Cash From Operating Activity
22,502.47
15,598.15
10,725.18
6,881.61
5,540.01
9,703.05
7,370.31
9,870.66
6,740.63
6,238.87
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Adjustment
26,560.22
20,941.24
13,714.47
11,238.82
6,597.36
10,562.34
8,287.26
10,804.91
7,470.55
6,822.76
Changes in Working Capital
-29.23
-38.14
91.36
-25.12
-19.12
21.91
1.10
-38.31
10.54
-8.80
Cash after chg. in Working capital
26,530.99
20,903.10
13,805.83
11,213.70
6,578.24
10,584.24
8,288.36
10,766.60
7,481.09
6,813.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4,028.52
-5,304.95
-3,080.65
-4,332.09
-1,038.23
-881.19
-918.05
-895.94
-740.45
-575.09
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-23,752.55
-13,621.65
-13,631.76
-10,072.42
-1,401.66
-8,995.29
-7,782.02
-10,185.59
-4,422.69
-5,106.26
Net Fixed Assets
-236.23
-205.37
-66.49
-239.56
8.79
-34.69
-32.81
-21.16
-25.48
20.44
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
-23,516.32
-13,416.28
-13,565.27
-9,832.86
-1,410.45
-8,960.60
-7,749.21
-10,164.43
-4,397.21
-5,126.70
Cash from Financing Activity
-274.64
1,607.47
-403.39
1,984.71
-237.90
678.29
37.97
-337.17
-196.35
-235.58
Net Cash Inflow / Outflow
-1,524.72
3,583.97
-3,309.97
-1,206.10
3,900.45
1,386.05
-373.74
-652.10
2,121.60
897.03
Opening Cash & Equivalents
11,072.28
7,488.31
10,798.28
12,004.38
7,161.03
5,774.98
6,148.73
6,800.82
4,679.22
3,782.19
Closing Cash & Equivalent
9,547.56
11,072.28
7,488.31
10,798.28
11,061.47
7,161.03
5,774.98
6,148.73
6,800.82
4,679.22
|