Model Format

FINANCIAL MODEL OF KAVE
Prepared by : Shivani Mehra

Date : 21st October 2010
ODEL OF KAVERI SEED CO. PVT. LTD.
by : Shivani Mehra
st October 2010
Sheet22
INCOME STMT. FY08 FY09 FY10
Net Sales 0.0 0.0 0.0
Total Expenditure 0.0 0.0 0.0
PBIDT 0.0 0.0 0.0
Other Income 0.0 0.0 0.0
Interest 0.0 0.0 0.0
PBDT 0.0 0.0 0.0
Depreciation 0.0 0.0 0.0
PBT 0.0 0.0 0.0
Tax 0.0 0.0 0.0
PAT 0.0 0.0 0.0
Extraordinary Adj. 0.0 0.0 0.0
Adjusted Profit 0.0 0.0 0.0
EPS #DIV/0! #DIV/0! #DIV/0!
BALANCE SHEET FY08 FY09 FY10

Share Capital 0.0 0.0 0.0
Reserves & Surplus 0.0 0.0 0.0
Less: ME & RR
Net Worth 0.0 0.0 0.0
Minority interest 0.0 0.0 0.0
Secured loans 0.0 0.0 0.0
Unsecured loans 0.0 0.0 0.0
Total Debt 0.0 0.0 0.0
Sources of fund 0.0 0.0 0.0
Gross Assets (Net of revaluation) 0.0 0.0 0.0
Less: Dep 0.0 0.0 0.0
Net Assets 0.0 0.0 0.0
CWIP 0.0 0.0 0.0
Investments 0.0 0.0 0.0
Current Assets 0.0 0.0 0.0
Inventory 0.0 0.0 0.0
Debtors 0.0 0.0 0.0
Cash & Bank 0.0 0.0 0.0
Advances 0.0 0.0 0.0
Current Liabilities & Prov. 0.0 0.0 0.0
Current Liabilities 0.0 0.0 0.0
Provisions 0.0 0.0 0.0
Working Capital 0.0 0.0 0.0
Uses of Funds 0.0 0.0 0.0
Page 3
Sheet22
RATIO ANALYSIS FY08 FY09 FY10
Profitability Ratios
PBIDT(%) #DIV/0! #DIV/0! #DIV/0!
PBDT(%) #DIV/0! #DIV/0! #DIV/0!
PBT(%) #DIV/0! #DIV/0! #DIV/0!
PAT(%) #DIV/0! #DIV/0! #DIV/0!
Tax Rate(%) #DIV/0! #DIV/0! #DIV/0!
RoCE(%) #DIV/0! #DIV/0! #DIV/0!
RONW(%) #DIV/0! #DIV/0! #DIV/0!
Valuation Ratios
P/E #DIV/0! #DIV/0! #DIV/0!
CEPS #DIV/0! #DIV/0! #DIV/0!
BV #DIV/0! #DIV/0! #DIV/0!
DPS #DIV/0! #DIV/0! #DIV/0!
EV/EBITDA #DIV/0! #DIV/0! #DIV/0!
Debt/NW #DIV/0! #DIV/0! #DIV/0!
Growth Ratios
Net Sales #DIV/0! #DIV/0! #DIV/0!
PBIDT #DIV/0! #DIV/0! #DIV/0!
Adj.PAT #DIV/0! #DIV/0! #DIV/0!
Net Sales to Net FA (x) #DIV/0! #DIV/0! #DIV/0!
Liquidity Ratios
Inventory (Days) #DIV/0! #DIV/0! #DIV/0!
Debtors (Days) #DIV/0! #DIV/0! #DIV/0!
Creditors (Days) #DIV/0! #DIV/0! #DIV/0!
Interest Coverage #DIV/0! #DIV/0! #DIV/0!
Current Ratio #DIV/0! #DIV/0! #DIV/0!
Others
Other Income / PBT #DIV/0! #DIV/0! #DIV/0!
Cost of debt
BRIEF FINANCIALS 2007A 2008A 2009E

Net Sales 0.0 0.0 0.0
Sales growth #DIV/0! #DIV/0! #DIV/0!
EBITDA 0.0 0.0 0.0
EBITDAM #DIV/0! #DIV/0! #DIV/0!
PAT 0.0 0.0 0.0
Page 4
Sheet22
P/E (x) #DIV/0! #DIV/0! #DIV/0!
RONW(%) #DIV/0! #DIV/0! #DIV/0!
RESULTS TABLE (INR in crs)

CY08 CY07 VAR.
Net Sales 4,324.24 3,500.65 23.53%
PBIDT 832.8 619.7 34.38%
PBIDTM (%) 19.30% 19.80%
Interest 1.6 0.9 92.94%
Depreciation 92.4 74.7 23.58%
PBT 772.8 628.6 22.94%
Tax 238.7 214.8 11.15%
Tax rates 30.90% 34.20% -9.60%
PAT 534.1 413.8 29.07%
Extra-ordinary Ex - 16.69*
Adj. PAT 534.1 430.5 24.06%
EPS 55.4 44.6 24.06%
Page 5
Kaveri Seed Company Limited - Date of payment of dividend
10/5/2010
Kaveri Seed Company Limited has informed the Exchange that the Dividend @ 20% (Rs 2/- per share) on equity share Capital
of the Company as declared by the members at their Annual General Meeting of the Company held on September 27, 2010 the
same will be paid to the shareholders on October 6, 2010.
Kaveri Seed Company Limited - Outcome of Annual General Meeting

9/28/2010
Kaveri Seed Company Limited has informed the Exchange regarding the Outcome of the Annual General Meeting of the
Company held on September 27, 2010.
Seed cos’ sales rise 50 per cent

9/15/2010
S Sujatha COIMBATORE: India's biggest seed, crop inputs and irrigation companies clock a spectacular 50% growth in sales
this summer, beating annual targets, as farmers invest in high-quality seeds and plant more area to boost profits on the back of a
good monsoon and rising cotton, rice, corn and sugar prices. Many seed companies have already crossed last financial year's
topline in the first few months of 2010-11. Nuziveedu Seeds, India's biggest domestic seed company, with a turnover of `550
crore in 2009-10, is expecting to cross `700 crore this financial year. “This kharif season has been one of the best periods for
Indian agriculture and we also expect the rabi season to be very good,” said Nuziveedu Seeds CMD M Prabhakar Rao.
At Monsanto India, engaged in the business of production and sale of pesticides and hybrid seeds, the season has been very
fruitful. “While the overall cotton seed market grew by 20%, we have recorded a 50% growth in volumes due to high
performance of our hybrids,” said Monsanto India managing director Amitabh Jaipuria.
Other companies are equally delighted. “We have done `156 crore worth business till August 31, which is more than the total
turnover of `126 crore clocked in 2009-10,” said Kaveri Seeds CMD G V Bhaskar Rao. He expects the company to touch `200-
crore net sales this financial year. The season has been good for drip irrigation companies with a 40% year-on-year growth.
Apart from sugarcane, kharif crops like cotton, corn, groundnut and soya bean flourish under drip irrigation.
Dr P Soman, senior vice president at country's biggest irrigation player Jain Irrigation, said farmers have started using drip
irrigation for toor dal. “We have seen nearly a 50% increase in the use of drip irrigation for sugarcane this year. Farms in Tamil
Nadu, Maharashtra, Uttar Pradesh, Karnataka and Gujarat have started using drip facilities,” he added.
Pesticides companies are seeing fortunes improve on the back of higher pest attacks that follow excessive rains. “Pest attacks
will be more during rains and since our country received 101% rains this season, the requirement of pesticides have increased,”
said Chennai-based Jhaver group's pesticides and allied agrochemicals manufacturing company Tropical Agro System's director
V K Jhaver.
The extended monsoon this year is adding to corporate cheer. “In general, we received about 25% more rainfall this year than in
a normal year. This has led to about 10% more area under kharif crops than in the last year,” said Hyderabad-based Vibha
Seeds Group chairman and managing director Vidyasagar Parchuri. Cotton has been a golden goose for India's crop inputs
industry this summer, with a third of its revenue coming just from this crop.
Jagresh Rana, the director of Mahyco Monsanto Biotech said nearly 11 million hectares have come under cotton this season.
The introduction of BT cotton has led to a consistent increase in the acreage of cotton in the last few years, said Salem-based
Rasi Seeds managing director M Ramaswamy. Nagpur-based Ankur Seeds managing director Madhav Shembekar said the
season was very good for cotton seeds while the demand was less for maize and paddy.
For Reprint Rights: timescontent.com
Kaveri Seed Company Limited - Demise

8/30/2010
Kaveri Seed Company Limited has informed the Exchange that the Non-Executive Independent Director of the Company
Dr.I.Venkata Subba Rao, expired on August 15, 2010.
Kaveri Seed Company's director passed away

8/30/2010
On 15 August 2010
Kaveri Seed Company has announced that I. Venkata Subba Rao, non-executive director has expired on 15 August 2010.
Other announcement of Kaveri Seed Company Ltd
8/30/2010
Kaveri Seed Company Ltd has informed BSE that the Non-Executive Independent Director of the Company Dr. I. Venkata
Subba Rao, expired on August 15, 2010.
Kaveri Seed Company Limited - AGM/Book Closure

8/23/2010
Kaveri Seed Company Limited has informed the Exchange that the Register of Members and Share Transfer Books of the
Company will remain closed from September 23, 2010 to September 27, 2010 (both days inclusive), in connection with the
Annual General Meeting to be held on September 27, 2010 and for payment of
Dividend subject to approval of members for the financial year 2009-10.
Kaveri Seed Company net profit rises 34.80% in the June 2010 quarter
8/3/2010
Sales rise 47.95% to Rs 148.04 crore
Net profit of Kaveri Seed Company rose 34.80% to Rs 31.18 crore in the quarter ended June 2010 as against Rs 23.13 crore during the previous quarter ended
June 2009. Sales rose 47.95% to Rs 148.04 crore in the quarter ended June 2010 as against Rs 100.06 crore during the previous quarter ended June 2009.
Particulars Quarter Ended
Jun. Jun.
2010 2009 % Var.
Sales 148.04 100.06 48
OPM % 24.12 26.08 -8
PBDT 34.87 25.85 35
PBT 32.55 25.02 30
NP 31.18 23.13 35
Agriculture stocks in demand on revival of monsoon

7/7/2010
Four agriculture stocks rose 0.64% to 3.75%, boosted by a rapid advance of the annual monsoon, which is crucial for farm
output.
Aries Agro (up 3.75%), Advanta India (up 2.45%), Jain Irrigation (up 1.11%) and Kaveri Seed Company (up 0.64%), moved
up.
B P Yadav, director at the India Meteorological Department was quoted by the media as saying that the monsoon has covered
the entire country by about nine days ahead of schedule.
Annual monsoon rains is a key factor that drives India's economy. The rains had advanced into key states of Punjab and
Haryana by Monday, 5 July 2010, after falling 16% below normal in June 2010.
The revival of monsoon rains, the main source of water for 60% Indian farms, will lift soybean and groundnut crops in the
country and help the cane crop in the Uttar Pradesh state, which produces half the cane in India.
The weather office expects total June-September rainfall to be normal despite the June deficit. Forecasters expect heavier rains
towards the end of the monsoon season due to developing La Nina conditions. Monsoon rains, which deliver 75-90% of the
country's rainfall, are forecast to be at 102% of the long-term average.
Agriculture related stocks advance as monsoon covers entire country

7/6/2010
Four agriculture stocks rose by 0.88% to 2.69% on reports the annual monsoon rains have covered the entire country, boosting
the outlook for rural income and farm products.
Aries Agro (2.69%), Kaveri Seed Company (up 1.54%), Advanta India (up 1.24%) and Jain Irrigation (up 0.88%), moved up.
B P Yadav, director at the India Meteorological Department was quoted by media as saying that the monsoon has covered the
entire country by about nine days ahead of schedule.
Annual monsoon rains is a key factor that drives India's economy. The rains had advanced into key states of Punjab and
Haryana by Monday, 5 July 2010, after falling 16% below normal in June 2010.
Kaveri Seed Company Limited - Dividend

Kaveri Seed Company Limited has informed the Exchange that the Board of Directors at its Meeting held on May 25, 5/25/2010
2010
have recommended a dividend of 20% (Rs. 2/- per share of Rs. 10/- each) on the equity share capital of the Company for the
year 2009-2010 subject to approval of members in the General Meeting.
Kaveri Seed Company recommends dividend
5/25/2010
Of 20%
The board of Kaveri Seed Company in its meting on 25 May 2010 has recommended dividend at the rate Rs 2 per share (20%)
for the year 2009-2010.
Kaveri Seed Company net profit declines 65.31% in the March 2010 quarter
5/25/2010
Sales decline 30.98% to Rs 12.70 crore
Net profit of Kaveri Seed Company declined 65.31% to Rs 0.17 crore in the quarter ended March 2010 as against Rs 0.49 crore during the previous quarter ended March 2009. Sales declined
30.98% to Rs 12.70 crore in the quarter ended March 2010 as against Rs 18.40 crore during the previous quarter ended March 2009.
For the audited full year, net profit rose 26.94% to Rs 29.07 crore in the year ended March 2010 as against Rs 22.90 crore during the previous year ended March 2009. Sales rose 31.77% to Rs
162.14 crore in the year ended March 2010 as against Rs 123.05 crore during the previous year ended March 2009.
Particulars Quarter Ended Year Ended
Mar. Mar. Mar.
2010 2009 % Var. 2010
Sales 12.7 18.4 -31 162.14
OPM % 5.51 11.3 -51 21.76
PBDT 1.99 1.98 1 35.35
PBT 0.52 1.03 -50 31.2
NP 0.17 0.49 -65 29.07
Kaveri Seed Company to announce financial results

5/10/2010
Board meeting on 25 May 2010
The board meeting of Kaveri Seed Company will be held on 25 May 2010 to consider the audited financial results of the
company for the year ended 31 March 2010 and to consider recommendation of dividend.

5/5/2010
Date of Transaction : April 22, 2010 Number of Shares Pledged : -5,00,000 Aggregate details after the transaction Total no of
shares held by the entity in the company: 2316000 Total No of shares pledged : 4,00,000 % of total shares pledged to total no of
shares held by the entity in the Company : 17.27% % of shares pledged to total no of outstanding shares of the Company :
2.92% Name of the Entity: G V Bhaskar Rao (HUF) Details of Transaction Date of Transaction : April 23, 2010 Number of
Shares Pledged : 4,60,000 Aggregate details after the transaction Total no of shares held by the entity in the company: 2316000
Total No of shares pledged : 8,60,000 % of total shares pledged to total no of shares held by the entity in the Company : 37.13%
% of shares pledged to total no of outstanding shares of the Company : 6.27% Name of the Entity: G V Bhaskar Rao (HUF)
Details of Transaction Date of Transaction : April 30, 2010 Number of Shares Pledged : -4,00,000 Aggregate details after the
transaction Total no of shares held by the entity in the company: 2316000 Total No of shares pledged : 4,60,000 % of total
shares pledged to total no of shares held by the entity in the Company : 19.86% % of shares pledged to total no of outstanding
shares of the Company : 3.35% Note: i. The indicated 5,00,000 and 4,00,000 shares are
closed from the pledge. ii. The 4,60,000 shares are created in favour of Karvy Stock Broking Ltd
Kaveri Seed Company Limited - Publish Audited Results

4/15/2010
Kaveri Seed Company Limited has informed the Exchange that 'We arrange to publish the Audited Financial Results of our
Company for the year ended 31st March 2010 on or before 30th May 2010. Therefore, we will not be publishing the Un-
Audited Financial Results of our Company for the Fourth Quarter ended 31st March 2010 on or before 15th May 2010.'
4/15/2010
Kaveri Seed Company Ltd has informed BSE that the Company will arrange to publish the Audited Financial Results of the
Company for the year ended March 31, 2010 on or before May 30, 2010. Therefore, the Company will not be publishing the
Un-Audited Financial Results of the Company for the Fourth Quarter ended March 31, 2010 on or before May 15, 2010.
Kaveri Seed Company Limited - Results of Postal Ballot

3/31/2010
Kaveri Seed Company Limited has informed the Exchange that the Company has obtained the approval of its shareholders with
requisite majority to the following resolution: Special Resolution u/s.17 of the Companies Act, 1956, for insertion of following
new Clause in the Other Objects of Memorandum of Association of the Company: 'To engage in the business of Commercial
Horticulture, Green house farming - Floriculture & Olericulture (flowers & vegetable production) and other cognate areas
directly or through subsidiary company/ies, either wholly owned or partially subscribed'. On March 30, 2010 by way of Postal
Ballot under Section 192A of the Companies Act, 1956 read with the Companies (Passing of the Resolution by Postal Ballot)
Rules 2001.

3/31/2010
Kaveri Seed Company Ltd has informed BSE that the members of the Company, by way of Postal Ballot, have approved the
Special Resolution, with requisite majority u/s. 17 of the Companies Act, 1956, for insertion of following new Clause in the
Other Objects of Memorandum of Association of the Company' 'To engage in the business of Commercial Horticulture, Green
house farming - Floriculture & Olericulture (flowers & vegetable production) and other cognate areas directly or through
subsidiary Company/ies, either wholly owned or partially subscribed'.
Kaveri Seed Company Limited - Notice of Postal Ballot

3/3/2010
Kaveri Seed Company Limited has informed the Exchange that pursuant to Section 192A of the Companies Act, 1956, read
with the Companies (Passing of the Resolution by Postal Ballot) Rules, 2001 as amended from time to time, the following
resolution for the purpose of insertion of a new Clause in Other Objects of Memorandum of Association of the Company
mainly for the purpose of setting up a Wholly Owned Subsidiary to carry on the business as set out there in, is proposed to be
passed as Special Resolution by way of Postal Ballot.

3/3/2010
Kaveri Seed Company Ltd has informed BSE that the members of the Company will consider to approve by way of Postal
Ballot the Special Resolution relating to alter the new Clause be added after existing Clause 28 in Other Objects of the
Memorandum of Association of the Company and numbered as Clause 29 of Other Objects. ?To engage in the business of
Commercial Horticulture, Green house farming- Floriculture & Olericulture (flowers & vegetable production) and other
cognate areas directly or through subsidiary Company/ies, either wholly owned or partially subscribed. The Board of Directors
has appointed Mr. A. N. Sarma, Practicing Company Secretary as the Scrutinizer for conducting the Postal Ballot process in a
fair and transparent manner. The Postal Ballot form duly completed should reach the scrutinizer before the closing of working
hours on or before March 29, 2010. The scrutinizer will submit his report to the Chairman after completion of the scrutiny and
the results of the postal ballot will be announced on March 30, 2010.
(1) Employee Stock Option Scheme: The Compensation Committee of Board of Directors of the Company at its Meeting held
on January
Kaveri Seed 28,Company
2010, have approved
Limited grant and
- ESOS of 1,37,000
Others Stock Options under Employee Stock Option Scheme to eligible
Employees of the Company. The Options were granted at an Exercise Price of Rs.170/- per share, being below the market price
1/29/2010
at discount of Rs.78.20/- per share on yesterday closing price. (2) Incorporate a 100% wholly owned Subsidiary Company: The
Board of Directors of the Company at its meeting held on January 28, 2010 proposed to incorporate and invest in 100% wholly
Kaveri subsidiary,
owned Seed Company whichLimited hasformed
is being informed theto
solely Exchange
undertakethat at the Board
business of Directors
of Agriculture Meeting
activities heldinonGreen
mainly January 28, 2010
Houses and the
following
Poly business
Houses. were
Further, thetransacted:
Board has recommended that necessary approval from the shareholders be obtained through Postal
Ballot as per the provisions of Section 192A of the Companies, 1956 read with the Companies (Passing of the Resolution by
Postal Ballot) Rules, 2001.
Board decision of Kaveri Seed Company Ltd

1/29/2010
inter alia, has transacted the following:
Incorporate a 100% wholly owned Subsidiary Company:
The Board of Directors of the Company at its meeting held on January 28, 2010 proposed to incorporate and invest in 100%
wholly owned subsidiary, which is being formed solely to undertake business of Agriculture activities mainly in Green Houses
and Poly Houses. Further, the Board has recommended that necessary approval from the shareholders be obtained through
Postal Ballot as per the provisions of Section 192A of the Companies, 1956 read with the Companies (Passing of the Resolution
by Postal Ballot) Rules, 2001.
1/29/2010
Kaveri Seed Company Ltd has informed BSE that the Board of Directors of the Company at its meeting held on January 28,
2010, inter alia, has transacted the following: 1. Employee Stock Option Scheme: The Compensation Committee of Board of
Directors of the Company at its Meeting held on January 28, 2010, have approved grant of 1,37,000 Stock Options under
Employee Stock Option Scheme to eligible Employees of the Company. The Options were granted at an Exercise Price of Rs.
170/- per share, being below the market price at discount of Rs. 78.20/- per share on yesterday?s i.e. January 27, 2010 closing
price. 2. Incorporate a 100% wholly owned Subsidiary Company: The Board of Directors of the Company at its meeting held
on January 28, 2010 proposed to incorporate and invest in 100% wholly owned subsidiary, which is being formed solely to
undertake business of Agriculture activities mainly in Green Houses and Poly Houses. Further, the Board has recommended
that necessary approval from the shareholders be obtained through Postal Ballot as per the provisions of Section 192A of the
Companies, 1956 read with the Companies (Passing of the Resolution by Postal Ballot) Rules, 2001.
Kaveri Seed Company's committee approves grant of stock options

1/28/2010
Under ESOS
The committee of Kaveri Seed Company has approved the grant of 1,37,000 stock options under Employee Stock Option
Scheme to eligible employees of the company.
This was approved at the committee meeting held on 28 January 2010.
Kaveri Seed Company net profit rises 58.25% in the December 2009 quarter
1/28/2010
Net profit of Kaveri Seed Company rose 58.25% to Rs 3.07 crore in the quarter ended December 2009 as against Rs 1.94 crore during the previous quarter
ended December 2008. Sales rose 13.00% to Rs 22.60 crore in the quarter ended December 2009 as against Rs 20.00 crore during the previous quarter ended
December 2008.
Dec. Dec.
2009 2008 % Var.
Sales 22.6 20 13
OPM % 20.49 15 37
PBDT 4.1 2.88 42
PBT 3.15 2.02 56
NP 3.07 1.94 58
Jaiprakash Associates may see action

10/22/2009
Jaiprakash Associates and IDFC will replace Nalco and Tata Communication in the NSE's Nifty from today, 22 October 2009.
The board of Jaiprakash Associates approved a one-for-two bonus share issue.
meanwhile, net profit of Jaiprakash Associates rose 327.89% to Rs 870.19 crore in the quarter ended September 2009 as against
Rs 203.37 crore during the previous quarter ended September 2008. Sales rose 52.96% to Rs 1824.26 crore in the quarter ended
September 2009 as against Rs 1192.63 crore during the previous quarter ended September 2008. The company has net
extraordinary income of Rs 941.54 crore in the quarter ended September 2009 as against Rs 3.54 crore in the quarter ended
September 2008.
Net profit of Hero Honda Motors rose 94.95% to Rs 597.14 crore in the quarter ended September 2009 as against Rs 306.30
crore during the previous quarter ended September 2008. Sales rose 26.66% to Rs 4040.10 crore in the quarter ended September
2009 as against Rs 3189.71 crore during the previous quarter ended September 2008.
Steel Authority of India (Sail), Larsen and Toubro, Allahabad Bank, Piramal Healthcare, Rolta India, Jindal South West
Holdings, Hindustan Zinc, Cambridge Solutions, Kirloskar Brothers, Bhushan Steel, Coromandel Fertilisers, Jubilant
Organosys, Rain Commodities, Unichem Laboratories, Noida Toll Bridge, Asian Paints, Biocon, Binani Cement, Rane Brake
Lining, and Wire and Wireless, will declare September 2009 ended quarter results today, 22 October 2009.
The board of Walchandnagar Industries will meet on 28 October 2009 to consider raising long term funds through equity or
equity linked instruments, warrants or a qualified institutional placement.
HCL Infosystems raised Rs 472 crore by allotting 3.05 crore shares to institutional buyers at Rs 154.69 a share.
Aditya Birla Telecom, a unit of Idea Cellular will reportedly soon demerge the licence for Bihar and Jharkhand circle and
merge it with the parent company.
Cement prices in India have reportedly slipped Rs 2-15 per 50 kilogram bag with the south Indian market quoting its lowest in a
year on low demand.
The Foreign Investment Promotion Board (FIPB) has deferred a proposal by Jet Airways seeking permission for raising capital
up to $400 million via qualified institutional placement.
RPG Cables is reportedly planning to bring in a strategic investor as part of a plan to raise about Rs 200 crore to clean up debts
and erect a new facility in Gujarat.
HCL Infosystems has reportedly emerged as the lowest bidder for an IT deal with state-run telecom firm Bharat Sanchar
Nigam, quoting Rs 860 crore. Tata Consultancy Services (TCS) and Mahindra Satyam were the other bidders.
Tata Motors has reportedly called in for repairs two of its Nano cars, the world's cheapest model, after they reported short
circuits near the combination switch in the steering column, igniting small fires.
Net profit of Yes Bank rose 75.59% to Rs 111.71 crore in the quarter ended September 2009 as against Rs 63.62 crore during
the previous quarter ended September 2008. Total operating income rose 7.61% to Rs 526.91 crore in the quarter ended
September
Net profit of2009 as against
Lanco Rs rose
Industries 489.66 crore during
382.02% the previous
to Rs 15.28 crore inquarter endedended
the quarter September 2008.2009 as against Rs 3.17 crore
September
during the previous quarter ended September 2008. Sales rose 11.16% to Rs 175.77 crore in the quarter ended September 2009
as against Rs 158.13 crore during the previous quarter ended September 2008.
Net profit of Everonn Education rose 32.25% to Rs 10.62 crore in the quarter ended September 2009 as against Rs 8.03 crore
Net profit of Kaveri Seed Company rose 53.71% to Rs 2.69 crore in the quarter ended September 2009 as against Rs 1.75 crore
Kaveri Seed Company Limited - Outcome of Board Meeting

10/21/2009
Kaveri Seed Company Limited has informed the Exchange that 'The Compensation Committee of Board of Directors Meeting
held on 21st October 2009 have approved the terms and conditions of Employee Stock Option Scheme pursuant to Special
Resolution passed by the members through postal ballot and the Amendment thereof as approved at the AGM held on 22nd
September 2009 as a Special Resolution. Further, M/s Karvy Invester Services Limited, Hyderabad, have been appointed as
Merchant Banker for the above said ESOP Scheme as per SEBI Guidelines at the Compensation Committee Meeting held on
21st October 2009'.
Kaveri Seed Company net profit rises 53.71% in the September 2009 quarter
10/21/2009
Net profit of Kaveri Seed Company rose 53.71% to Rs 2.69 crore in the quarter ended September 2009 as against Rs 1.75 crore during the previous quarter
ended September 2008. Sales rose 58.09% to Rs 26.78 crore in the quarter ended September 2009 as against Rs 16.94 crore during the previous quarter ended
September 2008.
Sep. Sep.
2009 2008 % Var.
Sales 26.78 16.94 58
OPM % 14.26 14.46 -1
PBDT 3.37 2.1 60
PBT 2.49 1.4 78
NP 2.69 1.75 54
10/21/2009
Kaveri Seed Company Ltd has informed BSE that the Compensation Committee of Board of Directors at its meeting held on
October 21, 2009 have approved the terms and conditions of Employee Stock Option Scheme pursuant to Special Resolution
passed by the members through postal ballot and the Amendment thereof as approved at the AGM held on September 22, 2009
as a Special Resolution. Further the Company has informed that M/s. Karvy Investor Services Ltd, Hyderabad have been
appointed as Merchant Banker for the above said ESOP Scheme as per SEBI Guidelines at the Compensation Committee
Meeting held on October 21, 2009.
5/25/2010
rter ended March 2009. Sales declined
d March 2009. Sales rose 31.77% to Rs
Year Ended
Mar.
2009 % Var.
123.05 32
23.56 -8
28.36 25
25.14 24
22.9 27
SHARE PRICE - SHARE PRIC
EPS PE 9x 11x 13x 15x 18x
Close Price
Jul-03 171.4 4.9 35.1 44 54 63 73 88
Jul-03 167.45 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Aug-03 187.8 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Aug-03 228 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Sep-03 235.8 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Oct-03 228.1 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Oct-03 270 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Nov-03 348.3 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Nov-03 341 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Dec-03 356.3 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Dec-03 370 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Jan-04 374.9 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Jan-04 369 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Feb-04 406.2 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Mar-04 514.8 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Mar-04 480 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Apr-04 516.8 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Apr-04 542 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
May-04 534.85 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
May-04 400 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Jun-04 402.1 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Jul-04 401 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Sep-04 397 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Feb-05 459 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Jun-07 777 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Apr-09 793.8 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
May-09 838.95 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
May-09 927 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Jun-09 1040.3 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Jul-09 1070.15 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Jul-09 1035 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Aug-09 1469.55 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Aug-09 1364 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sep-09 1545.95 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Oct-09 1651 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Oct-09 1598.6 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Oct-09 1403 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Nov-09 1418.8 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Dec-09 1588.15 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Jan-10 1550.75 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Jan-10 1448 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Jan-10 1386 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Feb-10 1399.1 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Feb-10 1381 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Mar-10 1489.65 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Mar-10 1460 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Mar-10 1429 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Apr-10 1367 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Apr-10 1335 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Jun-10 1396 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
20x
FY03 FY04 FY05 FY06 FY07 FY08 FY09 FY10
4.88 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #REF!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #REF!
One Year Foward PE Band

1800
1600
1400
1200
1000
800
600
400
200
0
Jul-03
Oct-03
Oct-04
Oct-05
Oct-06
Oct-07
Jan-04
Apr-04
Jul-04
Jan-05
Apr-05
Jul-05
Jan-06
Apr-06
Jul-06
Jan-07
Apr-07
Jul-07
Jan-08
Apr-08
Jul-08
Oct-08
Close Price 9x 11x 13x 15x 18x
20x
98
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Jul-06
11x
Oct-06
Jan-07
Apr-07
Foward PE Band
13x
Jul-07
Oct-07 FY11
#REF!
Jan-08 #REF!
15x
Apr-08
Jul-08
18x
420
28
Oct-08
Jan-09
Apr-09
Jul-09
Oct-09
Jan-10
Apr-10
Balance Sheet of
Particulars FY05 FY06 FY07 FY08 FY09 FY10
Equity Share Capital - - - - - -

Preference Share Capital - - - - - -
Reserves & Surplus - - - - - -
Networth - - - - - -
Minority Interest - - - - - -
Secured Loans - - - - - -
Unsecured Loans - - - - - -
Total Debt - - - - - -
Deffered Tax Liability - - - - - -
SOURCES OF FUNDS - - - - - -
Gross Block - - - - - -
Less: Accumulated Depreciation - - - - - -
Less: Impairment of Assets - - - - - -
Net Block - - - - - -
Capital Work - in - Progress - - - - - -
Investments - - - - - -
Cash - - - - - -
Inventories - - - - - -
Debtors - - - - - -
Loans & Advances - - - - - -
Other Current Assets - - - - - -
Total Current Assets - - - - - -
Current Liabilities - - - - - -
Sundry Creditors - - - - - -
Other Current Liabilities - - - - - -
Provisions - - - - - -
Proposed Dividend - - - - - -
Other Provisions - - - - - -
Total Current Liabilities - - - - - -
Net Current Assets - - - - - -
Deffered Tax Asset - - - - - -
Misscellaneous Expenditure Written Off - - - - - -
APPLICATION OF FUNDS - - - - - -
Check - - - - - -
Profit & Loss of
Gross Operating Sales - - - - - -

Less: Excise Duty - - - - - -
Net Operating Sales - - - - - -
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Operating Income - - - - - -
Other Income - - - - - -
Total Income - - - - - -
Operating Profit (NOS- TE) - - - - - -

OPM #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
EBIDTA (TI-TE) - - - - - -
EBIDTAM #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Interest - - - - - -
Interest/Avg. Debt #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
PBDT - - - - - -
PBDTM #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Depreciation - - - - - -
Depreciation/Average Gross Assets #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Depreciation/Average Net Assets #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
PBT -.0 -.0 -.0 -.0 -.0 -.0

PBTM #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Current Tax - - - - - -
Defered Tax - - - - - -
Fringe Benefit Tax - - - - - -
Total Tax - - - - - -
Net Profit After tax but before Minority Interest - - - - - -
Minority Interest - - - - -
Profit/Loss of Associate Company - - - - -
Net Profit After Tax and Minority Interest - - - - - -
Extraordinary Items - - - - -.0 -.0
Ajusted PAT - - - - - -
APAT #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Prefrence Dividend - - - - - -
Equity Dividend - - - - - -
Dividend Tax - - - - - -
Appropriatrions to Reserves - - - - - -
P&L brought forward from previous year - - - - - -
P&L carried down - - - - - -

ANALYSIS
% of Net Sales
Raw Materials Cost + Stock Adjustment #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Employee Cost #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Power & Fuel Cost #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Other Manufacturing Expenses #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Cost of Goods Sold #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Selling and Administration Expenses #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Miscellaneous Expenses #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Total Expenses #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Margins
Gross Profit Margin #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Operating Margin #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
EBIDTAM (incld . Other income) #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
EBITM #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
PBTM #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
PATM #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Valuations
EPS #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

P/E #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
CEPS #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
P/CEPS #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
BV per share #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
P/BV #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
EV/OP #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
EV/Sales #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Market cap/ Sales #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
PRICE 331.7 331.7 331.7 331.7 331.7 331.7

Price 1 yr in the past
COST MODEL
0 -
Cost (in INR crs.) - - - - - -.0
Quantity - - - - - -
Cost per unit #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Cost Growth per unit #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
% of total Cost #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0 0
Cost (in INR crs.) - - - - - -
Cost Growth per unit #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0 0
0 0
0 0
0 0
0
0
0
Cost Growth per unit #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
TOTAL RAW MATERIAL COST (STANDALONE) - - - - - -

TOTAL RAW MATERIAL COST (CONSOLIDATED) - - - - - -
SUBSIDARIES AND JV RMC - - - - - -
SUBSIDARIES AND JV RMC CONTRI TO TOTAL RMC #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Check
REVENUE MODEL
FY05 FY06 FY07 FY08 FY09 FY10 FY11E
0
Installed Capacity - - - - - -
Production - - - - - -
% Capacity Utilization #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Sales ( in Crs.) - - - - - -
Sales ( in units) - - - - - -
Realisation ( INR/Unit) #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Realisation Growth % #DIV/0! #DIV/0! #DIV/0! #DIV/0!
% of total sales #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0
% Capacity Utilization #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Sales ( in Crs.) - - - - - -
Realization ( INR/Unit) #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Realization Growth % #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0
% Capacity Utilisation #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Sales ( in Crs.) - - - - - -
Realisation Growth % #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0
Sales ( in Crs.) - - - - - -
0
Sales ( in Crs.) - - - - - -
TOTAL STANDALONE SALES - - - - - -

TOTAL CONSOLIDATED SALES - - - - - -
SUBSIDARIES & JV INCOME - - - - - -
SUBSIDARIES & JV INCOME CONTRI TO TOPLINE #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Check #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0!
Cash Flow Statement FY06 FY07 FY08 FY09 FY10
PBT 0.0 0.0 0.0 0.0 0.0
Depreciation 0.0 0.0 0.0 0.0 0.0
Net Interest 0.0 0.0 0.0 0.0 0.0
Others 0.0 0.0 0.0 0.0 0.0
change in working capital 0.0 0.0 0.0 0.0 0.0
Debtors 0.0 0.0 0.0 0.0 0.0
Inventory 0.0 0.0 0.0 0.0 0.0
Advances 0.0 0.0 0.0 0.0 0.0
Current Liabilities 0.0 0.0 0.0 0.0 0.0
Others 0.0 0.0 0.0 0.0 0.0
Taxes Paid (Direct) 0.0 0.0 0.0 0.0 0.0
Cash Flow From Operating Activities: 0.0 0.0 0.0 0.0 0.0
Capex 0.0 0.0 0.0 0.0 0.0
Free Cash flow - - - - -
Investments (Net) 0.0 0.0 0.0 0.0 0.0
Cash Flow from Investing Activities 0.0 0.0 0.0 0.0 0.0
Dividend 0.0 0.0 0.0 0.0 0.0
Share Capital 0 0 0 0 0
Debt 0.0 0.0 0.0 0.0 0.0
Interest Paid 0.0 0.0 0.0 0.0 0.0
Cash Flow From Financing Activities 0.0 0.0 0.0 0.0 0.0
Others
Net change in cash 0.0 0.0 0.0 0.0 0.0
Opening cash 0.0 0.0 0.0 0.0 0.0
Closing cash 0.0 0.0 0.0 0.0 0.0
Diff 0.0 0.0 0.0 0.0 0.0
0
Particulars FY06 FY07 FY08 FY09 FY10
Cash and Cash Equivalents at Beginning of the year 0 0 0 0 0

Cash Flow Statement
Net Cash from Operating Activities - - - - - Profit from operations
Add: Tax provision
Net Profit before Tax & Extraordinary Items - - - - - Add: Interest provision
Adjustment For Add: Depreciation
Depreciation - - - - -
Interest (Net) - - - - -
Dividend Received - - - - -
P/L on Sales of Assets - - - - -
P/L on Sales of Invest - - - - -
Prov. & W/O (Net) - - - - -
P/L in Forex - - - - -
Fin. Lease & Rental Chrgs - - - - -
Others - - - - -
Total Adjustments (PBT & Extraordinary Items) - - - - -
Op. Profit before Working Capital Changes - - - - -
Trade & 0th receivables - - - - -
Inventories - - - - -
Trade Payables - - - - -
Loans & Advances - - - - -
Investments - - - - -
Net Stock on Hire - - - - -
Leased Assets Net of Sale - - - - -
Trade Bill(s) Purchased - - - - -
Change in Borrowing - - - - -
Change in Deposits - - - - -
Others - - - - -
Total (OP before Working Capital Changes) - - - - -
Cash Generated from/(used in) Operations - - - - -
Interest Paid(Net) - - - - -
Direct Taxes Paid - - - - -
Advance Tax Paid - - - - -
Others - - - - -
Total-others - - - - -
Cash Flow before Extraordinary Items - - - - - Add: Miscellaneous Expd. W/off
Extraordinary Items - - - - - CF from operations
Excess Depreciation W/b - - - - -
Premium on Lease of land - - - - -
Payment Towards VRS - - - - -
Prior Year 's Taxation - - - - -
Gain on Forex Exch. Tran - - - - -
Others - - - - -
Extraordinary Items - - - - -
Cash Flow After Extraordinary Items - - - - -
Net Cash Used in Investing Activities - - - - -
Investment in Assets : - - - - -
Changes in WCAP
Purchased of Fixed Assets - - - - - Inventory
Sale of Fixed Assets - - - - - Debtors
capital WIP - - - - - Loan & Advances
Capital Subsidy Recd - - - - -
Creditors
Financial/Capital Investment : - - - - - Change in Wcap
Purchase of Investments - - - - -
Sale of Investments - - - - - Less: Tax pymt
Investment Income - - - - - Less: Int pymt
Interest Received - - - - - Cash Flow from Operations
Dividend Received - - - - -
Invest.In Subsidiaires - - - - - Investing
Loans to Subsidiaires - - - - - Fixed Assets purchased
Investment in Group Cos - - - - - Investments
Issue of Sh. on Acqu. of Cos - - - - -
Canc. of Invest. in Cos Acq. - - - - -
Acquisition of Companies - - - - - FCF
Inter Corporate Deposits - - - - - Financing
Others - - - - - Increase in secured loans
Unsecured loans taken
Net Cash Used in Financing Activities - - - - - Increase in MI
Cash Flow from Financing
Proceeds: - - - - -
Proceeds from Issue of shares (incl share premium) - - - - -
Proceed from Issue of Debentures - - - - - Net change
Proceed from 0ther Long Term Borrowings - - - - -
Proceed from Bank Borrowings - - - - - Cash balance at opening
Proceed from Short Tem Borrowings - - - - - Cash balance at end
Proceed from Deposits - - - - -
Share Application Money - - - - -
Cash/Capital Investment Subsidy - - - - -
Loans from a Corporate Body - - - - -
Payments: - - - - -
Share Application Money Refund 0 0 0 0 0
On Redemption of Debenture 0 0 0 0 0
Of the Long Tem Borrowings 0 0 0 0 0
Of the short term Borrowings 0 0 0 0 0
Of financial Liabilities 0 0 0 0 0
Dividend Paid 0 0 0 0 0
Shelter Assistance Reserve 0 0 0 0 0
Interest Paid 0 0 0 0 0
Others 0 0 0 0 0
Net Inc/(Dec) in Cash and Cash Equivalent - - - - -
Cash and Cash Equivalents at End of the year - - - - -
Check - - - #REF! -
Balance Sheet of
Particulars #REF! FY06 FY07 FY08 FY09 FY10
Equity Share Capital #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Preference Share Capital #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Reserves & Surplus #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Networth #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Minority Interest #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Secured Loans #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Unsecured Loans #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Total Debt #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Deffered Tax Liability #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
SOURCES OF FUNDS #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Gross Block #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Less: Accumulated Depreciation #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Less: Impairment of Assets #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Net Block #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Capital Work - in - Progress #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Investments #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Cash #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Inventories #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Debtors #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Loans & Advances #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Other Current Assets #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Total Current Assets #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Current Liabilities #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Provisions #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Total Current Liabilities #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Net Current Assets #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Deffered Tax Asset #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Misscellaneous Expenditure Written Off #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
APPLICATION OF FUNDS #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Check #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Profit & Loss of

Particulars #REF! FY06 FY07 FY08 FY09 FY10
Gross Operating Sales 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%

Less: Excise Duty #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Net Operating Sales 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%
Operating Income 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%
Other Income #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #REF!
Total Income 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%
Raw Materials Cost #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Stock Adjustment #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Employee Cost #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Power & Fuel Cost #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Other Manufacturing Expenses #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Cost of Goods Sold #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Selling and Administration Expenses #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Miscellaneous Expenses #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Total Expenses #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Gross Profit ( NOS - COGS) #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Operating Profit (NOS- TE) #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
EBIDTA (TI-TE) #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Interest #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

PBDT #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Depreciation #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

PBT #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Current Tax #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Defered Tax #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Fringe Benefit Tax #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Total Tax #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Net Profit After tax but before Minority I #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Minority Interest #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Net Profit After Tax and Minority Interes #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Extraordinary Items #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Ajusted PAT #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Prefrence Dividend #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Equity Dividend #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Dividend Tax #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Appropriatrions to Reserves #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
P&L carried forward from previous year #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
P&L carried down #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Balance Sheet Ratios FY06 FY07 FY08 FY09 FY10
Return on Capital employed #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Return on Avg. Capital employed #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Return on Networth #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Return on Avg. Networth #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Fixed Asset Turnover Ratio #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Inventory Turnover #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Inventory Turnover (Avg.) #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Debtors Turnover Ratio #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Debtors Turnover Ratio (Avg.) #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Debt Equity Ratio #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Net working capital/ Total Debt #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Current Ratio #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Interest Coverage Ratio(Times) #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Debt Service Coverage Ratio(Times)
Average Collection period (Days) #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Average Payment period (Days) #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Inventory days #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
GROWTH RATIOS
Net Sales Growth YOY #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Net Sales CAGR-3 yrs #DIV/0! #DIV/0!
Net Sales CAGR-5 yrs
Gross Profit Growth YOY #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Gross Profit CAGR-3 yrs #DIV/0! #DIV/0!
Gross Profit CAGR-5 yrs
Operating Profit Growth YOY #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Operating Profit CAGR-3 yrs #DIV/0! #DIV/0!
Operating Profit CAGR-5 yrs
EBIDTA Profit Growth YOY #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

EBIDTA Profit CAGR-3 yrs #DIV/0! #DIV/0!
EBIDTA Profit CAGR-5 yrs
PBDT Growth YOY #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

PBDT CAGR-3 yrs #DIV/0! #DIV/0!
PBDT CAGR-5 yrs
PBT Growth YOY #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

PBT CAGR-3 yrs #DIV/0! #DIV/0!
PBT CAGR-5 yrs
PAT Growth YOY #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

PAT CAGR-3 yrs
PAT CAGR-5 yrs
OPERATING RATIOS
GPM #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

OPM #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
EBIDTAM #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
PBDTM #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
PBTM #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
PATM #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
FY06 FY07 FY08 FY09 FY10
Cash Flow Statement
Profit from operations - - - - -
Add: Tax provision - - - - -
Add: Interest provision - - - - -
Add: Depreciation - - - - -
CF from operations - - - - -
Changes in WCAP
Inventory - - - -
Debtors - - - -
Loan & Advances - - - -
Creditors - - - -
Change in Wcap - - - -
Less: Tax pymt - - - - -

Less: Int pymt - - - - -
Cash Flow from Operations - - - - -
Investing
Fixed Assets purchased - - - - -
Investments - - - - -
FCF - - - - -
Financing
Increase in secured loans - - - - -
Unsecured loans taken - - - - -
Dividend paid =C50*0.75 - - - -
Increase in MI
Cash Flow from Financing - - - - -
Net change - - - - -
Cash balance at opening - - - - -

Cash balance at end - - - - -
Dividend declared DPS

No. of Equity shares
Dividend Amount
Dividend tax rate 17%
Total Dividend
Total provision 0
Dividend payment made duringthe year =C50*0.75%
balance dividend =c49-c51
INCOME :
Sales Turnover
Sales turnover / Operating Income
Job Work & Service Income
Pool Account Adjustment
Other Operating Divisions / Income
Discount Received
Excise Duty
Net Sales
Other Income
Export Incentives
Import Entitlements
Dividend Income
Interest Income
Interest on Applicaiton Money
Profit on sale of Fixed Assets
Profit on sale of investments
Profit on buy-back of share
Profit on buy-back of debenture
Profit on premature redemption
Rent received
Lease Rent / Hire Charges received
Provision for dimunition in value of investment
Gain on Cancell. of Forward Contr/forex trans
Sale of Scrap
Compensation / Reimbursement Income
Income from Subsidiaries
Fee Income
Income from Guarantee Commission
Income from Underwriting Commission
Other commission Income
Income from Leasing Operations
Income from Hire Purchase Operations
Income from Merchant Banking Operations
Income from Bill Discounting
Income from Investment Activities
Income from Money Market Operations
Profit on inter scheme transfer / sale of invest
Sale of Power
Wheeling Charges received
Provision Written Back
Miscellaneous Income
Stock Adjustments
Closing Stock Of WIP
Closing Stock of Finished Goods
Closing Stock of Other Materials
Opening Stock of WIP
Opening Stock of Finished Goods
Opening Stock of Other Materials
Adjustment on amalgamation / trial runs
Total Income
EXPENDITURE :
Raw Materials
Opening Stock of Raw Materials
Purchases of Raw Material
Purchase of Trading Goods
Direct Expense on Purchase/Adjustment
Closing Stock of Raw Materials
Adjustment on amalgamation / trial runs
Power & Fuel Cost
Power, Oil & Fuel
Electricity Expenses
Water Charges
Employee Cost
Salaries,Wages & Bonus
Contribution to funds
Staff Welfare Expenses
VRS compensation
Gratuity Paid
Other Employee Cost
Other Manufacturing Expenses
Freight Inwards & Transport charges
Packing Materials
Job Work / Contract / Processing Charges
Drilling Operation Charges
Stores Consumed
Repairs
Repairs - Plant & machinery
Repairs - Building
Repairs - Others
Technical fees paid
Wheeling charges payable
Project / Production Charges
Own Film Production Expense
Handling, Clearing Charges
Coupon Sales, Food, Beverages
License Fee / Operation Charges
Other Operating Expenses
Selling and Administration Expenses
Rent,Rates and Taxes paid
Wealth Tax
Cess
Others
Sales Tax
Lease Rent / Hire Charges paid
Insurance
Discount paid
Advertisement
Marketing Expenses
Commssion expenses on sales
Distribution Expenses
Other Selling Expenses
Legal Expenses
Communication Expenses
Travel Expenses
Audit Expenses
Printing and Stationery
Royalty and technical fees
Other Fee Expenses
Director's Remuneration
Other Commission paid
R & D Expenses
Other Administrative Expenses
Miscellaneous Expenses
Donations
Loss on Sale of Assets
Loss on Sale of Investments
Loss on revaluation of investments
Loss on forex transactions
Loss on buy-back of share
Loss on buy-back of debenture
Bad Debts written off
Expenses Ammortised
Provision for doubtful loan/ Deposit/ Advances
Provision for Contingency
Other provisions and write offs
Provision/Impairment of Assets
Provision for dimunition in value of investment
Other Miscellaneous Expenses
Less: Pre-operative Expenses Capitalised
Raw Material
Operating Expenses
Administrative & Selling Expenses
Employees Cost
Others
Total Expenditure
Operating Profit
Interest
Debenture Interest
Fixed Interest
Interest on Deposits
Interest on External Commercial Borrowings
Other Interest
Financial Charges
Premium on redemption of debentures
Less : Interest Capitalised
Gross Profit
Depreciation
Depreciation for the current year
Less : On Revalued Assets
Lease Adjustment
Other Adjustment
Profit Before Tax
Tax
Tax for the current year
Adjustment for Previous Year
Others
Fringe Benefit Tax
Fringe Benefit Tax for Current Year
Others
Deferred Tax
Deferred Tax for Current Year
Others
Net Profit before Minority Interest
Minority Interest
Profit/Loss of Associate Company
Net Profit after Minority Interest
Extraordinary Items
Profit/(Loss) on Sale of Assets
Profit/(Loss) on Sale of Investment.
Income/(Expenses) of prior years
Gain / (loss) on foreign exchange transactions
Depreciation written back/(Not provided)
(Depreciation on Revaluation of Assets)
VRS Adjustment
Miscellaneous Income/Expense
Less : Tax on Extra Ordinary Income/Expense
Less : Deferred Tax on Extra Ordinary Income/Exp.
Adjusted Net Profit
Adjst. below Net Profit

Depreciation provided /[Written back]
Prior Year Expenses / (Income)
VRS compensation
Short/(Excess) provision for tax
Other adjustments
P & L Balance brought forward
Statutory Appropriations
Appropriations
Appropriation to Capital Redemption Reserve
Appropriation to Debenture Redemption Reserve
Appropriation to General Reserve
Appropriation to Investment Allowance Reserve
Appropriation to Other Reserves
Prior Year Dividend Paid
Provision for Equity Dividend
Provision for Preference Dividend
Dividend Tax
INTERIM DIVIDEND PAID
P & L Balance carried down
Dividend
Preference Dividend
Equity Dividend (%)
EPS before Minority Interest (Unit Curr.)

EPS after Minority Interest (Unit Curr.)
Book Value (Unit Curr.)
SOURCES OF FUNDS :
Share Capital
Equity Authorised
Preference Capital Authorised
Unclassified Authorised
Equity Issued
Equity Subscribed
Equity Called Up
Less : Equity Calls in Arrears
Equity Forfeited
Equity Paid Up
Adjustments to equity
Preference Capital Paid Up

Convertible Preference Share Paid Up
Non-convertible Preference Share Paid UP
Unclassified Shares Paid Up
Reserves Total
TOTAL RESERVES EXCLUDING REVALUATION RESERVE
Capital Reserves
General Reserves
Share Premium
Investment Allowance Reserve
Debenture Redemption Reserve
Capital Redemption Reserve
Debt Redemption Reserve
Amalgamation Reserve
Taxation Reserve
Exchange Fluctuation Reserve
Foreign Exchange Earnings Reserve
Exchange Profit / Allowance Reserve
Deferred Credit Reserve
Contingency Reserve
Development Rebate Reserve
Special Reserve
Special Appropriation to Projects
Statutory Reserves
Reserve for Bad and Doubtful Debt
Investment Fluctuation Reserve
Profit & Loss Account Balance
Other Reserves
Less: Minority Interest in Reserves & Surplus
TOTAL REVALUATION RESERVE
Fixed Asset Revaluation Reserve
Investment Revaluation Reserve
Other Revaluation Reserve
Total Shareholders Funds
Minority Interest
Secured Loans
Convertible Debentures
Non Convertible Debentures
Partly Convertible Debentures
Less : Debentures Calls in arrears
Term Loans Institutions
Term Loans Banks
Term Loans Others
Borrowings from Government of India
Deferred Credit / Hire Purchase
Bridge Loans
Cash Credit /Packing Credit / Bills Discounted
Working Capital Advances
Interest Accured & Due
Secured Loans Others
Unsecured Loans
Debentures / Bonds
Accrued Interest
Loans from Group Cos
Loans from Banks
Loans from Institutions
Advances
Loans from GOI / PSUs
Deferred Liabilities
Deferred Tax
Commercial Paper
Unsecured Loans Others
TOTAL DEPOSITS
Fixed Deposits
Intercorporate Deposits
Security Deposits
Directors Deposits
Share Deposits
Other Deposits
Total Debt
Total Liabilities
APPLICATION OF FUNDS :
Gross Block
Goodwill
Technical Know-how
Leasehold Land
Freehold Land
Railway Sidings
Buildings
Ponds & Reservoirs
Water supply / tubewells
Plant and Machinery
Ships / Vessels
Electrical Installations / Fittings
Factory Equipments
Furniture and Fixtures
Office Equipments
Computers
Lab and R & D Equipment
Medical Equipment and Surgical Instrument
Vehicles
Transmission and Distribution Equipment
Wind Turbines
Aircraft and Helicopters
Other Fixed Assets
Less: Accumulated Depreciation
Goodwill
Technical Know-how
Leasehold Land
Freehold Land
Railway Sidings
Buildings
Ponds & Reservoirs
Plant and Machinery
Ships / Vessels
Factory Equipments
Office Equipments
Computers
Vehicles
Wind Turbines
Other Fixed Assets
Less: Impairment of Assets
Net Block
Goodwill
Technical Know-how
Leasehold Land
Freehold Land
Railway Sidings
Buildings
Ponds & Reservoirs
Plant and Machinery
Ships / Vessels
Factory Equipments
Office Equipments
Computers
Vehicles
Wind Turbines
Other Fixed Assets
Lease Adjustment
Capital Work in Progress
Capital Advances
Pre-operative Expenditure
Development Expenses
Assets in Transit
Other Capital Work in Progress
Investments
Quoted Government Securities
Unquoted Government Securities
Quoted Equity
Unquoted Equity
Quoted Debentures/Bonds
Unquoted Debentures/Bonds
Quoted Units
Unquoted Units
Preference Shares
Joint Venture / Partnerships
Application Money
Other Investments
Less : Prov.for dimunition in value of investment
Current Assets, Loans & Advances
Inventories
Raw Materials
Work-in Progress
Contract WIP / Site under development
Finished Goods
Stores and Spares
Investment as Stock_in_Trade
Stock on hire
Packing Materials
Goods-in transit
Other Inventory
Sundry Debtors
Debtors more than Six months
Debtors Others
Less : Provisions for Doubtful Debts
Cash and Bank
Balance with Bank
Term Deposit with Banks
Cash in hand / others
Loans and Advances
Bills Receivable
Loans to Subsidiary
Loans to Group / Associate Companies
Loans to Others
Deposits with Government
Intercorporate Deposits
Deposits Others
Advance Tax
Pre-paid expenses
Advances to suppliers
Advances for capital goods
Advances recoverable in cash or kind
Less : Provision for Doubtful Advances
Interest Accrued on Investments
Application money pending allotment
Other Current Assets
Total Current Assets
Less : Current Liabilities and Provisions
Current Liabilities
Sundry Creditors
Creditors for Goods
Creditors for Capital Goods
Creditors for Finance
Creditors for Others
Acceptances
Application Money
Warrants Application Money
Bank Overdraft / Short term credit
Advances from Customers / Credit balances
Due to Subsidiary / Group Companies
Trade and Other deposits
Unclaimed Dividend
Interest Accrued But Not Due
Other Liabilities
Provisions
Provision for Tax
Provision for Fringe Benefit Tax
Provision for Corporate Dividend Tax
Provision for Gratuity
Provision for Dividend
Proposed Equity Dividend
Provision for Contingencies
Provision for depreciation in investment
Other Provisions
Total Current Liabilities
Net Current Assets
Miscellaneous Expenses not written off
Discount on issue of shares
Discount on issue of Debentures
Preliminary Expenses
Deferred revenue expenses
Pre-operative/Trial run Expenses
Promoter's Expenses
Debenture/Share Issue expenses
Royalty/Liscense fees/ Technical Knowhow
Financial charges / Expenses not written off
Other Miscellaneous expenditure not written off
Less: Misc.Expenditure written off during the year
Deferred Tax Assets
Deferred Tax Liability
Net Deferred Tax
Total Assets
Contingent Liabilities
Claims not acknowledged as debt
Guarantees undertaken
Letter of Credit
Bills Discounted
Disputed Sales Tax
Disputed Income Tax
Disputed Excise Duty
Other Disputed Claims
Uncalled Liability on Shares
Others
Estimated Capital Contracts Remaining

COMPANY/FINANCE/CASH FLOW/5120/ANG Inds¤CmbDetail»1
Cash Flow Summary

Cash and Cash Equivalents at Beginning of the year
Net Cash from Operating Activities
Cash Flow From Operating Activities
Net Profit before Tax & Extraordinary Items
Adjustment For
Depreciation
Interest (Net)
Dividend Received
P/L on Sales of Assets
P/L on Sales of Invest
Prov. & W/O (Net)
P/L in Forex
Fin. Lease & Rental Chrgs
Others
Total Adjustments (PBT & Extraordinary Items)
Op. Profit before Working Capital Changes
Adjustment For
Trade & 0th receivables
Inventories
Trade Payables
Loans & Advances
Investments
Net Stock on Hire
Leased Assets Net of Sale
Trade Bill(s) Purchased
Change in Borrowing
Change in Deposits
Others
Total (OP before Working Capital Changes)
Cash Generated from/(used in) Operations
Interest Paid(Net)
Direct Taxes Paid
Advance Tax Paid
Others
Total-others
Cash Flow before Extraordinary Items
Extraordinary Items
Excess Depreciation W/b
Premium on Lease of land
Payment Towards VRS
Prior Year 's Taxation
Gain on Forex Exch. Tran
Others
Net Cash Used in Investing Activities
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets
Sale of Fixed Assets
capital WIP
Capital Subsidy Recd
Financial/Capital Investment :
Purchase of Investments
Sale of Investments
Investment Income
Interest Received
Dividend Received
Invest.In Subsidiaires
Loans to Subsidiaires
Investment in Group Cos
Issue of Sh. on Acqu. of Cos
Canc. of Invest. in Cos Acq.
Acquisition of Companies
Inter Corporate Deposits
Others
Net Cash Used in Financing Activities
Cash Flow From Financing Activities
Proceeds:
Proceeds from Issue of shares (incl share premium)
Proceed from Issue of Debentures
Proceed from 0ther Long Term Borrowings
Proceed from Bank Borrowings
Proceed from Short Tem Borrowings
Proceed from Deposits
Share Application Money
Cash/Capital Investment Subsidy
Loans from a Corporate Body
Payments:
Share Application Money Refund
On Redemption of Debenture
Of the Long Tem Borrowings
Of the short term Borrowings
Of financial Liabilities
Dividend Paid
Shelter Assistance Reserve
Interest Paid
Others
Net Cash Used in Financing Activities
Net Inc/(Dec) in Cash and Cash Equivalent
Cash and Cash Equivalents at End of the year
Free Cash Flow Forecasts
Particulars / Rs in mn FY'10E FY'11E FY'12E FY'13E
EBIT #REF! 45.8 68.0 78.2
NOPLAT #DIV/0! #DIV/0! #DIV/0! 58.7
Depreciation #REF! 8.0 10.0 10.6
FCF from Operation #DIV/0! #DIV/0! #DIV/0! 69.3
CAPEX 0.0 10.0 20.0 100.0
Increase in WC #REF! 19.4 53.6 -530.0
FCFF #DIV/0! #DIV/0! #DIV/0! 499.3
Key assumptions Sensitivity Analysis

Cost of Debt % (Kd) 345.0 WACC %
Tax rate % 35 Terminal growth (%) 14.0
Effective cost of Debt % 231.15 3.0 #DIV/0!
Risk free rate % 7.5 4.0 #DIV/0!
Risk premium % 6.5 5.0 #DIV/0!
Beta 1
Cost of Equity % ( Ke) 14.0
WACC (%) #DIV/0!
Terminal Growth rate (%) 4.0
Value per share Rs in mn

Terminal Value #DIV/0!
PV of Terminal Value #DIV/0!
PV of FCF #DIV/0!
Total Firm Value #DIV/0!
Net Debt #REF!
Shareholders value #DIV/0!
No of Shares 0.0
Value per share #DIV/0!
Workings (1) Workings (2) Current

Debt (%) #DIV/0! No of shrs (mn) 0.0
Equity (%) #DIV/0! CMP 700.0
Levered Beta M.V of Equity (Rs in mn) 0.0
Unlevered Beta Debt (Rs in mn) 0.0
WACC (in terminal years) Total (Rs in mn) 0
WACC (upto 2008)
Debt/Equity (currently)
Debt/Equity (transition phase)
Levered Beta (transition phase)
FY'14E FY'15E FY'16E FY'17E
90.0 103.5 119.0 136.9
67.5 77.6 89.3 102.6
11.2 11.9 12.6 13.4
78.7 89.5 101.9 116.0
100.0 100.0 100.0 100.0
-550.0 -500.0 -550.0 -500.0
528.7 489.5 551.9 516.0
CC %
#DIV/0! 15.0
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
Transition period
Cash Flow Statement FY05 FY06 FY07 FY08 FY09
Particulars
Profit Before Tax - - - - -
Tax - non deferred - - - - -
Profit after tax - - - - -
Deferred Tax - - - - -
Depreciation - - - - -
Inc/Dec in Net Working Capital - - - - -
Operating Cash Flow - - - - -
Capex - - - - -
Free Cash flow - - - - -
Cash Flow / Share #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Inc/(Dec) in Investments - - - - -
Cash flow from Investments - - - - -
Dividend+dividend tax - - - - -
Increase/Dec in capital - - - - -
other adjustments (reserves)
Inc/Dec in loan funds - - - - -
Cash flow from Financing - - - - -
Opening cash balance - - - - -

Total cash flow - - - - -
Closing cash balance - - - - -
- - - - -
- - - - -
Commercial Vehicles 318,430 351,041 467,765 490,494 384,122

10% 33% 5% -22%
FY10E FY11E FY12E
#REF! 43.9 66.0

#REF! 3.1 4.6
#REF! 40.9 61.4
(50.4) 25.4 21.3
#REF! 8.0 10.0
#REF! #REF! 34.2
#REF! #REF! 58.5
- 10.0 20.0
#REF! #REF! 38.5
#REF! #REF! #DIV/0!
3,500.0 (3,497.8) 0.6
3,500.0 (3,487.8) 20.6
- - -
- - -
- (15.0) 5.0
- (15.0) 5.0
- #REF! #REF!
#REF! #REF! 42.9
#REF! #REF! #REF!
#REF! 2.3 21.9
#REF! #REF! #REF!
SHARE PRICE - SHARE EPS
PR PE 10x 12x 15x 20x 22x
Close Price
Apr-03 68
Apr-03 72
Apr-03 70.05
Apr-03 70.05
Apr-03 68.9
Apr-03 66.5
Apr-03 70.1
Apr-03 70.9
Apr-03 74
Apr-03 70
Apr-03 70
Apr-03 70.6
Apr-03 70.1
Apr-03 75.5
Apr-03 71.95
Apr-03 71.45
Apr-03 71.1
Apr-03 70.5
Apr-03 71.15
Apr-03 71.5
May-03 71.4
May-03 73.5
May-03 71.85
May-03 75
May-03 75
May-03 76
May-03 77
May-03 76
May-03 77.85
May-03 77.5
May-03 77
May-03 77.6
May-03 79
May-03 78.25
May-03 81.65
May-03 81.25
May-03 81.35
May-03 80.2
May-03 82.15
May-03 90.35
May-03 92.85
Jun-03 90.15
Jun-03 88
Jun-03 87.6
Jun-03 87.9
Jun-03 89.5
Jun-03 87.4
Jun-03 87
Jun-03 89
Jun-03 90
Jun-03 89.05
Jun-03 89.75
Jun-03 87.05
Jun-03 87.3
Jun-03 87.1
Jun-03 87.4
Jun-03 87.5
Jun-03 92.25
Jun-03 95.2
Jun-03 98.1
Jun-03 97.65
Jun-03 96
Jul-03 92
Jul-03 90.45
Jul-03 91
Jul-03 90.4
Jul-03 88.55
Jul-03 88.6
Jul-03 89.9
Jul-03 90
Jul-03 88.85
Jul-03 89.5
Jul-03 89
Jul-03 90.7
Jul-03 91.95
Jul-03 92.9
Jul-03 95
Jul-03 92.2
Jul-03 93.55
Jul-03 93.15
Jul-03 97.6
Jul-03 100.4
Jul-03 110.4
Jul-03 113.2
Jul-03 118.85
Aug-03 120.5
Aug-03 121.2
Aug-03 116.45
Aug-03 116
Aug-03 116
Aug-03 113.55
Aug-03 111
Aug-03 107.75
Aug-03 109.8
Aug-03 110.7
Aug-03 110.25
Aug-03 104
Aug-03 109
Aug-03 107.55
Aug-03 107.3
Aug-03 105
Aug-03 107.55
Aug-03 107.05
Aug-03 108.05
Aug-03 107.75
Sep-03 109.55
Sep-03 112.9
Sep-03 116.05
Sep-03 122.7
Sep-03 124.55
Sep-03 121.65
Sep-03 118.8
Sep-03 121.4
Sep-03 124.35
Sep-03 119.1
Sep-03 118.25
Sep-03 121.3
Sep-03 117.8
Sep-03 116.4
Sep-03 117.1
Sep-03 116.65
Sep-03 121.05
Sep-03 118.15
Sep-03 117
Sep-03 122.4
Sep-03 125.4
Sep-03 122
Oct-03 121
Oct-03 130.9
Oct-03 127.8
Oct-03 129
Oct-03 122.35
Oct-03 121.5
Oct-03 121.95
Oct-03 122
Oct-03 118.15
Oct-03 118.8
Oct-03 115
Oct-03 112
Oct-03 116.5
Oct-03 117.75
Oct-03 115
Oct-03 115
Oct-03 117.7
Oct-03 114.4
Oct-03 111.95
Oct-03 114.5
Oct-03 113.1
Oct-03 114
Oct-03 125.35
Nov-03 123
Nov-03 116.2
Nov-03 120.7
Nov-03 119.95
Nov-03 118.1
Nov-03 118.95
Nov-03 118
Nov-03 118.55
Nov-03 117.7
Nov-03 118.85
Nov-03 116.2
Nov-03 113.2
Nov-03 114.75
Nov-03 118
Nov-03 118.35
Nov-03 121.75
Nov-03 122.45
Nov-03 121.2
Nov-03 127.95
Nov-03 132.45
Dec-03 133.25
Dec-03 134.6
Dec-03 152.1
Dec-03 151.8
Dec-03 147.4
Dec-03 152
Dec-03 153.75
Dec-03 149
Dec-03 148.75
Dec-03 149.3
Dec-03 150.8
Dec-03 156.9
Dec-03 158.85
Dec-03 160.5
Dec-03 160.35
Dec-03 162.2
Dec-03 152.25
Dec-03 148.5
Dec-03 150.1
Dec-03 173
Dec-03 171.25
Dec-03 168.25
Jan-04 165.5
Jan-04 173.25
Jan-04 168.05
Jan-04 161.15
Jan-04 162.95
Jan-04 161.15
Jan-04 163.35
Jan-04 158.05
Jan-04 155.25
Jan-04 153.4
Jan-04 135.45
Jan-04 141.05
Jan-04 152.6
Jan-04 151.95
Jan-04 148.1
Jan-04 144.15
Jan-04 140.25
Jan-04 135.25
Jan-04 139.7
Jan-04 138.75
Jan-04 133.05
Feb-04 135.25
Feb-04 132.35
Feb-04 137.65
Feb-04 138.85
Feb-04 137.7
Feb-04 138.45
Feb-04 140.15
Feb-04 141
Feb-04 138
Feb-04 137.9
Feb-04 131.3
Feb-04 131.95
Feb-04 131.1
Feb-04 131.25
Feb-04 132.55
Feb-04 129.45
Feb-04 127
Feb-04 127.5
Feb-04 132.55
Mar-04 132.3
Mar-04 132.35
Mar-04 130
Mar-04 126.05
Mar-04 124.95
Mar-04 122.25
Mar-04 120.5
Mar-04 123.35
Mar-04 120
Mar-04 121.15
Mar-04 120.2
Mar-04 120.9
Mar-04 118.05
Mar-04 120.3
Mar-04 119.95
Mar-04 122.85
Mar-04 119.65
Mar-04 122.2
Mar-04 126.1
Mar-04 127.5
Mar-04 127.2
Mar-04 126.95
Apr-04 127.7
Apr-04 131.15
Apr-04 129.5
Apr-04 125.65
Apr-04 123.75
Apr-04 123
Apr-04 128.4
Apr-04 130.45
Apr-04 128.9
Apr-04 131.3
Apr-04 132.2
Apr-04 132.45
Apr-04 128
Apr-04 131.3
Apr-04 133.55
Apr-04 134.95
Apr-04 133
Apr-04 132.2
Apr-04 133.2
Apr-04 134.9
May-04 134.25
May-04 138.45
May-04 135.75
May-04 135.8
May-04 137.7
May-04 128.9
May-04 119
May-04 123.5
May-04 130
May-04 130.8
May-04 133.45
May-04 134.85
May-04 137.05
May-04 137.35
May-04 138.95
May-04 132.65
May-04 122.75
May-04 123.3
May-04 127.35
May-04 127.3
May-04 129.25
Jun-04 131
Jun-04 132.8
Jun-04 132.4
Jun-04 131.65
Jun-04 133.55
Jun-04 130.65
Jun-04 130.2
Jun-04 132.7
Jun-04 132.2
Jun-04 132.45
Jun-04 128
Jun-04 126.15
Jun-04 125
Jun-04 123.5
Jun-04 130.75
Jun-04 128.25
Jun-04 130.1
Jun-04 130
Jun-04 131.05
Jun-04 128.5
Jun-04 128.5
Jun-04 131.25
Jul-04 132.1
Jul-04 126.1
Jul-04 129
Jul-04 130
Jul-04 130
Jul-04 132.7
Jul-04 131.4
Jul-04 133.3
Jul-04 141
Jul-04 140.05
Jul-04 143.95
Jul-04 142.55
Jul-04 138
Jul-04 134.85
Jul-04 133.35
Jul-04 133.35
Jul-04 135.65
Jul-04 133.85
Jul-04 136.7
Jul-04 135.05
Jul-04 137.7
Jul-04 139.95
Aug-04 133.65
Aug-04 134.5
Aug-04 133.1
Aug-04 130.15
Aug-04 130.5
Aug-04 128.35
Aug-04 130
Aug-04 130
Aug-04 129.95
Aug-04 127.75
Aug-04 127.45
Aug-04 127.05
Aug-04 127
Aug-04 125.7
Aug-04 125
Aug-04 126.55
Aug-04 133.7
Aug-04 144.95
Aug-04 152.35
Aug-04 148.9
Aug-04 145.05
Aug-04 152
Sep-04 162.45
Sep-04 178.35
Sep-04 180.5
Sep-04 179.95
Sep-04 172.35
Sep-04 169.65
Sep-04 168.35
Sep-04 175.95
Sep-04 168.3
Sep-04 166.2
Sep-04 169.85
Sep-04 169.65
Sep-04 166.95
Sep-04 169.95
Sep-04 173.65
Sep-04 175.05
Sep-04 183.6
Sep-04 186.6
Sep-04 185.15
Sep-04 179.25
Sep-04 176.45
Sep-04 174.3
Oct-04 172.35
Oct-04 172.6
Oct-04 173.45
Oct-04 170
Oct-04 168.85
Oct-04 168.95
Oct-04 166.8
Oct-04 167.05
Oct-04 183.75
Oct-04 191.2
Oct-04 187.3
Oct-04 185.15
Oct-04 190.75
Oct-04 203.4
Oct-04 202.1
Oct-04 208.95
Oct-04 204.5
Oct-04 206.8
Oct-04 207
Oct-04 199.9
Nov-04 198.35
Nov-04 196.85
Nov-04 204.25
Nov-04 224.65
Nov-04 247.1
Nov-04 250.3
Nov-04 255.45
Nov-04 261.65
Nov-04 243.65
Nov-04 247.05
Nov-04 249
Nov-04 248.1
Nov-04 244.45
Nov-04 241.65
Nov-04 240
Nov-04 236.3
Nov-04 238.9
Nov-04 246.8
Nov-04 271.3
Nov-04 298.4
Dec-04 269
Dec-04 256.55
Dec-04 257.15
Dec-04 271.1
Dec-04 274.55
Dec-04 266.15
Dec-04 268.35
Dec-04 268.15
Dec-04 262.9
Dec-04 264.5
Dec-04 267.55
Dec-04 268.4
Dec-04 264.8
Dec-04 262.75
Dec-04 260.25
Dec-04 256.5
Dec-04 256.4
Dec-04 258.35
Dec-04 260.1
Dec-04 264.45
Dec-04 270.6
Dec-04 272.95
Dec-04 288.45
Jan-05 299.35
Jan-05 327.1
Jan-05 307.1
Jan-05 290.3
Jan-05 319.3
Jan-05 316.3
Jan-05 313.55
Jan-05 312.3
Jan-05 306.35
Jan-05 305.45
Jan-05 293.8
Jan-05 301.9
Jan-05 307.25
Jan-05 318.45
Jan-05 316.55
Jan-05 320
Jan-05 319.95
Jan-05 323.95
Jan-05 318.15
Feb-05 311.15
Feb-05 334.15
Feb-05 344.5
Feb-05 339.25
Feb-05 331.95
Feb-05 328.75
Feb-05 325.25
Feb-05 317
Feb-05 319.9
Feb-05 314.5
Feb-05 312.3
Feb-05 306
Feb-05 310.5
Feb-05 311.7
Feb-05 307.45
Feb-05 311.85
Feb-05 316
Feb-05 314.05
Feb-05 321.2
Feb-05 330.5
Mar-05 314.15
Mar-05 319.4
Mar-05 316.8
Mar-05 324.45
Mar-05 325.95
Mar-05 329.85
Mar-05 321.7
Mar-05 325
Mar-05 321.2
Mar-05 319
Mar-05 314.15
Mar-05 310.05
Mar-05 308.05
Mar-05 295.2
Mar-05 298.65
Mar-05 290
Mar-05 290
Mar-05 293.4
Mar-05 298.4
Mar-05 295.1
Mar-05 290.35
Mar-05 295.55
Apr-05 288.35
Apr-05 287
Apr-05 283.05
Apr-05 284.4
Apr-05 281.25
Apr-05 275.8
Apr-05 271.1
Apr-05 277.6
Apr-05 280.2
Apr-05 282.9
Apr-05 284.5
Apr-05 283.75
Apr-05 284.8
Apr-05 286.4
Apr-05 276.85
Apr-05 265.6
Apr-05 254.55
Apr-05 266.05
Apr-05 269.5
Apr-05 282.55
May-05 282.45
May-05 282.3
May-05 290.9
May-05 287.75
May-05 290
May-05 291.65
May-05 285.55
May-05 284.65
May-05 279.6
May-05 280
May-05 284.15
May-05 281
May-05 280.3
May-05 280.2
May-05 286.9
May-05 293.35
May-05 284.45
May-05 290.35
May-05 293.9
May-05 291.9
May-05 296.1
May-05 301.5
Jun-05 302.6
Jun-05 303.55
Jun-05 306.3
Jun-05 308
Jun-05 317.85
Jun-05 313.95
Jun-05 314.45
Jun-05 313.95
Jun-05 306.95
Jun-05 302.55
Jun-05 289.65
Jun-05 286.95
Jun-05 289.65
Jun-05 290.55
Jun-05 295.3
Jun-05 295.1
Jun-05 290.3
Jun-05 294.7
Jun-05 294.25
Jun-05 294.9
Jun-05 284.75
Jun-05 283.75
Jun-05 284.05
Jul-05 283.7
Jul-05 280.25
Jul-05 287.65
Jul-05 285.05
Jul-05 299.95
Jul-05 296.35
Jul-05 312.7
Jul-05 315
Jul-05 323.8
Jul-05 306.8
Jul-05 300.3
Jul-05 301.6
Jul-05 309.4
Jul-05 302.55
Jul-05 305.5
Jul-05 302.9
Jul-05 299.6
Jul-05 301.9
Jul-05 310.35
Jul-05 322.75
Aug-05 354.2
Aug-05 340.1
Aug-05 341
Aug-05 345.05
Aug-05 363.7
Aug-05 359.2
Aug-05 347.45
Aug-05 347.2
Aug-05 343.2
Aug-05 343.35
Aug-05 339.9
Aug-05 339.85
Aug-05 343.45
Aug-05 344
Aug-05 345.9
Aug-05 340.9
Aug-05 344.25
Aug-05 345.85
Aug-05 344.95
Aug-05 346.15
Aug-05 345.85
Aug-05 365.9
Sep-05 369.5
Sep-05 355.1
Sep-05 350.7
Sep-05 353.95
Sep-05 350.4
Sep-05 361.1
Sep-05 363.65
Sep-05 364.55
Sep-05 369.05
Sep-05 355.85
Sep-05 332.4
Sep-05 335.1
Sep-05 340.25
Sep-05 347.6
Sep-05 344.55
Sep-05 343.3
Sep-05 343.25
Sep-05 337.35
Sep-05 339.5
Sep-05 349.55
Sep-05 341.7
Oct-05 345
Oct-05 345
Oct-05 339
Oct-05 339.9
Oct-05 322.7
Oct-05 313
Oct-05 318.05
Oct-05 297.4
Oct-05 296.1
Oct-05 298.75
Oct-05 318.65
Oct-05 324.75
Oct-05 321.65
Oct-05 312.8
Oct-05 302.85
Oct-05 295.85
Oct-05 304.65
Oct-05 299.65
Oct-05 293.05
Oct-05 293.6
Nov-05 297.8
Nov-05 297.65
Nov-05 300.55
Nov-05 301.25
Nov-05 299.8
Nov-05 299.55
Nov-05 299.65
Nov-05 295
Nov-05 296.05
Nov-05 296.2
Nov-05 296.25
Nov-05 294.45
Nov-05 295
Nov-05 297
Nov-05 313.4
Nov-05 310.25
Nov-05 306.25
Nov-05 309.9
Nov-05 316.5
Nov-05 324.6
Dec-05 320.6
Dec-05 321.25
Dec-05 323
Dec-05 319.75
Dec-05 322.2
Dec-05 321.3
Dec-05 316.15
Dec-05 323.05
Dec-05 328.6
Dec-05 328.35
Dec-05 330.8
Dec-05 330.35
Dec-05 328.45
Dec-05 330.45
Dec-05 331.1
Dec-05 331
Dec-05 332.65
Dec-05 331.2
Dec-05 333.35
Dec-05 337.3
Dec-05 337.7
Dec-05 344.55
Jan-06 344.05
Jan-06 341.6
Jan-06 343.65
Jan-06 335.55
Jan-06 344.2
Jan-06 342.6
Jan-06 341.15
Jan-06 337.25
Jan-06 350.05
Jan-06 355.5
Jan-06 354
Jan-06 329
Jan-06 321.75
Jan-06 324.05
Jan-06 325.5
Jan-06 325.25
Jan-06 325
Jan-06 320.55
Jan-06 316.3
Jan-06 341.2
Feb-06 334.1
Feb-06 335.7
Feb-06 337.2
Feb-06 368.55
Feb-06 364.1
Feb-06 368.8
Feb-06 382.15
Feb-06 363.3
Feb-06 371.6
Feb-06 365.55
Feb-06 361
Feb-06 365.65
Feb-06 353.35
Feb-06 357.5
Feb-06 368.45
Feb-06 374.1
Feb-06 389.9
Feb-06 384.5
Feb-06 381.25
Mar-06 386.5
Mar-06 385.85
Mar-06 379.8
Mar-06 384.05
Mar-06 380.25
Mar-06 389.4
Mar-06 392.7
Mar-06 380.9
Mar-06 378.9
Mar-06 374.75
Mar-06 362.05
Mar-06 359.95
Mar-06 360.2
Mar-06 372.95
Mar-06 366.05
Mar-06 363.7
Mar-06 367.2
Mar-06 364.1
Mar-06 364.5
Mar-06 366.1
Mar-06 366.85
Mar-06 363.75 10.1
406.65
25x
FY03 FY04 FY05 FY06 FY07 FY08 FY09 FY10
0.00 1.35 3.03 10.10 #DIV/0! #DIV/0! #DIV/0! 13.00
124.4% 233.3% #DIV/0! #DIV/0! #DIV/0! #DIV/0!
One Year Foward PE Band

450
400
350
300
250
200
150
100
50
0
Mar-07
May-07
Jul-07
Sep-07
Dec-07
Feb-08
Apr-08
Jun-08
Sep-08
Jan-09
Mar-09
May-09
Jul-09
Jan-07
Apr-07
Jun-07
Aug-07
Oct-07
Nov-07
Jan-08
Mar-08
May-08
Jul-08
Aug-08
Oct-08
Nov-08
Dec-08
Feb-09
Apr-09
Jun-09
Aug-09
Close Price 10x 12x 15x 20x
22x 25x
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0! 1009 761 248
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Aug-08
Sep-08
Oct-08
12x
Nov-08
ard PE Band
Dec-08
Jan-09
Feb-09
15x
Mar-09
24.23529
412
Apr-09 17
May-09
Jun-09
20x
Jul-09
Aug-09
255
Sep-09
Oct-09
Nov-09
Dec-09
-38.1%
Jan-10

Model Format

Загружено:

Сведения о документе

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Model Format

Загружено:

Авторское право:

Доступные форматы

FINANCIAL MODEL OF KAVE

Prepared by : Shivani Mehra

BALANCE SHEET FY08 FY09 FY10

BRIEF FINANCIALS 2007A 2008A 2009E

RESULTS TABLE (INR in crs)

Kaveri Seed Company Limited - Outcome of Annual General Meeting

Seed cos’ sales rise 50 per cent

For Reprint Rights: timescontent.com

Kaveri Seed Company Limited - Demise

Kaveri Seed Company's director passed away

Other announcement of Kaveri Seed Company Ltd

Kaveri Seed Company Limited - AGM/Book Closure

Dividend subject to approval of members for the financial year 2009-10.

Sales rise 47.95% to Rs 148.04 crore

Agriculture stocks in demand on revival of monsoon

Agriculture related stocks advance as monsoon covers entire country

Kaveri Seed Company Limited - Dividend

Kaveri Seed Company recommends dividend

Sales decline 30.98% to Rs 12.70 crore

Kaveri Seed Company to announce financial results

Board meeting on 25 May 2010

Other announcement of Kaveri Seed Company Ltd

Kaveri Seed Company Limited - Publish Audited Results

Kaveri Seed Company Limited - Results of Postal Ballot

Other announcement of Kaveri Seed Company Ltd

Kaveri Seed Company Limited - Notice of Postal Ballot

Other announcement of Kaveri Seed Company Ltd

Board decision of Kaveri Seed Company Ltd

inter alia, has transacted the following:

Incorporate a 100% wholly owned Subsidiary Company:

Kaveri Seed Company's committee approves grant of stock options

This was approved at the committee meeting held on 28 January 2010.

Sales rise 13.00% to Rs 22.60 crore

Jaiprakash Associates may see action

The board of Jaiprakash Associates approved a one-for-two bonus share issue.

Kaveri Seed Company Limited - Outcome of Board Meeting

Sales rise 58.09% to Rs 26.78 crore

Other announcement of Kaveri Seed Company Ltd

rter ended March 2009. Sales declined

d March 2009. Sales rose 31.77% to Rs

One Year Foward PE Band

Particulars FY05 FY06 FY07 FY08 FY09 FY10

Equity Share Capital - - - - - -

Deffered Tax Liability - - - - - -

Capital Work - in - Progress - - - - - -

Total Current Assets - - - - - -

Total Current Liabilities - - - - - -

Net Current Assets - - - - - -

Deffered Tax Asset - - - - - -

Misscellaneous Expenditure Written Off - - - - - -

Particulars FY05 FY06 FY07 FY08 FY09 FY10

Gross Operating Sales - - - - - -

Operating Profit (NOS- TE) - - - - - -

PBT -.0 -.0 -.0 -.0 -.0 -.0

Profit/Loss of Associate Company - - - - -

Net Profit After Tax and Minority Interest - - - - - -

Extraordinary Items - - - - -.0 -.0

P&L brought forward from previous year - - - - - -

P&L carried down - - - - - -

Gross Profit Margin #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

EPS #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

PRICE 331.7 331.7 331.7 331.7 331.7 331.7

Particulars FY05 FY06 FY07 FY08 FY09 FY10

TOTAL RAW MATERIAL COST (STANDALONE) - - - - - -