Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar - - - -
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM -- -- -- --
EBIT margin -- -- -- --
Net profit margin -- -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share -- -- -- --
Valuation ratios        
P/E -- -- -- --
P/CEPS -- -- -- --
P/B -- -- -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
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) - - - -
Revenue -- -- -- --
yoy growth (%) -- -- -- --
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs -- -- -- --
As % of sales -- -- -- --
Other costs -- -- -- --
As % of sales -- -- -- --
Operating profit -- -- -- --
OPM -- -- -- --
Depreciation -- -- -- --
Interest expense -- -- -- --
Other income -- -- -- --
Profit before tax -- -- -- --
Taxes -- -- -- --
Tax rate -- -- -- --
Minorities and other -- -- -- --
Adj. profit -- -- -- --
Exceptional items -- -- -- --
Net profit -- -- -- --
yoy growth (%) -- -- -- --
NPM -- -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) - - - -
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) - - - -
Equity capital -- -- -- --
Preference capital -- -- -- --
Reserves -- -- -- --
Net worth -- -- -- --
Minority interest
Debt -- -- -- --
Deferred tax liabilities (net) -- -- -- --
Total liabilities -- -- -- --
Fixed assets -- -- -- --
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) -- -- -- --
Net working capital -- -- -- --
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors -- -- -- --
Debtor days -- -- -- --
Other current assets -- -- -- --
Sundry creditors -- -- -- --
Creditor days -- -- -- --
Other current liabilities -- -- -- --
Cash -- -- -- --
Total assets -- -- -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2013 Mar-2013 Sep-2012 Jun-2012 Mar-2012
Gross Sales 63.30 51.10 33.10 30 39.80
Excise Duty -- -- -- -- --
Net Sales 63.30 51.10 33.10 30 39.80
Other Operating Income 0.22 0.21 (0.10) 0.01 0.36
Other Income -- -- -- -- --
Total Income 63.50 51.30 33.10 30 40.20
Total Expenditure ** 57.90 50.30 30.50 27.70 37.60
PBIDT 5.61 1.01 2.56 2.34 2.56
Interest 2.45 1.67 1.02 0.89 0.51
PBDT 3.16 (0.70) 1.54 1.45 2.05
Depreciation 1.86 1.19 0.81 0.80 0.79
Minority Interest Before NP -- -- -- -- --
Tax -- -- 0.08 -- --
Deferred Tax -- -- -- -- --
Reported Profit After Tax 1.30 (1.90) 0.65 0.65 1.26
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 1.30 (1.90) 0.65 0.65 1.26
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 1.30 (1.90) 0.65 0.65 1.26
EPS (Unit Curr.) 0.51 (0.70) 0.25 0.28 0.54
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 25.60 25.60 25.60 23.20 23.20
Public Shareholding (Number) 23,675,190 23,675,190 -- 21,522,900 21,522,900
Public Shareholding (%) 92.60 92.60 -- 92.60 92.60
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares 1,896,598 1,896,598 -- 1,724,180 1,724,180
Non Encumbered - % in Total Promoters Holding 100 100 -- 100 100
Non Encumbered - % in Total Equity 7.42 7.42 -- 7.42 7.42
PBIDTM(%) 8.86 1.98 7.73 7.79 6.43
PBDTM(%) 4.99 (1.30) 4.65 4.83 5.15
PATM(%) 2.05 (3.60) 1.96 2.17 3.17