Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2015 Mar-2014 Mar-2013 Mar-2012
Growth matrix (%)        
Revenue growth 130 (36) 104 --
Op profit growth 228 (54) (308) --
EBIT growth 74.60 5 5.59 --
Net profit growth 57.20 49.10 130 --
Profitability ratios (%)        
OPM (2.90) (2.10) (2.90) 2.82
EBIT margin 2.84 3.75 2.30 4.44
Net profit margin 5.40 7.91 3.42 3.02
RoCE (33) 0.29 1.69 --
RoNW 0.27 0.17 0.24 0.24
RoA 0.26 0.17 0.24 0.13
Per share ratios ()        
EPS 0.15 0.10 0.23 2.54
Dividend per share -- -- -- --
Cash EPS 0.14 0.08 0.22 2.29
Book value per share 14.50 14.50 23.50 268
Valuation ratios        
P/E 3.79 3.82 -- --
P/CEPS 401 665 -- --
P/B -- -- -- --
EV/EBIDTA 560 898 -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (31) (30) (30) (32)
Liquidity ratios        
Debtor days 85.60 137 36 --
Inventory days -- -- -- --
Creditor days (54) (97) (28) --
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-2015 Mar-2014 Mar-2013 Mar-2012
Revenue 5.12 2.22 3.45 1.69
yoy growth (%) 130 (36) 104 --
Raw materials (4.70) (2) (3.40) (1.50)
As % of sales 91.10 89 97.60 91.20
Employee costs (0.20) (0.10) (0.10) (0.10)
As % of sales 4.52 4.62 3.31 4.25
Other costs (0.40) (0.20) (0.10) --
As % of sales 7.28 8.40 2 1.74
Operating profit (0.10) -- (0.10) 0.05
OPM (2.90) (2.10) (2.90) 2.82
Depreciation -- -- -- --
Interest expense -- -- -- --
Other income 0.33 0.16 0.18 0.03
Profit before tax 0.15 0.08 0.08 0.08
Taxes -- -- -- --
Tax rate (31) (30) (30) (32)
Minorities and other 0.18 0.12 0.06 --
Adj. profit 0.28 0.18 0.12 0.05
Exceptional items -- -- -- --
Net profit 0.28 0.18 0.12 0.05
yoy growth (%) 57.20 49.10 130 --
NPM 5.40 7.91 3.42 3.02
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-2015 Mar-2014 Mar-2013 Mar-2012
Equity capital 17.90 17.90 12.10 0.20
Preference capital -- -- -- --
Reserves 8.07 7.97 0.23 5.20
Net worth 25.90 25.80 12.30 5.40
Minority interest
Debt 0.47 0.79 -- 4.53
Deferred tax liabilities (net) -- -- -- --
Total liabilities 26.40 26.60 12.30 9.93
Fixed assets 0.07 0.10 0.12 0.02
Intangible assets
Investments 5.58 9.34 8.59 8.96
Deferred tax asset (net) -- -- -- --
Net working capital 20.70 17 3.56 0.92
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors 1.41 0.99 0.68 --
Debtor days 101 163 72 --
Other current assets 24.10 26.80 3.56 1.01
Sundry creditors (0.90) (0.70) (0.60) --
Creditor days 64.90 108 58.20 --
Other current liabilities (3.90) (10) (0.10) (0.10)
Cash 0.09 0.23 0.01 0.04
Total assets 26.40 26.60 12.30 9.94
Switch to
Consolidated
Standalone


Report not showing data