Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2016 - - -
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM 11 -- -- --
EBIT margin 9.42 -- -- --
Net profit margin 1.10 -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS 0.74 -- -- --
Dividend per share -- -- -- --
Cash EPS (1.20) -- -- --
Book value per share 21 -- -- --
Valuation ratios        
P/E -- -- -- --
P/CEPS -- -- -- --
P/B -- -- -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (34) -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage (1.20) -- -- --
Net debt / equity 1.67 -- -- --
Net debt / op. profit 4.74 -- -- --
Cost breakup ()        
Material costs (54) -- -- --
Employee costs (3.80) -- -- --
Other costs (32) -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2016 - - -
Revenue 116 -- -- --
yoy growth (%) -- -- -- --
Raw materials (62) -- -- --
As % of sales 53.50 -- -- --
Employee costs (4.50) -- -- --
As % of sales 3.85 -- -- --
Other costs (37) -- -- --
As % of sales 31.60 -- -- --
Operating profit 12.70 -- -- --
OPM 11 -- -- --
Depreciation (3.20) -- -- --
Interest expense (9) -- -- --
Other income 1.44 -- -- --
Profit before tax 1.94 -- -- --
Taxes (0.70) -- -- --
Tax rate (34) -- -- --
Minorities and other -- -- -- --
Adj. profit 1.27 -- -- --
Exceptional items -- -- -- --
Net profit 1.27 -- -- --
yoy growth (%) -- -- -- --
NPM 1.10 -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2016 - - -
Profit before tax 1.94 -- -- --
Depreciation (3.20) -- -- --
Tax paid (0.70) -- -- --
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-2016 Mar-2010 Mar-2009 -
Equity capital 17.20 17 18.30 --
Preference capital -- -- -- --
Reserves 18.90 11.50 10.20 --
Net worth 36.10 28.50 28.60 --
Minority interest
Debt 60.80 40.70 42.10 --
Deferred tax liabilities (net) 4.81 4.18 2 --
Total liabilities 102 73.40 72.70 --
Fixed assets 47.80 51.30 46.20 --
Intangible assets
Investments 0.01 -- -- --
Deferred tax asset (net) -- -- -- --
Net working capital 53.30 21.50 21.60 --
Inventories 21.40 13.40 13.50 --
Inventory Days 67.50 -- -- --
Sundry debtors 7.57 6.63 7.85 --
Debtor days 23.90 -- -- --
Other current assets 34.30 14.40 9.62 --
Sundry creditors (3.80) (5.80) (3.50) --
Creditor days 12.10 -- -- --
Other current liabilities (6.10) (7.20) (5.90) --
Cash 0.55 0.66 4.91 --
Total assets 102 73.40 72.70 --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2015 Dec-2009 Dec-2008 - -
Gross Sales 87 47.80 48.70 -- --
Excise Duty -- -- -- -- --
Net Sales 87 47.80 48.70 -- --
Other Operating Income 0.32 1.55 1.02 -- --
Other Income 1.32 -- 0.02 -- --
Total Income 88.60 49.30 49.70 -- --
Total Expenditure ** 77 42.30 43.50 -- --
PBIDT 11.60 6.97 6.29 -- --
Interest 6.80 3.25 1.89 -- --
PBDT 4.82 3.72 4.40 -- --
Depreciation 3.22 2.22 2.02 -- --
Minority Interest Before NP -- -- -- -- --
Tax -- 0.42 0.65 -- --
Deferred Tax -- (0.20) (0.10) -- --
Reported Profit After Tax 1.60 1.28 1.67 -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 1.60 1.28 1.67 -- --
Extra-ordinary Items 1.32 -- -- -- --
Adjusted Profit After Extra-ordinary item 0.28 1.28 1.67 -- --
EPS (Unit Curr.) 0.93 0.78 1.23 -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 17.10 16.30 13.50 -- --
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(%) 13.40 14.60 12.90 -- --
PBDTM(%) 5.54 7.79 9.03 -- --
PATM(%) 1.84 2.68 3.43 -- --