Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar - - - -
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM -- -- -- --
EBIT margin -- -- -- --
Net profit margin -- -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share -- -- -- --
Valuation ratios        
P/E -- -- -- --
P/CEPS -- -- -- --
P/B -- -- -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity -- -- -- --
Net debt / op. profit -- -- -- --
Cost breakup ()        
Material costs -- -- -- --
Employee costs -- -- -- --
Other costs -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) - - - -
Revenue -- -- -- --
yoy growth (%) -- -- -- --
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs -- -- -- --
As % of sales -- -- -- --
Other costs -- -- -- --
As % of sales -- -- -- --
Operating profit -- -- -- --
OPM -- -- -- --
Depreciation -- -- -- --
Interest expense -- -- -- --
Other income -- -- -- --
Profit before tax -- -- -- --
Taxes -- -- -- --
Tax rate -- -- -- --
Minorities and other -- -- -- --
Adj. profit -- -- -- --
Exceptional items -- -- -- --
Net profit -- -- -- --
yoy growth (%) -- -- -- --
NPM -- -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) - - - -
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital -- -- -- --
Other operating items -- -- -- --
Operating cashflow -- -- -- --
Capital expenditure -- -- -- --
Free cash flow -- -- -- --
Equity raised -- -- -- --
Investments -- -- -- --
Debt financing/disposal -- -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) - - - -
Equity capital -- -- -- --
Preference capital -- -- -- --
Reserves -- -- -- --
Net worth -- -- -- --
Minority interest
Debt -- -- -- --
Deferred tax liabilities (net) -- -- -- --
Total liabilities -- -- -- --
Fixed assets -- -- -- --
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) -- -- -- --
Net working capital -- -- -- --
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors -- -- -- --
Debtor days -- -- -- --
Other current assets -- -- -- --
Sundry creditors -- -- -- --
Creditor days -- -- -- --
Other current liabilities -- -- -- --
Cash -- -- -- --
Total assets -- -- -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2013 Dec-2012 Sep-2012 Jun-2012
Gross Sales 70.10 70.20 76.60 78.30 77.30
Excise Duty -- -- -- -- --
Net Sales 70.10 70.20 76.60 78.30 77.30
Other Operating Income -- -- -- -- --
Other Income -- -- -- -- 0.13
Total Income 70.10 70.20 76.60 78.30 77.40
Total Expenditure ** 65.10 93.30 70 72.20 71.30
PBIDT 5.04 (23) 6.63 6.15 6.13
Interest 3.20 3.19 3.70 3.10 3.06
PBDT 1.84 (26) 2.93 3.05 3.07
Depreciation 1.26 1.35 1.31 1.31 1.31
Minority Interest Before NP -- -- -- -- --
Tax -- 0.10 0.25 0.16 0.23
Deferred Tax -- -- -- 0.03 0.03
Reported Profit After Tax 0.58 (28) 1.37 1.55 1.50
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 0.58 (28) 1.37 1.55 1.50
Extra-ordinary Items (0.30) (29) -- -- (0.20)
Adjusted Profit After Extra-ordinary item 0.83 1.24 1.37 1.55 1.72
EPS (Unit Curr.) 0.02 (0.90) 0.05 0.05 0.05
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 30 30 30 30 30
Public Shareholding (Number) 280,156,384 280,156,384 258,241,296 256,241,296 256,241,296
Public Shareholding (%) 93.40 93.40 86.10 85.40 85.40
Pledged/Encumbered - No. of Shares 10,000,000 10,000,000 31,900,000 26,900,000 29,566,670
Pledged/Encumbered - % in Total Promoters Holding 50.40 50.40 76.40 61.50 67.60
Pledged/Encumbered - % in Total Equity 3.33 3.33 10.60 8.97 9.86
Non Encumbered - No. of Shares 9,834,560 9,834,560 9,849,660 16,849,660 14,182,990
Non Encumbered - % in Total Promoters Holding 49.60 49.60 23.60 38.50 32.40
Non Encumbered - % in Total Equity 3.28 3.28 3.28 5.62 4.73
PBIDTM(%) 7.19 (33) 8.66 7.85 7.93
PBDTM(%) 2.62 (37) 3.83 3.89 3.97
PATM(%) 0.83 (40) 1.79 1.98 1.94