Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2014 Apr-2013 May-2012 Apr-2011
Growth matrix (%)        
Revenue growth -- (100) (71) --
Op profit growth (9.40) (346) (85) --
EBIT growth (3) 56.10 (451) --
Net profit growth 3.82 (73) (51,044) --
Profitability ratios (%)        
OPM -- -- 16.60 32.50
EBIT margin -- -- (82) 6.90
Net profit margin -- -- (394) 0.23
RoCE 56.70 61.90 9.71 --
RoNW (1.90) (1.70) (5.90) 0.01
RoA (1.90) (1.70) (5.90) 0.01
Per share ratios ()        
EPS (1.80) (1.70) (6.40) 0.01
Dividend per share -- -- -- --
Cash EPS (3.20) (3.20) (8.10) (1.40)
Book value per share 23.50 25.30 27 33.40
Valuation ratios        
P/E -- -- 0.24 3.71
P/CEPS -- -- (0.80) (88)
P/B -- -- -- --
EV/EBIDTA -- -- 18.90 68.50
Payout (%)        
Dividend payout -- -- -- --
Tax payout (11) (17) (57) (38)
Liquidity ratios        
Debtor days -- -- 706 --
Inventory days -- -- 562 --
Creditor days -- -- (486) --
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 Apr-2013 May-2012 Apr-2011
Revenue -- -- 5.56 18.90
yoy growth (%) -- (100) (71) --
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (0.20) (0.20) -- (0.50)
As % of sales -- -- -- 2.86
Other costs (1.90) (2) (4.60) (12)
As % of sales -- -- 83.40 64.70
Operating profit (2) (2.30) 0.92 6.12
OPM -- -- 16.60 32.50
Depreciation (4.90) (4.90) (5.80) (4.90)
Interest expense -- -- -- (0.30)
Other income -- -- 0.30 0.07
Profit before tax (6.90) (7.10) (4.60) 1
Taxes 0.79 1.23 2.61 (0.40)
Tax rate (11) (17) (57) (38)
Minorities and other -- -- -- --
Adj. profit (6.10) (5.90) (2) 0.61
Exceptional items -- -- (20) (0.60)
Net profit (6.10) (5.90) (22) 0.04
yoy growth (%) 3.82 (73) (51,044) --
NPM -- -- (394) 0.23
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 Apr-2013 May-2012 Apr-2011
Equity capital 34.20 34.20 34.20 34.20
Preference capital -- -- -- --
Reserves 46.20 52.30 58.30 80.30
Net worth 80.40 86.60 92.50 114
Minority interest
Debt 0.88 0.86 0.71 --
Deferred tax liabilities (net) -- -- -- 2.25
Total liabilities 81.30 87.40 93.20 117
Fixed assets 60 64.90 69.80 75.30
Intangible assets
Investments 0.08 0.08 0.03 --
Deferred tax asset (net) 2.38 1.59 0.36 --
Net working capital 18.90 20.90 23 41
Inventories 6.38 7.26 8.36 8.77
Inventory Days -- -- 549 170
Sundry debtors 2.34 2.34 2.34 19.20
Debtor days -- -- 154 371
Other current assets 33.60 34.70 35.50 36
Sundry creditors -- -- -- (12)
Creditor days -- -- -- 239
Other current liabilities (24) (23) (23) (11)
Cash 0.01 0.01 0.01 0.43
Total assets 81.30 87.40 93.20 117
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Apr-2011 Apr-2010 Jan-1970 Jan-1970 Jan-1970
Gross Sales 4.65 3.24 -- -- --
Excise Duty -- -- -- -- --
Net Sales 4.65 3.24 -- -- --
Other Operating Income -- -- -- -- --
Other Income -- -- -- -- --
Total Income 4.65 3.24 -- -- --
Total Expenditure ** 3.55 2.72 -- -- --
PBIDT 1.10 0.52 -- -- --
Interest -- -- -- -- --
PBDT 1.10 0.52 -- -- --
Depreciation 0.54 0.48 -- -- --
Minority Interest Before NP -- -- -- -- --
Tax 0.04 -- -- -- --
Deferred Tax -- -- -- -- --
Reported Profit After Tax 0.52 0.04 -- -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 0.52 0.04 -- -- --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 0.52 0.04 -- -- --
EPS (Unit Curr.) 0.15 0.02 -- -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 34.20 25.70 -- -- --
Public Shareholding (Number) 21,420,762 12,849,333 -- -- --
Public Shareholding (%) 62.60 50.10 -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares 12,803,807 12,803,807 -- -- --
Non Encumbered - % in Total Promoters Holding 100 100 -- -- --
Non Encumbered - % in Total Equity 37.40 49.90 -- -- --
PBIDTM(%) 23.70 16 -- -- --
PBDTM(%) 23.70 16 -- -- --
PATM(%) 11.20 1.23 -- -- --