Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2014 Mar-2013 Mar-2012 Mar-2011
Growth matrix (%)        
Revenue growth 0.29 -- -- --
Op profit growth (289) 225 59.60 --
EBIT growth 1.16 81 (592) --
Net profit growth (55) 58.10 (276) --
Profitability ratios (%)        
OPM 12.70 (6.70) -- --
EBIT margin 6.40 6.34 -- --
Net profit margin 2.02 4.48 -- --
RoCE 64.30 0.48 0.95 --
RoNW 0.06 0.13 0.33 (1.40)
RoA 0.06 0.13 0.33 (1.40)
Per share ratios ()        
EPS 0.03 0.08 1.39 (0.90)
Dividend per share -- -- -- --
Cash EPS (0.20) (0.10) (0.60) (1.10)
Book value per share 14.70 14.70 105 16.50
Valuation ratios        
P/E 1.67 0.14 -- --
P/CEPS (109) (36) -- --
P/B -- -- -- --
EV/EBIDTA 1,000 126 -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (69) (29) (19) 126
Liquidity ratios        
Debtor days 414 226 -- --
Inventory days -- -- -- --
Creditor days (191) (45) -- --
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) Mar-2014 Mar-2013 Mar-2012 Mar-2011
Revenue 2.61 2.60 -- --
yoy growth (%) 0.29 -- -- --
Raw materials (2) (2.60) -- --
As % of sales 75.30 98.50 -- --
Employee costs (0.10) -- -- --
As % of sales 3.19 1.86 -- --
Other costs (0.20) (0.20) -- --
As % of sales 8.79 6.31 -- --
Operating profit 0.33 (0.20) (0.10) --
OPM 12.70 (6.70) -- --
Depreciation (0.40) (0.20) (0.10) --
Interest expense -- -- -- --
Other income 0.24 0.54 0.25 0.02
Profit before tax 0.17 0.17 0.09 --
Taxes (0.10) -- -- --
Tax rate (69) (29) (19) 126
Minorities and other -- -- -- --
Adj. profit 0.05 0.12 0.07 --
Exceptional items -- -- -- --
Net profit 0.05 0.12 0.07 --
yoy growth (%) (55) 58.10 (276) --
NPM 2.02 4.48 -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Jan-1970 Jan-1970 Jan-1970 Jan-1970
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) Mar-2014 Mar-2013 Mar-2012 Mar-2011
Equity capital 15.50 15.50 0.53 0.47
Preference capital -- -- -- --
Reserves 7.34 7.29 5.03 0.30
Net worth 22.90 22.80 5.56 0.77
Minority interest
Debt -- -- -- --
Deferred tax liabilities (net) 0.17 0.09 -- --
Total liabilities 23 22.90 5.56 0.77
Fixed assets 6.81 7 3.70 0.05
Intangible assets
Investments 2.99 2.69 0.30 0.30
Deferred tax asset (net) -- -- -- --
Net working capital 13.10 12.60 1.53 0.39
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors 3.43 2.50 0.73 0.49
Debtor days 479 350 -- --
Other current assets 14.90 11 0.91 0.91
Sundry creditors (1.70) (0.70) -- --
Creditor days 239 95.30 -- --
Other current liabilities (3.60) (0.20) (0.10) (1)
Cash 0.16 0.66 0.03 0.02
Total assets 23 22.90 5.56 0.76
Switch to
Consolidated
Standalone


Report not showing data