Cash From Operating Activity
-5,340.66
-9,399.62
-7,305.16
87.65
1,830.71
7,319.74
8,599.90
11,380.78
5,692.83
4,132.38
PBT
54,319.69
50,124.20
44,181.47
43,562.22
0.00
0.00
0.00
0.00
0.00
0.00
Adjustment
-58,117.53
-57,667.69
-49,909.58
-41,772.32
3,328.96
8,562.78
9,501.62
12,208.92
6,575.43
4,943.33
Changes in Working Capital
-31.08
-96.25
-30.30
-199.09
-1.81
-5.29
-3.05
1.94
-8.51
1.21
Cash after chg. in Working capital
-3,828.92
-7,639.74
-5,758.41
1,590.82
3,327.15
8,557.48
9,498.57
12,210.86
6,566.92
4,944.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,511.74
-1,759.88
-1,546.75
-1,503.17
-1,496.44
-1,237.74
-898.67
-830.08
-874.08
-812.16
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
7,557.37
6,861.31
7,413.52
-1,146.95
-815.35
-5,089.82
-10,802.19
-7,562.79
-5,391.75
-698.95
Net Fixed Assets
41.53
-57.02
-193.42
-171.95
-51.96
-22.72
-50.03
-67.53
-240.04
-49.46
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
7,515.84
6,918.33
7,606.94
-975.00
-763.39
-5,067.10
-10,752.16
-7,495.26
-5,151.71
-649.49
Cash from Financing Activity
-170.60
1,422.71
-87.85
-112.34
-319.16
1,204.55
-405.28
-843.15
-1,187.73
-993.92
Net Cash Inflow / Outflow
2,046.11
-1,115.60
20.51
-1,171.64
696.20
3,434.47
-2,607.57
2,974.84
-886.64
2,439.52
Opening Cash & Equivalents
7,878.27
8,993.87
8,973.36
10,144.99
9,448.79
6,014.32
8,621.87
5,647.05
6,533.69
4,094.24
Closing Cash & Equivalent
9,924.42
7,878.27
8,993.87
8,973.36
10,144.99
9,448.79
6,014.32
8,621.87
5,647.05
6,533.69
|