19 Jan 2021 | 3:15 PM
 

Sudarshan Chemical Industries Ltd. Share Price Live (BSE)
0

BSE Code: 506655 | NSE Symbol: SUDARSCHEM
462.90
14.75
(3.30 %)
17 Jan 2020 | 10:51 AM
Change company
  • Open (Rs)
    458.95
  • Prev. close (Rs.)
    448.15
  • High (Rs.)
    477.50
  • Low (Rs.)
    453.60
  • 52W H (Rs.)
    440.00
  • 52W L (Rs.)
    302.00
  • Volume
    60346
  • MCap (Rs in Cr.)
    3,204.52

Sudarshan Chemical Industries 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.) 9.75 11.11 27.25 10.10 7.86 50.63 31.80
Adjusted Cash EPS (Rs.) 19.12 19.45 34.33 17.05 13.91 103.73 69.87
Reported EPS (Rs.) 19.52 12.24 14.64 10.10 7.86 50.63 31.80
Reported Cash EPS (Rs.) 28.89 20.58 21.72 17.05 13.91 103.73 69.87
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 30.45 27.05 40.59 24.18 18.58 186.48 112.40
Book Value (Excl Rev Res) Per Share (Rs.) 30.45 27.05 40.59 24.18 18.58 186.48 112.40
Book Value (Incl Rev Res) Per Share (Rs.) 30.45 27.05 40.59 24.18 18.58 186.48 112.40
Net Operating Income Per Share (Rs.) 213.28 192.04 199.13 203.58 175.96 1,615.88 1,260.91
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 14.27 14.08 20.38 11.87 10.56 11.54 8.91
Gross Profit Margin (%) 9.88 9.74 16.83 8.46 7.11 8.25 5.89
Net Profit Margin (%) 9.14 6.37 7.35 4.96 4.46 3.13 2.50
Adjusted Cash Margin (%) 8.93 10.05 17.01 8.29 7.76 6.39 5.49
Adjusted Return On Net Worth (%) 11.88 17.48 49.51 22.26 20.70 12.93 8.65
Reported Return On Net Worth (%) 23.79 19.25 26.59 22.26 20.70 12.93 8.65
Return On long Term Funds (%) 22.26 22.30 47.78 25.04 25.60 21.16 12.49
LEVERAGE RATIOS
Long Term Debt / Equity 0.20 0.41 0.37 0.70 0.61 0.68 0.85
Total Debt/Equity 0.53 0.82 0.89 1.25 1.46 1.36 1.50
Owners fund as % of total Source 0.53 0.82 0.89 1.25 1.46 1.36 1.50
Fixed Assets Turnover Ratio 1.77 1.75 1.93 2.09 1.90 1.75 1.56
LIQUIDITY RATIOS
Current Ratio 1.78 1.63 1.55 1.87 1.83 2.06 2.20
Current Ratio (Inc. ST Loans) 1.00 0.96 0.89 1.02 0.94 1.01 1.07
Quick Ratio 1.15 1.08 0.98 1.21 1.15 1.16 1.27
Inventory Turnover Ratio 30.45 27.05 40.59 24.18 18.58 186.48 112.40
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 6.17 34.42 24.66 35.75 26.81 34.66 45.99
Dividend payout Ratio (Cash Profit) 4.17 20.47 16.62 21.18 15.14 16.91 20.93
Earning Retention Ratio 87.64 62.09 86.76 64.25 73.19 65.34 54.01
Cash Earnings Retention Ratio 93.70 78.35 89.49 78.82 84.86 83.09 79.07
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.29 2.68 1.43 3.33 3.97 5.14 7.88
Financial Charges Coverage Ratio 14.27 8.39 11.04 5.28 4.07 3.27 2.60
Fin. Charges Cov.Ratio (Post Tax) 14.19 7.08 6.55 4.44 3.60 2.77 2.48
COMPONENT RATIOS
Material Cost Component(% earnings) 63.96 61.06 55.10 61.15 63.47 61.31 63.74
Selling Cost Component 0.29 0.16 0.18 0.17 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 1.77 1.75 1.93 2.09 1.90 1.75 1.56
Bonus Component In Equity Capital (%) 72.24 72.24 72.24 72.24 72.24 44.49 44.49
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 3,239.99 3,233.94 3,232.87 3,223.14 3,225.58 3,232.83 3,203.76
EV / Net Sales (X) 2.19 2.43 2.35 2.29 2.65 2.89 3.67
EV / EBITDA (X) 14.97 16.46 10.81 17.77 21.44 24.33 37.67
MarketCap / Sales (X) 2.20 2.44 2.36 2.30 2.67 2.90 3.72
Retention Ratios (%) 93.83 65.58 75.34 64.25 73.19 65.34 54.01
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 2.20 2.44 2.36 2.30 2.67 0.29 0.37
Earning Yield (%) 0.04 0.03 0.03 0.02 0.02 0.11 0.07
Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 9.56 12.40 12.42 10.35 6.13 49.72 30.41
Adjusted Cash EPS (Rs.) 18.92 20.81 19.43 16.67 11.87 100.78 66.58
Reported EPS (Rs.) 21.89 12.72 12.90 10.35 6.13 49.72 30.41
Reported Cash EPS (Rs.) 31.26 21.12 19.91 16.67 11.87 100.78 66.58
Dividend Per Share 6.00 3.50 3.50 3.00 1.75 15.00 12.50
Operating Profit Per Share (Rs.) 29.23 28.50 24.21 22.50 15.77 177.74 100.78
Book Value (Excl Rev Res) Per Share (Rs.) 29.23 28.50 24.21 22.50 15.77 177.74 100.78
Book Value (Incl Rev Res) Per Share (Rs.) 29.23 28.50 24.21 22.50 15.77 177.74 100.78
Net Operating Income Per Share (Rs.) 206.98 191.21 162.67 174.39 157.21 1,483.01 1,134.31
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 14.12 14.90 14.88 12.90 10.03 11.98 8.88
Gross Profit Margin (%) 9.59 10.50 10.57 9.27 6.37 8.54 5.69
Net Profit Margin (%) 10.57 6.65 7.92 5.93 3.89 3.33 2.64
Adjusted Cash Margin (%) 9.10 10.79 11.73 9.45 7.39 6.76 5.78
Adjusted Return On Net Worth (%) 11.05 18.97 21.81 21.91 15.13 11.34 7.49
Reported Return On Net Worth (%) 25.31 19.45 22.65 21.91 15.13 11.34 7.49
Return On long Term Funds (%) 20.13 23.70 26.29 23.32 21.20 19.24 11.44
LEVERAGE RATIOS
Long Term Debt / Equity 0.19 0.40 0.34 0.64 0.56 0.58 0.75
Total Debt/Equity 0.41 0.65 0.69 0.96 1.08 1.07 1.26
Owners fund as % of total Source 0.41 0.65 0.69 0.96 1.08 1.07 1.26
Fixed Assets Turnover Ratio 1.80 1.87 1.72 1.97 1.80 1.63 1.38
LIQUIDITY RATIOS
Current Ratio 1.75 1.52 1.45 1.78 1.69 2.00 2.18
Current Ratio (Inc. ST Loans) 1.07 0.99 0.87 1.13 1.03 1.06 1.15
Quick Ratio 1.16 1.05 0.99 1.25 1.14 1.23 1.40
Inventory Turnover Ratio 29.23 28.50 24.21 22.50 15.77 177.74 100.78
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 4.56 27.52 23.26 28.99 28.56 30.17 41.09
Dividend payout Ratio (Cash Profit) 3.19 16.56 15.06 17.99 14.74 14.88 18.77
Earning Retention Ratio 89.54 71.77 75.84 71.01 71.44 69.83 58.91
Cash Earnings Retention Ratio 94.72 83.18 84.56 82.01 85.26 85.12 81.23
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.89 2.05 2.02 2.71 3.70 4.64 7.70
Financial Charges Coverage Ratio 15.03 8.77 8.15 6.40 4.03 3.40 2.61
Fin. Charges Cov.Ratio (Post Tax) 16.63 7.15 6.99 5.38 3.50 2.86 2.48
COMPONENT RATIOS
Material Cost Component(% earnings) 65.31 61.17 61.00 60.84 64.51 61.69 64.81
Selling Cost Component 0.29 0.06 0.09 0.11 0.00 0.00 0.00
Exports as percent of Total Sales 45.92 45.93 45.12 42.88 42.42 42.87 36.72
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 26.28 26.13 26.46 24.49
Long term assets / Total Assets 1.80 1.87 1.72 1.97 1.80 1.63 1.38
Bonus Component In Equity Capital (%) 72.24 72.24 72.24 72.24 72.24 44.49 44.49
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 3,242.83 3,236.78 3,235.19 3,226.64 3,230.32 3,236.00 3,226.43
EV / Net Sales (X) 2.26 2.45 2.87 2.67 2.97 3.15 4.11
EV / EBITDA (X) 15.58 15.52 17.23 19.13 24.44 25.33 39.70
MarketCap / Sales (X) 2.27 2.45 2.88 2.69 2.98 3.16 4.14
Retention Ratios (%) 95.44 72.48 76.74 71.01 71.44 69.83 58.91
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 2.27 2.45 2.88 2.69 2.98 0.32 0.41
Earning Yield (%) 0.05 0.03 0.03 0.02 0.01 0.11 0.06
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 13.84 13.84 13.84 13.85 13.85 6.92 6.92
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 0.00 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 553.87 426.12 367.21 300.11 248.75 264.07 247.33
Loan Funds
Secured Loans 303.07 361.14 274.82 299.33 242.27 233.53 258.57
Unsecured Loans 0.00 0.00 66.10 93.23 140.29 135.37 122.67
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Policy Holders Funds 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 870.78 801.10 721.97 706.51 645.16 639.89 635.50
USES OF FUNDS
Fixed Assets
Gross Block 628.40 577.97 499.42 696.70 630.78 582.48 558.57
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 163.44 102.60 47.70 338.92 297.90 255.22 239.66
Net Block 464.96 475.37 451.72 357.78 332.89 327.27 318.91
Capital Work in Progress 23.96 5.57 8.03 15.43 7.97 6.71 22.67
Investments 0.01 0.49 0.48 0.30 0.30 0.29 0.29
Net Current Assets
Current Assets, Loans and Advances 871.49 829.28 741.38 714.35 669.89 594.31 538.28
Less : Current Liabilities and Provisions 489.64 509.60 479.64 381.35 365.88 288.69 244.65
Total Net Current Assets 381.85 319.68 261.75 333.00 304.01 305.62 293.62
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 870.78 801.10 721.97 706.51 645.16 639.89 635.50
Note :
Book Value of Unquoted Investments 0.01 0.49 0.48 0.01 0.01 0.00 0.00
Market Value of Quoted Investments 0.00 0.00 0.00 0.40 0.38 0.31 0.31
Contingent liabilities 16.53 8.99 10.08 54.05 55.26 6.70 5.00
Number of Equity shares outstanding 6.92 6.92 6.92 6.92 6.92 0.69 0.69
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 13.84 13.84 13.84 13.85 13.85 6.92 6.92
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 584.74 438.54 380.27 313.05 266.41 296.44 274.17
Loan Funds
Secured Loans 247.11 295.30 271.86 219.80 163.48 212.97 232.03
Unsecured Loans 0.00 0.00 0.00 93.23 140.29 110.88 122.67
Total 845.69 747.68 665.98 639.91 584.03 627.21 635.80
USES OF FUNDS
Fixed Assets
Gross Block 626.98 567.04 463.35 652.90 595.06 563.43 541.72
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 162.68 101.92 44.96 324.56 285.89 247.70 233.62
Net Block 464.30 465.13 418.40 328.33 309.17 315.73 308.09
Capital Work in Progress 23.96 5.57 8.02 15.43 7.49 6.29 22.59
Investments 42.12 59.66 54.87 48.29 49.29 29.28 25.18
Net Current Assets
Current Assets, Loans and Advances 733.12 635.81 594.88 566.42 534.65 552.85 517.53
Less : Current Liabilities and Provisions 417.80 418.48 410.19 318.56 316.57 276.93 237.60
Total Net Current Assets 315.32 217.32 184.68 247.86 218.07 275.92 279.93
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 845.69 747.68 665.98 639.91 584.03 627.21 635.80
Note :
Book Value of Unquoted Investments 42.12 6.83 0.48 48.00 49.00 28.99 24.90
Market Value of Quoted Investments 0.00 0.00 0.00 0.40 0.38 0.31 0.31
Contingent liabilities 16.30 8.37 9.72 169.32 24.92 5.53 5.00
Number of Equity shares outstanding 6.92 6.92 6.92 6.92 6.92 0.69 0.69
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
INCOME :
Sales Turnover 1,476.51 1,329.41 1,378.52 1,409.33 1,218.15 1,118.63 872.89
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -44.55 -8.80 -8.30 -4.94 -11.17 -0.98 -34.11
Total Income 1,431.96 1,320.62 1,370.22 1,404.39 1,206.99 1,117.65 838.78
EXPENDITURE :
Raw Materials 872.24 760.70 708.66 787.58 533.24 612.22 486.64
Excise Duty 0.00 22.54 0.00 107.00 95.40 84.63 0.00
Power and Fuel Cost 78.41 73.94 65.72 80.75 71.71 60.50 64.08
Other Manufacturing Expenses 78.41 73.94 65.72 80.75 71.71 60.50 64.08
Employee Cost 113.06 94.43 97.37 103.35 94.01 79.65 74.00
Selling and Administration Expenses 4.38 2.14 2.54 2.41 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 1,146.49 1,027.70 940.01 1,161.84 866.08 897.50 688.81
Profit before Interest, Depreciation and Tax 643.56 601.40 526.50 731.04 667.75 623.14 591.25
Interest and Financial Charges 15.17 23.43 27.08 34.34 36.97 40.65 32.68
Profit before Depreciation and Tax 628.40 577.97 499.42 696.70 630.78 582.48 558.57
Depreciation 64.90 57.74 48.98 48.10 41.91 36.76 26.36
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 204.05 123.09 135.71 98.97 71.59 55.46 26.01
Tax 68.96 38.36 34.35 29.06 17.21 20.41 4.00
Profit After Tax 135.10 84.72 101.36 69.91 54.38 35.05 22.01
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. 135.10 84.72 101.36 69.91 54.38 35.05 22.01
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 341.14 253.14 307.22 153.83 104.50 68.27 46.35
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 6.92 24.23 20.77 20.77 12.11 10.38 8.65
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 0.01 0.49 0.48 0.01 0.01 0.00 0.00
Extraordinary Items 64.69 7.82 8.42 0.00 0.00 0.00 0.00
Rs in Cr Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
INCOME :
Sales Turnover 1,432.86 1,323.68 1,126.12 1,207.26 1,088.29 1,026.65 785.25
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -33.22 3.48 -12.93 6.41 -4.81 5.18 -31.57
Total Income 1,399.64 1,327.15 1,113.19 1,213.66 1,083.48 1,031.83 753.68
EXPENDITURE :
Raw Materials 895.86 769.09 647.54 659.64 639.11 571.04 452.01
Excise Duty 0.00 22.69 87.17 90.07 81.04 0.00 0.00
Power and Fuel Cost 67.26 86.12 76.46 78.41 70.20 68.29 62.72
Other Manufacturing Expenses 67.26 86.12 76.46 78.41 70.20 68.29 62.72
Employee Cost 94.83 80.03 71.77 71.78 75.26 64.46 60.20
Selling and Administration Expenses 4.18 0.82 1.12 1.33 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 1,129.38 1,044.87 960.51 979.65 935.80 772.08 637.66
Profit before Interest, Depreciation and Tax 640.83 590.82 486.38 679.25 627.87 601.03 572.90
Interest and Financial Charges 13.85 23.78 23.02 26.35 32.81 37.60 31.18
Profit before Depreciation and Tax 626.98 567.04 463.35 652.90 595.06 563.43 541.72
Depreciation 64.82 58.21 48.55 43.79 39.75 35.35 25.04
Profit Before Tax 214.88 128.80 119.47 98.49 59.62 54.83 25.05
Tax 63.32 40.77 30.20 26.86 17.21 20.41 4.00
Profit After Tax 151.56 88.03 89.27 71.63 42.41 34.42 21.06
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 376.43 271.08 223.64 165.92 114.87 90.62 69.32
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 5.50 19.30 16.54 16.54 9.65 8.62 7.18
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 42.12 6.83 0.48 48.00 49.00 28.99 24.90
Extraordinary Items 83.36 1.60 2.78 0.00 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007 Mar 2006
Cash and Cash Equivalents at Beginning of the year 14.24 10.29 9.14 8.96 8.57 9.12 9.18
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 47.60 71.60 61.03 21.52 8.52 5.62 14.92
Adjustments :
Depreciation 0.00 14.39 14.46 13.63 12.19 11.73 11.76
Interest (Net) 0.00 -0.76 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 -0.01 -0.02 -0.03 -0.03 -0.02
P/L on Sales of Assets 0.00 -9.17 0.69 2.37 0.09 -0.03 -0.03
P/L on Sales of Invest 0.00 -0.02 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.04 1.48 0.20 0.00 0.00
P/L in Forex 0.00 0.00 -0.28 -0.05 0.15 -0.10 -0.12
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 -31.83 -46.95 16.42 -4.26 -2.10 -15.89
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 17.32 29.89 -12.58 11.49 -15.17 4.90
Loans and Advances 0.00 -5.50 -1.16 -8.20 -1.43 6.60 -4.85
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 11.48 10.08 14.75 11.40 9.31 7.34
Direct Taxes Paid 0.00 -18.72 -19.10 -10.84 -3.28 -2.85 -5.80
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 -2.90 -1.71 0.41
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 -1.04 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 82.93 13.15 39.33 48.86 27.23 14.73 16.62
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -89.00 -28.49 -19.87 -23.60 -11.28 -8.95
Sale of Fixed Assets 0.00 9.46 0.09 -0.38 0.42 0.70 0.37
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 2.01 -2.01 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.30 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 -0.01 -0.02 -0.03 -0.03 -0.02
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 -86.20 -77.52 -30.40 -19.93 -23.15 -10.55 -8.56
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 8.79 0.00 9.73 8.53 1.57
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 -8.65 -6.48 -2.43 -1.73 -3.46 -2.08
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -10.72 -10.08 -14.75 -11.40 -9.31 -7.34
Others 26.25 -1.44 0.00 0.00 -0.29 -0.49 -0.29
Net Cash used in Financing Activities 26.25 68.88 -7.77 -28.75 -3.69 -4.73 -8.13
Net Inc./(Dec.) in Cash and Cash Equivalent 22.98 4.50 1.15 0.18 0.39 -0.55 -0.06
Cash and Cash Equivalents at End of the year 37.23 14.79 10.29 9.14 8.96 8.57 9.12
Rs in Cr Mar 2019 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Cash and Cash Equivalents at Beginning of the year 4.79 17.18 16.87 10.21 17.99 33.83 11.80
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 212.84 116.16 98.49 59.62 54.83 25.05 50.18
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 85.11 144.03 0.00 152.48 82.83 -26.92 83.85
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 -24.86 -128.24 0.00 -70.85 -27.58 -121.96 -85.88
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 -63.13 -24.78 0.00 -75.78 -63.03 136.74 24.07
Net Cash used in Financing Activities -63.13 -24.78 0.00 -75.78 -63.03 136.74 24.07
Net Inc./(Dec.) in Cash and Cash Equivalent -2.89 -8.99 1.42 5.85 -7.77 -12.13 22.03
Cash and Cash Equivalents at End of the year 1.91 8.19 18.29 16.07 10.21 21.70 33.83
Rs in Cr Sep 2019 Jun 2019 Mar 2019 Dec 2018 Sep 2018 Jun 2018 Jun 2007
Sales 400.27 396.43 404.36 349.20 362.79 360.16 87.94
Other Income 1.07 3.39 1.00 -1.54 1.63 4.58 0.96
Stock Adjustment -10.36 1.80 20.30 7.41 -34.35 -37.92 -7.52
Raw Material 235.71 222.45 215.71 194.10 231.28 231.15 58.23
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 33.17 32.23 25.25 31.14 28.69 27.98 8.32
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 74.40 71.25 66.43 72.51 80.17 73.54 23.57
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 63.04 62.09 68.60 37.99 46.44 57.80 5.34
Interest 3.31 3.27 4.46 4.07 2.57 4.07 2.64
Gross Profit 60.79 62.21 65.14 32.39 45.49 58.30 2.90
Depreciation 16.89 16.87 16.66 16.54 15.86 15.83 2.90
Taxation 0.57 19.26 20.67 2.68 10.87 34.74 0.19
Extra Ordinary Item 2.88 -2.70 -1.93 4.80 0.87 -8.39 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 46.21 42.70 25.82 17.91 24.61 66.76 0.57
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 46.21 42.70 25.82 17.91 24.61 66.76 0.57
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 13.84 13.84 13.84 13.84 13.84 13.84 6.92
EPS Before Extra Ordinary Items
Basic EPS 6.70 6.20 3.70 0.00 3.50 9.60 0.82
Diluted EPS 6.70 6.20 3.70 0.00 3.50 9.60 0.82
EPS After Extra Ordinary Items
Basic EPS 6.70 6.20 3.70 0.00 3.50 9.60 0.82
Diluted EPS 6.70 6.20 3.70 0.00 3.50 9.60 0.82
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 382.19 382.98 388.53 347.70 377.10 342.55 384.21
Other Income 1.06 3.90 2.48 1.14 -1.55 4.13 -3.98
Stock Adjustment -15.02 6.14 17.55 9.52 -18.36 -41.68 15.62
Raw Material 238.38 224.50 227.30 201.22 241.24 235.26 212.81
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 25.74 26.49 22.84 26.93 23.77 23.84 20.47
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 70.77 63.84 61.25 73.08 74.24 70.22 79.21
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 62.16 62.03 59.58 36.66 56.22 54.90 55.98
Interest 3.06 2.91 4.18 3.71 2.28 3.80 5.67
Gross Profit 60.16 63.01 57.88 34.09 52.39 55.24 46.32
Depreciation 16.81 18.85 16.64 16.64 15.97 15.93 15.09
Taxation -0.14 18.93 16.63 3.17 11.79 33.44 8.36
Net Profit / Loss 43.49 44.01 12.18 14.49 29.71 95.17 22.49
Extra Ordinary Item 0.00 -0.54 -1.63 0.26 0.10 0.06 -0.38
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 13.84 13.84 13.84 13.84 13.84 13.84 13.84
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 6.30 6.30 1.80 2.10 4.30 13.70 3.25
Diluted EPS 6.30 6.30 1.80 2.10 4.30 13.70 3.25
EPS After Extra Ordinary Items
Basic EPS 6.30 6.30 1.80 2.10 4.30 13.70 3.25
Diluted EPS 6.30 6.30 1.80 2.10 4.30 13.70 3.25
Rs in Cr Sep 2019 Dec 2019 Mar 2019 Sep 2018 Dec 2018 Dec 2017 Dec 2016
Sales 796.70 1,476.51 753.56 722.95 1,455.43 1,281.61 1,409.33
Other Income 1.95 5.67 -0.54 2.64 10.25 18.10 14.03
Stock Adjustment -8.56 -44.55 27.71 -72.27 -10.73 -8.30 -4.94
Raw Material 458.16 872.24 409.82 462.42 833.50 708.66 787.58
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 65.40 113.06 56.39 56.67 109.27 97.37 103.35
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 143.14 292.65 138.94 150.15 314.03 289.94 321.28
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 127.64 210.82 106.59 107.79 193.33 184.08 167.38
Interest 6.58 15.17 8.53 6.64 27.22 27.08 34.34
Gross Profit 123.00 201.33 97.53 103.80 176.37 175.10 147.07
Depreciation 33.76 64.90 33.20 31.69 58.63 48.98 48.10
Taxation 19.84 68.96 23.35 45.60 39.55 34.35 29.06
Extra Ordinary Item 0.18 -4.64 2.87 -7.52 6.53 9.59 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 88.92 135.10 43.73 91.37 84.72 101.36 69.92
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 88.92 135.10 43.73 91.37 84.72 101.36 69.92
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 13.84 13.84 13.84 13.84 13.84 13.84 13.85
EPS Before Extra Ordinary Items
Basic EPS 12.70 19.50 0.00 13.10 12.24 14.64 10.10
Diluted EPS 12.70 19.50 0.00 13.10 12.24 14.64 10.10
EPS After Extra Ordinary Items
Basic EPS 12.70 19.50 0.00 13.10 12.24 14.64 10.10
Diluted EPS 12.70 19.50 0.00 13.10 12.24 14.64 10.10
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 150.00
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 765.18 1,432.86 736.22 719.66 1,323.68 729.30 686.97
Other Income 1.94 5.79 3.62 2.58 11.26 0.73 13.15
Stock Adjustment -8.88 -33.22 27.07 -60.04 3.48 33.52 -21.83
Raw Material 462.87 895.86 428.52 476.50 769.09 398.15 410.50
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 49.94 94.83 49.77 47.61 80.03 41.90 43.07
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 135.88 272.75 134.33 144.46 273.58 149.30 134.84
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 125.20 202.36 96.25 111.13 197.32 101.69 98.31
Interest 5.97 13.85 7.89 6.07 23.78 10.95 13.52
Gross Profit 121.17 194.30 91.98 107.64 184.81 91.46 97.93
Depreciation 33.66 64.82 33.28 31.90 58.21 30.42 28.44
Taxation 18.80 63.32 19.81 45.23 40.77 19.11 23.02
Net Profit / Loss 87.50 151.56 26.67 124.89 88.03 41.56 46.47
Extra Ordinary Item -0.54 2.04 -1.37 0.17 2.20 -0.38 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 13.84 13.84 13.84 13.84 13.84 13.84 13.84
Equity Dividend Rate 0.00 300.00 0.00 0.00 175.00 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 12.70 21.90 0.00 18.00 12.72 0.00 6.71
Diluted EPS 12.70 21.90 0.00 18.00 12.72 0.00 6.71
EPS After Extra Ordinary Items
Basic EPS 12.70 21.90 0.00 18.00 12.72 0.00 6.71
Diluted EPS 12.70 21.90 0.00 18.00 12.72 0.00 6.71