Scribd
Upload
49 views18 pages

Narration Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Trailing Best Case Worst Case

- The document shows quarterly financial data for an oil and natural gas company over multiple years, including metrics like sales, expenses, operating profit, net profit, and equity. - Key metrics like sales, operating profit, and net profit fluctuated from quarter to quarter and year to year but generally trended upward over the 10-year period shown. - Equity also increased steadily over time as reserves and retained earnings grew.

Uploaded by

VishalPandey
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
49 views18 pages

Narration Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Trailing Best Case Worst Case

- The document shows quarterly financial data for an oil and natural gas company over multiple years, including metrics like sales, expenses, operating profit, net profit, and equity. - Key metrics like sales, operating profit, and net profit fluctuated from quarter to quarter and year to year but generally trended upward over the 10-year period shown. - Equity also increased steadily over time as reserves and retained earnings grew.

Uploaded by

VishalPandey
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 18

Sales 94% 114% 112% 108% 101% 99% 94% 100% 109%

Expenses 103% 114% 82% 124% 102% 102% 92% 100% 100%
Operating Profit 9% 93% 4238% 66% 96% 82% 107% 101% 165%
Net profit 104% 113% 133% 83% 106% 80% 91% 111% 111%
OIL & NATURAL GAS CORPN LTD SCREENER.IN

Narration Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Trailing Best Case Worst Case 1.01
Sales 63,568.96 59,963.78 68,316.17 76,488.02 82,970.05 83,890.27 82,870.96 77,542.72 77,698.48 84,963.08 102,167.71 102,167.71 85,449.27 1.03
Expenses 57,517.79 59,439.81 67,830.98 55,925.50 69,359.33 70,865.85 72,236.52 66,140.50 66,225.95 66,037.94 54,891.02 54,891.02 73,426.17 1.02
Operating Profit 6,051.17 523.97 485.19 20,562.52 13,610.72 13,024.42 10,634.44 11,402.22 11,472.53 18,925.14 47,276.69 47,276.69 12,023.09 1.14
Operating Profit % 9.52 0.87 0.71 26.88 16.40 15.53 12.83 14.70 14.77 22.27 46.27 46.27 14.07 1.10
Other Income 5,378.04 4,186.69 3,406.85 7,593.52 5,393.67 6,711.90 5,367.22 3,889.79 7,676.34 7,883.55 7,956.88 - - 1.04
Other Income % 89% 799% 702% 37% 40% 52% 50% 34% 67% 42% 17% 0% 0% 0.92
EBIDT 11,429.21 4,710.66 3,892.04 28,156.04 19,004.39 19,736.32 16,001.66 15,292.01 19,148.87 26,808.69 55,233.57 47,276.69 12,023.09 1.10
EBIDT % 17.98 7.86 5.70 36.81 22.91 23.53 19.31 19.72 24.65 31.55 54.06 46.27 14.07 1.06
Depreciation 1,443.43 1,220.07 2,239.72 7,495.92 8,373.57 10,607.26 11,267.96 11,099.92 12,189.54 14,470.17 14,919.54 14,919.54 14,919.54 1.29
Interest 118.92 14.42 25.11 34.83 27.64 0.36 2.79 1,324.13 1,221.74 1,508.47 2,281.83 2,281.83 2,281.83 1.33
Interest Coverage Ratio 50.88 36.34 19.32 590.37 492.43 36,178.94 3,811.63 8.61 9.39 12.55 20.72 20.72 5.27 0.86
Profit before tax 23,978.74 24,981.60 27,616.37 36,642.56 30,544.33 32,431.94 26,555.23 23,598.85 25,215.51 28,892.48 38,032.20 30,075.32 -5,178.28 1.02
Profit before tax % 37.72 41.66 40.42 47.91 36.81 38.66 32.04 30.43 32.45 34.01 37.23 29.44 -6.06 0.99
Tax 7,852.42 8,214.04 8,692.37 11,519.64 9,618.63 10,337.13 8,822.28 7,458.91 7,315.54 8,947.21 12,693.92 33% 33% 1.01
Tax % 32.75 32.88 31.48 31.44 31.49 31.87 33.22 31.61 29.01 30.97 33.38 0.00 -0.01 0.99
Net profit 16,126.32 16,767.56 18,924.00 25,122.92 20,925.70 22,094.81 17,732.95 16,139.93 17,899.98 19,945.26 25,338.28 20,037.15 -3,449.94 1.02
Net profit % 25.37 27.96 27.70 32.85 25.22 26.34 21.40 20.81 23.04 23.48 24.80 19.61 -4.04 0.99
EPS 12.57 13.07 14.75 19.58 16.31 17.22 13.82 12.58 13.95 15.54 19.74 15.61 -2.69 1.02
Price to earning 11.40 13.37 13.41 9.09 13.02 12.51 15.14 11.21 13.16 11.60 7.44 10.85 7.44 1.00
Price 143.27 174.63 197.78 177.88 212.28 215.41 209.23 141.00 183.63 180.31 146.85 169.47 -19.99 1.03
#DIV/0!
RATIOS: #DIV/0!
Dividend Payout 42.44% 42.10% 39.56% 33.20% 38.84% 36.79% 45.83% 45.06% 54.13% 42.47% 1.00
OPM 9.52% 0.87% 0.71% 26.88% 16.40% 15.53% 12.83% 14.70% 14.77% 22.27% 46.27% 1.10

Price/Sales 0.23%
TRENDS: 10 YEARS 7 YEARS 5 YEARS 3 YEARS RECENT BEST WORST
Sales Growth 3.28% 3.16% 0.48% 0.83% 20.25% 20.25% 0.48%
OPM 14.07% 17.59% 16.08% 17.40% 46.27% 46.27% 14.07%
Price to Earning 11.94 11.65 11.84 10.85 7.44 10.85 7.44
Sales 103% 109% 108% 88% 99% 121% 104%
Expenses 99% 118% 157% 60% 97% 122% 129%
Operating Profit 108% 99% 49% 199% 103% 121% 77%
Net profit 118% 87% 100% 90% 132% 98% 118%
OIL & NATURAL GAS CORPN LTD SCREENER.IN

Narration Jun-16 Sep-16 Dec-16 Mar-17 Jun-17 Sep-17 Dec-17 Mar-18 Jun-18 Sep-18
Sales 17,784.75 18,395.01 20,013.95 21,714.02 19,073.54 18,964.85 22,995.88 23,969.83 27,212.83 27,989.17
Expenses 9,354.31 9,294.95 11,008.32 17,299.70 10,299.52 9,964.38 12,129.18 15,623.46 13,620.13 13,518.25
Operating Profit 8,430.44 9,100.06 9,005.63 4,414.32 8,774.02 9,000.47 10,866.70 8,346.37 13,592.70 14,470.92
Other Income 952.43 1,183.64 892.51 4,647.76 903.74 2,067.04 1,179.06 3,733.71 649.88 2,394.23
Depreciation 2,739.66 2,905.53 3,339.52 3,204.83 3,463.06 3,505.78 4,255.88 3,245.45 3,887.22 3,530.99
Interest 292.03 303.36 306.20 320.15 276.93 327.44 309.93 594.17 748.61 629.12
Profit before tax 6,351.18 7,074.81 6,252.42 5,537.10 5,937.77 7,234.29 7,479.95 8,240.46 9,606.75 12,705.04
Tax 2,118.64 2,099.89 1,900.09 1,196.92 2,053.04 2,103.55 2,465.28 2,325.34 3,462.87 4,440.43
Net profit 4,232.54 4,974.92 4,352.33 4,340.18 3,884.73 5,130.74 5,014.67 5,915.12 6,143.88 8,264.61

OPM 47% 49% 45% 20% 46% 47% 47% 35% 50% 52%
OIL & NATURAL GAS CORPN LTD SCREENER.IN

Narration Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18
Equity Share Capital 2,138.89 2,138.89 4,277.76 4,277.76 4,277.76 4,277.76 4,277.76 4,277.76 6,416.63 6,416.63
Reserves 76,596.53 85,143.71 93,226.67 108,678.97 120,175.46 132,447.25 140,323.22 161,496.92 179,121.75 186,968.05
Total Shareholder Funds 78,735.42 87,282.60 97,504.43 112,956.73 124,453.22 136,725.01 144,600.98 165,774.68 185,538.38 193,384.68
Borrowings 16,035.70 16,405.65 - 4,500.00 - - 1,393.00 - - 25,592.21
Other Liabilities 35,304.27 35,030.38 57,490.98 61,120.83 62,597.84 72,809.91 72,603.78 62,372.46 68,011.96 78,238.44
Total 130,075.39 138,718.63 154,995.41 178,577.56 187,051.06 209,534.92 218,597.76 228,147.14 253,550.34 297,215.33
Debt/Equity Ratio 0.20 0.19 0.00 0.04 0.00 0.00 0.01 0.00 0.00 0.13
Current Ratio 0.78 0.75 0.40 0.52 0.42 0.35 0.31 0.35 0.33 0.20
Net Block 10,414.38 15,648.51 18,639.54 21,680.15 27,483.48 30,279.25 31,490.73 8,600.44 9,275.82 9,363.57
Capital Work in Progress 16,765.19 15,791.03 21,724.12 26,879.28 24,891.24 25,557.79 28,579.19 33,895.80 34,955.90 35,383.59
Investments 5,090.32 5,772.03 5,182.79 5,216.24 9,173.05 17,204.31 18,124.28 39,831.03 54,149.75 85,730.80
Other Assets 97,805.50 101,507.06 109,448.96 124,801.89 125,503.29 136,493.57 140,403.56 145,819.87 155,168.87 166,737.37
Total 130,075.39 138,718.63 154,995.41 178,577.56 187,051.06 209,534.92 218,597.76 228,147.14 253,550.34 297,215.33

Working Capital 62,501.23 66,476.68 51,957.98 63,681.06 62,905.45 63,683.66 67,799.78 83,447.41 87,156.91 88,498.93
Debtors 4,083.80 3,058.64 3,994.68 6,194.82 6,863.72 8,165.67 13,578.27 5,431.42 6,476.21 7,772.64
Inventory 4,420.83 5,052.02 4,477.95 5,533.59 6,158.74 6,423.65 6,462.76 6,176.94 6,523.94 7,068.64

Debtor Days 23.45 18.62 21.34 29.56 30.19 35.53 59.80 25.57 30.42 33.39
Inventory Turnover 14.38 11.87 15.26 13.82 13.47 13.06 12.82 12.55 11.91 12.02

Return on Equity 20% 19% 19% 22% 17% 16% 12% 10% 10% 10%
Return on Capital Emp -4% -11% -15% 2% -5% -8% -10% -8% -8% -5%
OIL & NATURAL GAS CORPN LTD SCREENER.IN

Narration Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18
Cash from Operating Activity 22,272.74 20,388.01 39,338.37 35,051.31 32,201.22 37,888.02 24,963.84 39,893.85 32,787.66 37,536.85 322,321.87 1.06
Cash from Investing Activity -17,459.91 -13,237.10 -24,644.27 -25,448.98 -23,659.45 -30,550.36 -17,991.01 -32,682.71 -21,303.50 -53,730.38 -260,707.67 1.13
Cash from Financing Activity -8,134.27 -8,016.08 -11,722.63 -3,958.85 -15,447.75 -9,757.37 -8,097.63 -7,315.75 -11,455.43 16,180.47 -67,725.29 -1.08
Net Cash Flow -3,321.44 -865.17 2,971.47 5,643.48 -6,905.98 -2,419.71 -1,124.79 -104.61 28.73 -13.06 -6,111.08

Net profit 16126.32 16767.56 18924 25122.92 20925.7 22094.81 17732.95 16139.93 17899.98 19945.26 191,679.43 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
How to use it?
You can customize this workbook as you want.
You can add custom formating, add conditional formating, add your own formulas… do ANYTHING.
Please don't edit the "Data Sheet" only.

After customization, you can upload this back on Screener.


Upload on: https://www.screener.in/excel/

Download your customized workbooks now onwards.


Now whenever you will "Export to excel" from Screener, it will export your customized file.

TESTING:
This is a testing feature currently.
You can report any formula errors on the worksheet at: [email protected]
… do ANYTHING.

dalal-street.in
COMPANY NAME OIL & NATURAL GAS CORPN LTD
LATEST VERSION 2.10 PLEASE
CURRENT VERSION 2.10

META
Number of shares 1,283.32
Face Value 5
Current Price 146.85
Market Capitalization 188456.06

PROFIT & LOSS


Report Date Mar-09 Mar-10 Mar-11 Mar-12
Sales 63,568.96 59,963.78 68,316.17 76,488.02
Raw Material Cost 9,014.99 290.53 294.40 283.58
Change in Inventory 81.10 118.04 12.91 91.34
Power and Fuel 270.79 260.38 285.60 316.18
Other Mfr. Exp 10,100.40 15,093.71 20,087.11 8,664.41
Employee Cost 4,065.62 5,268.50 5,838.84 6,041.58
Selling and admin 20,073.93 23,374.38 25,323.36 28,249.40
Other Expenses 14,073.16 15,270.35 16,014.58 12,461.69
Other Income 5,378.04 4,186.69 3,406.85 7,593.52
Depreciation 1,443.43 1,220.07 2,239.72 7,495.92
Interest 118.92 14.42 25.11 34.83
Profit before tax 23,978.74 24,981.60 27,616.37 36,642.56
Tax 7,852.42 8,214.04 8,692.37 11,519.64
Net profit 16,126.32 16,767.56 18,924.00 25,122.92
Dividend Amount 6,844.45 7,058.34 7,486.08 8,341.63

Quarters
Report Date Jun-16 Sep-16 Dec-16 Mar-17
Sales 17,784.75 18,395.01 20,013.95 21,714.02
Expenses 9,354.31 9,294.95 11,008.32 17,299.70
Other Income 952.43 1,183.64 892.51 4,647.76
Depreciation 2,739.66 2,905.53 3,339.52 3,204.83
Interest 292.03 303.36 306.20 320.15
Profit before tax 6,351.18 7,074.81 6,252.42 5,537.10
Tax 2,118.64 2,099.89 1,900.09 1,196.92
Net profit 4,232.54 4,974.92 4,352.33 4,340.18
Operating Profit 8430.44 9100.06 9005.63 4414.32
BALANCE SHEET
Report Date Mar-09 Mar-10 Mar-11 Mar-12
Equity Share Capital 2138.89 2138.89 4277.76 4277.76
Reserves 76596.53 85143.71 93226.67 108678.97
Borrowings 16035.7 16405.65 4500
Other Liabilities 35304.27 35030.38 57490.98 61120.83
Total 130,075.39 138,718.63 154,995.41 178,577.56
Net Block 10414.38 15648.51 18639.54 21680.15
Capital Work in Progress 16765.19 15791.03 21724.12 26879.28
Investments 5090.32 5772.03 5182.79 5216.24
Other Assets 97805.5 101507.06 109448.96 124801.89
Total 130,075.39 138,718.63 154,995.41 178,577.56
Receivables 4,083.80 3,058.64 3,994.68 6,194.82
Inventory 4420.83 5052.02 4477.95 5533.59
Cash & Bank 19096.21 18231.04 14481.09 20124.56
No. of Equity Shares 2138891502 2138891502 8555528064 8555528064
New Bonus Shares 4277745060
Face value 10 10 5 5

CASH FLOW:
Report Date Mar-09 Mar-10 Mar-11 Mar-12
Cash from Operating Activity 22,272.74 20,388.01 39,338.37 35,051.31
Cash from Investing Activity -17,459.91 -13,237.10 -24,644.27 -25,448.98
Cash from Financing Activity -8,134.27 -8,016.08 -11,722.63 -3,958.85
Net Cash Flow -3,321.44 -865.17 2,971.47 5,643.48

PRICE: 143.27 174.63 197.78 177.88

DERIVED:
Adjusted Equity Shares in Cr 1,283.33 1,283.33 1,283.33 1,283.33
PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18


82,970.05 83,890.27 82,870.96 77,542.72 77,698.48 84,963.08
190.95 92.15 70.90 566.10 6,092.87 5,615.88
23.02 -104.28 167.43 -35.16 132.84 63.02
334.96 380.77 390.12 511.87 558.60 500.41
10,059.95 12,149.16 12,866.22 11,083.88 6,401.05 7,555.29
9,043.22 9,667.20 8,629.89 8,696.99 11,550.77 11,381.05
34,775.15 38,230.93 37,598.52 34,413.65 34,264.54 32,084.93
14,978.12 10,241.36 12,848.30 10,832.85 7,490.96 8,963.40
5,393.67 6,711.90 5,367.22 3,889.79 7,676.34 7,883.55
8,373.57 10,607.26 11,267.96 11,099.92 12,189.54 14,470.17
27.64 0.36 2.79 1,324.13 1,221.74 1,508.47
30,544.33 32,431.94 26,555.23 23,598.85 25,215.51 28,892.48
9,618.63 10,337.13 8,822.28 7,458.91 7,315.54 8,947.21
20,925.70 22,094.81 17,732.95 16,139.93 17,899.98 19,945.26
8,127.74 8,127.74 8,127.74 7,272.19 9,689.11 8,469.95

Jun-17 Sep-17 Dec-17 Mar-18 Jun-18 Sep-18


19,073.54 18,964.85 22,995.88 23,969.83 27,212.83 27,989.17
10,299.52 9,964.38 12,129.18 15,623.46 13,620.13 13,518.25
903.74 2,067.04 1,179.06 3,733.71 649.88 2,394.23
3,463.06 3,505.78 4,255.88 3,245.45 3,887.22 3,530.99
276.93 327.44 309.93 594.17 748.61 629.12
5,937.77 7,234.29 7,479.95 8,240.46 9,606.75 12,705.04
2,053.04 2,103.55 2,465.28 2,325.34 3,462.87 4,440.43
3,884.73 5,130.74 5,014.67 5,915.12 6,143.88 8,264.61
8774.02 9000.47 10866.7 8346.37 13592.7 14470.92
Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18
4277.76 4277.76 4277.76 4277.76 6416.63 6416.63
120175.46 132447.25 140323.22 161496.92 179121.75 186968.05
1393 25592.21
62597.84 72809.91 72603.78 62372.46 68011.96 78238.44
187,051.06 209,534.92 218,597.76 228,147.14 253,550.34 297,215.33
27483.48 30279.25 31490.73 8600.44 9275.82 9363.57
24891.24 25557.79 28579.19 33895.8 34955.9 35383.59
9173.05 17204.31 18124.28 39831.03 54149.75 85730.8
125503.29 136493.57 140403.56 145819.87 155168.87 166737.37
187,051.06 209,534.92 218,597.76 228,147.14 253,550.34 297,215.33
6,863.72 8,165.67 13,578.27 5,431.42 6,476.21 7,772.64
6158.74 6423.65 6462.76 6176.94 6523.94 7068.64
13218.59 10798.88 2760.07 9956.64 9510.78 1012.7
8555528060 8555528060 8555528060 8555528060 12833273124 12833273124
4277745060
5 5 5 5 5 5

Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18


32,201.22 37,888.02 24,963.84 39,893.85 32,787.66 37,536.85
-23,659.45 -30,550.36 -17,991.01 -32,682.71 -21,303.50 -53,730.38
-15,447.75 -9,757.37 -8,097.63 -7,315.75 -11,455.43 16,180.47
-6,905.98 -2,419.71 -1,124.79 -104.61 28.73 -13.06

212.28 215.41 209.23 141.00 183.63 180.31

1,283.33 1,283.33 1,283.33 1,283.33 1,283.33 1,283.33

You might also like