Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2015 Jan-1970 Jan-1970 Jan-1970
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM 24 -- -- --
EBIT margin 26.50 -- -- --
Net profit margin 7.62 -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS 0.15 -- -- --
Dividend per share -- -- -- --
Cash EPS 0.01 -- -- --
Book value per share 21.90 -- -- --
Valuation ratios        
P/E 0.69 -- -- --
P/CEPS 1,585 -- -- --
P/B 0.69 -- -- --
EV/EBIDTA 30.40 -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (26) -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage (1.60) -- -- --
Net debt / equity 0.22 -- -- --
Net debt / op. profit 10.20 -- -- --
Cost breakup ()        
Material costs (21) -- -- --
Employee costs (34) -- -- --
Other costs (21) -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2015 Jan-1970 Jan-1970 Jan-1970
Revenue 2.54 -- -- --
yoy growth (%) -- -- -- --
Raw materials (0.50) -- -- --
As % of sales 21.20 -- -- --
Employee costs (0.90) -- -- --
As % of sales 33.90 -- -- --
Other costs (0.50) -- -- --
As % of sales 20.90 -- -- --
Operating profit 0.61 -- -- --
OPM 24 -- -- --
Depreciation (0.20) -- -- --
Interest expense (0.40) -- -- --
Other income 0.25 -- -- --
Profit before tax 0.26 -- -- --
Taxes (0.10) -- -- --
Tax rate (26) -- -- --
Minorities and other -- -- -- --
Adj. profit 0.19 -- -- --
Exceptional items -- -- -- --
Net profit 0.19 -- -- --
yoy growth (%) -- -- -- --
NPM 7.62 -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2015 Jan-1970 Jan-1970 Jan-1970
Profit before tax 0.26 -- -- --
Depreciation (0.20) -- -- --
Tax paid (0.10) -- -- --
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-2015 Jan-1970 Jan-1970 Jan-1970
Equity capital 13 -- -- --
Preference capital -- -- -- --
Reserves 15.50 -- -- --
Net worth 28.50 -- -- --
Minority interest
Debt 6.33 -- -- --
Deferred tax liabilities (net) 0.12 -- -- --
Total liabilities 35.20 -- -- --
Fixed assets 7.73 -- -- --
Intangible assets
Investments 13.10 -- -- --
Deferred tax asset (net) 0.07 -- -- --
Net working capital 14.20 -- -- --
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors 0.19 -- -- --
Debtor days 27.30 -- -- --
Other current assets 16.80 -- -- --
Sundry creditors -- -- -- --
Creditor days -- -- -- --
Other current liabilities (2.80) -- -- --
Cash 0.11 -- -- --
Total assets 35.20 -- -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2016 Mar-2015 Jan-1970 Jan-1970 Jan-1970
Gross Sales 1.12 2.54 -- -- --
Excise Duty -- -- -- -- --
Net Sales 1.12 2.54 -- -- --
Other Operating Income -- -- -- -- --
Other Income 1.68 0.25 -- -- --
Total Income 2.79 2.78 -- -- --
Total Expenditure ** 1.86 1.93 -- -- --
PBIDT 0.93 0.85 -- -- --
Interest 0.51 0.41 -- -- --
PBDT 0.42 0.44 -- -- --
Depreciation 0.21 0.18 -- -- --
Minority Interest Before NP -- -- -- -- --
Tax -- -- -- -- --
Deferred Tax -- -- -- -- --
Reported Profit After Tax 0.21 0.26 -- -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 0.21 0.26 -- -- --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 0.21 0.26 -- -- --
EPS (Unit Curr.) 0.16 0.20 -- -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 13 13 -- -- --
Public Shareholding (Number) -- 3,978,000 -- -- --
Public Shareholding (%) -- 30.60 -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- 9,020,000 -- -- --
Non Encumbered - % in Total Promoters Holding -- 100 -- -- --
Non Encumbered - % in Total Equity -- 69.40 -- -- --
PBIDTM(%) 83 33.50 -- -- --
PBDTM(%) 37.50 17.30 -- -- --
PATM(%) 18.80 10.20 -- -- --