Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2017 Mar-2016 Mar-2015 -
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 0.79 1.80 1.06 --
Dividend per share 0.20 0.20 0.20 --
Cash EPS -- -- -- --
Book value per share 13.70 13.30 11.60 --
Valuation ratios        
P/E 25.90 -- 9.53 --
P/CEPS -- -- -- --
P/B 1.50 -- 0.87 --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity (0.30) (0.20) (0.10) --
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-2017 Mar-2016 Mar-2015 -
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) Mar-2017 Mar-2016 Mar-2015 -
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital 4.80 -- -- --
Other operating items -- -- -- --
Operating cashflow 4.80 -- -- --
Capital expenditure -- -- -- --
Free cash flow 4.80 -- -- --
Equity raised 5.47 6.72 -- --
Investments -- -- -- --
Debt financing/disposal 0.46 -- -- --
Dividends paid 0.20 0.20 0.20 --
Other items -- -- -- --
Net in cash 10.90 6.92 -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2017 Mar-2016 Mar-2015 -
Equity capital 10 10 10 --
Preference capital -- -- -- --
Reserves 3.70 3.26 1.57 --
Net worth 13.70 13.30 11.60 --
Minority interest
Debt 0.64 0.04 0.18 --
Deferred tax liabilities (net) 0.02 0.02 0.02 --
Total liabilities 14.40 13.30 11.80 --
Fixed assets 0.15 0.18 0.21 --
Intangible assets
Investments -- 2.06 -- --
Deferred tax asset (net) -- -- -- --
Net working capital 9.81 8.52 10.10 --
Inventories 0.82 0.32 -- --
Inventory Days -- -- -- --
Sundry debtors 1.52 1.07 0.08 --
Debtor days -- -- -- --
Other current assets 10.70 8.99 11.40 --
Sundry creditors (2.60) (1.30) -- --
Creditor days -- -- -- --
Other current liabilities (0.70) (0.50) (1.50) --
Cash 4.42 2.59 1.51 --
Total assets 14.40 13.40 11.80 --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2017 Dec-2016 Sep-2016 Jun-2016 Mar-2016
Gross Sales 7.81 (0.20) 0.28 0.45 0.94
Excise Duty -- -- -- -- --
Net Sales 7.81 (0.20) 0.28 0.45 0.94
Other Operating Income (0.60) 0.18 0.35 0.27 1.04
Other Income 1 -- 0.02 0.10 0.05
Total Income 8.23 -- 0.65 0.82 2.03
Total Expenditure ** 7.50 0.33 0.30 0.42 2.13
PBIDT 0.73 (0.40) 0.35 0.40 (0.10)
Interest -- -- -- -- --
PBDT 0.73 (0.40) 0.35 0.40 (0.10)
Depreciation 0.01 0.01 0.01 0.01 0.01
Minority Interest Before NP -- -- -- -- --
Tax 0.11 -- 0.07 0.08 0.01
Deferred Tax -- -- -- -- --
Reported Profit After Tax 0.61 (0.40) 0.27 0.32 (0.10)
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 0.61 (0.40) 0.27 0.32 (0.10)
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 0.61 (0.40) 0.27 0.32 (0.10)
EPS (Unit Curr.) 0.61 (0.40) 0.27 0.32 (0.10)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 10 10 10 10 10
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 9.35 167 125 88.90 (12)
PBDTM(%) 9.35 171 125 88.90 (12)
PATM(%) 7.81 171 96.40 71.10 (13)