48.82 9.74
Extraordinary Items -7.41 -4.40 -4.06 -4.43 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007 Mar 2006
Cash and Cash Equivalents at Beginning of the year 15.82 15.12 9.82 10.60 6.03 4.62 3.17
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 36.38 34.38 30.64 13.59 7.31 5.05 3.41
Adjustments :
Depreciation 0.00 17.47 14.72 0.00 13.51 12.49 11.82
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -0.04 -0.04 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.64 0.79 0.00 0.47 -0.07 -0.10
P/L on Sales of Invest 0.00 0.00 -0.09 0.00 -0.05 -0.04 -0.29
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 -24.69 -32.65 0.00 -11.96 -24.40 -10.19
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 14.05 41.55 0.00 -9.97 16.18 10.58
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 18.55 14.01 0.00 17.05 13.13 13.82
Direct Taxes Paid 0.00 0.00 0.00 0.00 -1.45 -0.96 -0.70
Advance Tax Paid 0.00 0.00 -11.99 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 81.95 22.78 41.39 39.08 25.66 18.19 22.99
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -35.02 -46.64 0.00 -27.08 -12.28 -5.88
Sale of Fixed Assets 0.00 0.43 0.48 0.00 0.27 9.60 0.49
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 -20.81 0.00 -0.10 -0.15 0.00
Sale of Investments 0.00 0.00 20.25 0.00 0.08 0.10 0.42
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.24 0.26 0.00 0.23 0.31 0.14
Dividend Received 0.00 -0.04 -0.04 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 -38.67 -34.32 -46.43 -7.25 -26.60 -2.43 -4.84
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 29.30 28.05 0.00 27.85 13.04 9.41
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 21.90 26.69 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 0.75 -1.07 -0.30
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 -2.40 -1.20 0.00 -0.01 -0.01 -0.01
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -18.43 -14.03 0.00 -17.19 -13.74 -13.77
Others -36.87 0.00 0.00 -32.62 -0.05 -0.01 0.00
Net Cash used in Financing Activities -36.87 11.38 10.33 -32.62 5.52 -14.34 -16.76
Net Inc./(Dec.) in Cash and Cash Equivalent 6.41 -0.16 5.30 -0.79 4.57 1.41 1.39
Cash and Cash Equivalents at End of the year 22.23 14.96 15.12 9.82 10.60 6.03 4.57
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 1.40 7.85 14.00 14.58 32.67 25.23 22.03
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 71.88 101.12 135.84 90.88 65.51 44.02 46.67
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 149.98 56.52 129.20 0.00 18.40 76.43 71.01
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 -82.39 -72.13 -75.22 0.00 -30.49 -84.63 -39.58
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 -44.99 9.16 -60.13 0.00 -6.01 15.64 -28.24
Net Cash used in Financing Activities -44.99 9.16 -60.13 0.00 -6.01 15.64 -28.24
Net Inc./(Dec.) in Cash and Cash Equivalent 22.60 -6.45 -6.15 0.12 -18.09 7.44 3.19
Cash and Cash Equivalents at End of the year 24.00 1.40 7.85 14.69 14.58 32.67 25.23
Rs in Cr Sep 2019 Mar 2019 Dec 2018 Jun 2018 Mar 2018 Jun 2017
Sales 422.30 518.83 425.44 380.72 540.87 331.64
Other Income 1.83 5.61 4.46 4.80 4.91 4.04
Stock Adjustment -14.18 32.71 -17.48 -43.59 24.99 -52.61
Raw Material 113.51 108.38 106.24 122.58 133.00 112.83
Power And Fuel 85.84 89.88 11.51 0.00 0.00 0.00
Employee Expenses 59.56 54.30 55.96 58.22 51.53 52.33
Excise 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 59.84 58.59 62.24 159.97 171.27 139.65
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 44.78 70.48 116.41 31.36 62.14 27.05
Interest 13.21 11.67 11.02 11.58 9.99 9.13
Gross Profit 33.40 64.42 109.85 24.58 57.06 21.96
Depreciation 14.91 11.45 92.88 11.03 11.64 8.72
Taxation -16.53 11.32 7.31 4.85 14.46 3.31
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 8.84 28.92 10.15 8.70 29.02 8.23
Minority Interest -2.38 -4.82 -0.99 -0.19 -3.10 -1.32
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 6.46 24.10 9.16 8.51 25.92 6.91
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 8.48 8.48 8.48 8.48 8.48 8.48
EPS Before Extra Ordinary Items
Basic EPS 1.52 5.68 2.16 2.01 6.12 1.63
Diluted EPS 1.52 5.68 2.16 2.01 6.12 1.63
EPS After Extra Ordinary Items
Basic EPS 1.52 5.68 2.16 2.01 6.12 1.63
Diluted EPS 1.52 5.68 2.16 2.01 6.12 1.63
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Sep 2019 Mar 2019 Dec 2018 Sep 2018 Jun 2018 Mar 2018 Dec 2017
Sales 421.67 515.01 425.55 392.82 362.17 526.66 385.67
Other Income 2.93 7.25 5.33 5.12 5.19 4.91 4.80
Stock Adjustment 0.94 20.84 -18.38 4.87 -26.67 13.92 -15.58
Raw Material 46.46 53.74 54.04 45.49 53.61 63.51 50.57
Power And Fuel 39.00 44.44 50.23 42.13 0.00 0.00 0.00
Employee Expenses 42.86 40.04 41.67 38.94 41.10 36.81 37.03
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 47.71 50.12 54.01 44.62 91.78 107.42 96.66
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 27.92 51.53 23.97 16.41 21.60 46.62 28.82
Interest 6.40 6.88 6.61 6.35 6.28 4.44 4.69
Gross Profit 24.45 51.90 22.69 15.18 20.51 47.09 28.93
Depreciation 10.93 7.91 7.87 7.76 7.46 8.27 6.76
Taxation -17.46 11.49 6.55 2.84 4.67 13.37 7.84
Net Profit / Loss 4.80 19.77 13.59 4.58 8.38 23.51 14.33
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 8.48 8.48 8.48 8.48 8.48 8.48 8.48
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 1.13 4.66 3.21 1.08 1.98 5.55 3.38
Diluted EPS 1.13 4.66 3.21 1.08 1.98 5.55 3.38
EPS After Extra Ordinary Items
Basic EPS 1.13 4.66 3.21 1.08 1.98 5.55 3.38
Diluted EPS 1.13 4.66 3.21 1.08 1.98 5.55 3.38
Rs in Cr Sep 2019 Dec 2019 Mar 2019 Dec 2018 Dec 2017 Dec 2016 Dec 2014
Sales 817.81 1,715.05 944.27 1,712.71 1,730.86 1,717.68 1,262.91
Other Income 6.65 19.16 10.07 18.11 17.17 9.06 3.08
Stock Adjustment -37.46 -35.80 15.23 -38.22 1.18 2.31 26.67
Raw Material 231.19 433.50 214.62 455.69 468.96 225.90 173.18
Power And Fuel 173.85 369.92 101.39 0.00 0.00 203.88 165.37
Employee Expenses 117.44 226.19 110.26 217.45 192.23 123.19 83.20
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 112.53 233.74 120.83 602.52 597.98 232.84 151.79
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 77.26 163.37 186.89 185.85 233.68 142.91 81.38
Interest 25.50 45.92 22.69 39.92 38.97 22.47 18.52
Gross Profit 58.41 136.61 174.27 164.04 211.88 129.50 65.94
Depreciation 28.56 44.25 104.33 41.28 31.28 28.28 22.43
Taxation -12.31 26.84 18.63 39.26 61.50 31.24 16.98
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 -0.01
Net Profit / Loss 15.98 53.28 39.07 79.10 115.04 65.55 26.52
Minority Interest -2.08 -6.94 -5.81 -8.66 -16.88 -3.02 0.65
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 2.17 1.70
Net P/L After Minority Interest and Share Of Associates 13.90 46.34 33.26 70.45 98.16 64.70 28.87
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 8.48 8.48 8.48 8.48 8.48 8.48 7.77
EPS Before Extra Ordinary Items
Basic EPS 3.28 10.93 0.00 16.62 23.15 16.25 8.25
Diluted EPS 3.28 10.93 0.00 16.62 23.15 16.25 8.25
EPS After Extra Ordinary Items
Basic EPS 3.28 10.93 0.00 16.62 23.15 16.25 8.25
Diluted EPS 3.28 10.93 0.00 16.62 23.15 16.25 8.25
Equity Dividend Rate 0.00 0.00 0.00 0.00 135.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 1.70
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 43.78
Rs in Cr Sep 2019 Dec 2019 Mar 2019 Sep 2018 Dec 2018 Mar 2018 Sep 2017
Sales 808.82 1,695.55 940.56 754.99 1,665.33 912.33 765.61
Other Income 8.88 22.89 12.58 10.31 19.05 9.71 8.63
Stock Adjustment -11.84 -19.34 2.46 -21.80 -22.14 -1.66 -20.48
Raw Material 98.28 202.73 107.78 99.10 205.78 114.08 91.70
Power And Fuel 82.44 183.51 94.67 88.84 0.00 0.00 0.00
Employee Expenses 85.56 165.85 81.71 80.04 153.29 73.84 78.70
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 90.98 193.87 104.13 89.69 364.64 204.08 172.56
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 50.97 113.51 75.50 38.01 131.17 75.44 57.09
Interest 12.08 26.12 13.49 12.63 17.66 9.13 8.53
Gross Profit 47.77 110.28 74.59 35.69 132.56 76.02 57.19
Depreciation 20.63 31.00 15.78 15.22 27.04 15.03 12.01
Taxation -12.58 25.55 18.04 7.51 36.02 21.21 14.81
Net Profit / Loss 13.54 46.32 33.36 12.96 65.10 37.84 27.26
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 8.48 8.48 8.48 8.48 8.48 8.48 8.48
Equity Dividend Rate 0.00 100.00 0.00 0.00 135.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 3.19 10.93 0.00 3.06 15.36 0.00 6.43
Diluted EPS 3.19 10.93 0.00 3.06 15.36 0.00 6.43
EPS After Extra Ordinary Items
Basic EPS 3.19 10.93 0.00 3.06 15.36 0.00 6.43
Diluted EPS 3.19 10.93 0.00 3.06 15.36 0.00 6.43