Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2017 Mar-2016 Mar-2015 Mar-2014
Growth matrix (%)        
Revenue growth (11) (16) 2.76 (0.30)
Op profit growth 54.60 (41) 89.40 (11)
EBIT growth (307) 81.80 50 (54)
Net profit growth (117) (44) 173 (29)
Profitability ratios (%)        
OPM 15.60 9.02 12.90 6.97
EBIT margin 19.50 (8.40) (3.90) (2.60)
Net profit margin 9.44 (49) (73) (27)
RoCE 14.80 (4.30) (1.50) (0.90)
RoNW 16.40 115 (199) (12)
RoA 1.79 (6.30) (7) (2.30)
Per share ratios ()        
EPS 0.79 -- -- --
Dividend per share -- -- -- --
Cash EPS 0.69 (12) (20) (11)
Book value per share 1.50 1.74 (5.80) 10.40
Valuation ratios        
P/E 6.39 -- -- --
P/CEPS 7.36 (0.40) (0.30) (0.70)
P/B 3.37 2.40 (0.80) 0.84
EV/EBIDTA 6.71 10.50 15.70 13.70
Payout (%)        
Dividend payout -- -- -- --
Tax payout (8.30) 41.90 15 0.37
Liquidity ratios        
Debtor days 69.70 58.30 52.80 59.40
Inventory days 0.32 0.37 0.38 0.35
Creditor days (60) (66) (62) (58)
Leverage ratios        
Interest coverage (2.10) 0.54 0.25 0.11
Net debt / equity 4.54 7.84 (6.90) 4.34
Net debt / op. profit 5.13 8.60 14 28.40
Cost breakup ()        
Material costs -- -- -- --
Employee costs (57) (57) (75) (79)
Other costs (27) (34) (13) (14)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2017 Mar-2016 Mar-2015 Mar-2014
Revenue 1,004 1,126 1,344 1,308
yoy growth (%) (11) (16) 2.76 (0.30)
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (572) (639) (1,002) (1,029)
As % of sales 57 56.80 74.60 78.60
Other costs (275) (385) (169) (188)
As % of sales 27.30 34.20 12.60 14.40
Operating profit 157 102 173 91.20
OPM 15.60 9.02 12.90 6.97
Depreciation (14) (203) (229) (256)
Interest expense (93) (175) (211) (321)
Other income 52.10 7.10 4.43 131
Profit before tax 103 (270) (263) (356)
Taxes (8.50) (113) (40) (1.30)
Tax rate (8.30) 41.90 15 0.37
Minorities and other 0.66 2.79 (0.20) (0.50)
Adj. profit 94.70 (380) (303) (358)
Exceptional items -- (169) (673) --
Net profit 94.70 (549) (976) (358)
yoy growth (%) (117) (44) 173 (29)
NPM 9.44 (49) (73) (27)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2017 Mar-2016 Mar-2015 Mar-2014
Profit before tax 103 (270) (263) (356)
Depreciation (14) (203) (229) (256)
Tax paid (8.50) (113) (40) (1.30)
Working capital (811) (703) (163) --
Other operating items -- -- -- --
Operating cashflow (730) (1,289) (695) (613)
Capital expenditure (430) (855) (705) --
Free cash flow (1,160) (2,144) (1,400) (613)
Equity raised 789 1,240 267 274
Investments (28) (12) -- --
Debt financing/disposal 781 277 1,820 2,012
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 381 (639) 688 1,672
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Equity capital 1,661 1,658 641 637
Preference capital -- -- -- 65
Reserves (1,409) (1,481) (530) (1,053)
Net worth 252 177 111 (351)
Minority interest
Debt 848 929 925 2,445
Deferred tax liabilities (net) 247 256 246 981
Total liabilities 1,350 1,365 1,285 3,082
Fixed assets 803 806 815 1,941
Intangible assets
Investments 0.16 0.16 12.70 25.20
Deferred tax asset (net) 251 259 250 1,107
Net working capital 245 176 156 (15)
Inventories 0.99 0.92 0.82 1.44
Inventory Days -- 0.33 0.27 0.39
Sundry debtors 212 203 180 179
Debtor days -- 73.80 58.40 48.70
Other current assets 303 246 278 360
Sundry creditors (112) (119) (158) (211)
Creditor days -- 43.40 51.10 57.40
Other current liabilities (160) (154) (145) (344)
Cash 51.70 124 51.80 22.90
Total assets 1,350 1,365 1,285 3,082
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2018 Mar-2018 Dec-2017 Sep-2017 Jun-2017
Gross Sales 242 279 238 235 239
Excise Duty -- -- -- -- --
Net Sales 242 279 238 235 239
Other Operating Income -- -- -- -- --
Other Income 7.83 6.14 7.16 1.48 7.62
Total Income 250 285 245 237 247
Total Expenditure ** 228 243 205 203 222
PBIDT 22.20 42.40 39.20 33.30 24.60
Interest 11.70 12.30 13 13.10 12.70
PBDT 10.50 30.10 26.20 20.20 11.90
Depreciation 2.04 2.01 2.14 2.53 2.26
Minority Interest Before NP -- -- -- -- --
Tax 2.39 4.33 1.30 1.44 1.29
Deferred Tax -- -- -- -- --
Reported Profit After Tax 6.04 23.80 22.80 16.20 8.38
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 6.04 23.80 22.80 16.20 8.38
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 6.04 23.80 22.80 16.20 8.38
EPS (Unit Curr.) 0.04 0.15 0.17 0.12 0.07
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 1,616 1,615 1,334 1,333 1,286
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(%) 9.17 15.20 16.50 14.10 10.30
PBDTM(%) 4.33 10.80 11 8.58 4.99
PATM(%) 2.50 8.51 9.59 6.89 3.50