Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2017 Mar-2016 Mar-2015 -
Growth matrix (%)        
Revenue growth (18) (74) -- --
Op profit growth (52) (86) -- --
EBIT growth (63) (87) -- --
Net profit growth (62) (79) -- --
Profitability ratios (%)        
OPM 0.30 0.52 0.93 --
EBIT margin 0.20 0.43 0.85 --
Net profit margin 0.23 0.49 0.59 --
RoCE 0.06 0.17 -- --
RoNW 0.02 0.05 -- --
RoA 0.02 0.05 -- --
Per share ratios ()        
EPS 0.02 0.06 0.29 --
Dividend per share -- -- -- --
Cash EPS 0.01 0.05 0.25 --
Book value per share 32.60 32.50 32.50 --
Valuation ratios        
P/E -- -- 46.70 --
P/CEPS -- -- 54.50 --
P/B -- -- 0.42 --
EV/EBIDTA -- -- 30.10 --
Payout (%)        
Dividend payout -- -- -- --
Tax payout 16.30 13.60 (31) --
Liquidity ratios        
Debtor days 74.40 345 -- --
Inventory days 30.80 12.20 -- --
Creditor days (128) (202) -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity -- -- -- --
Net debt / op. profit (4.40) (2.30) (0.10) --
Cost breakup ()        
Material costs -- -- -- --
Employee costs (1.70) (1.50) (0.40) --
Other costs (98) (98) (99) --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2017 Mar-2016 Mar-2015 -
Revenue 21.90 26.90 104 --
yoy growth (%) (18) (74) -- --
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (0.40) (0.40) (0.40) --
As % of sales 1.75 1.55 0.40 --
Other costs (21) (26) (103) --
As % of sales 97.90 97.90 98.70 --
Operating profit 0.07 0.14 0.96 --
OPM 0.30 0.52 0.93 --
Depreciation -- -- (0.10) --
Interest expense -- -- -- --
Other income -- -- -- --
Profit before tax 0.04 0.12 0.88 --
Taxes 0.01 0.02 (0.30) --
Tax rate 16.30 13.60 (31) --
Minorities and other -- -- -- --
Adj. profit 0.05 0.13 0.61 --
Exceptional items -- -- -- --
Net profit 0.05 0.13 0.61 --
yoy growth (%) (62) (79) -- --
NPM 0.23 0.49 0.59 --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2017 Mar-2016 Mar-2015 -
Profit before tax 0.04 0.12 0.88 --
Depreciation -- -- (0.10) --
Tax paid 0.01 0.02 (0.30) --
Working capital (47) -- -- --
Other operating items -- -- -- --
Operating cashflow (47) 0.11 -- --
Capital expenditure (0.90) -- -- --
Free cash flow (48) 0.11 -- --
Equity raised 96.40 96.40 -- --
Investments 48.10 -- -- --
Debt financing/disposal -- -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 96.20 96.50 -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2017 Mar-2016 Mar-2015 -
Equity capital 21.40 21.40 21.40 --
Preference capital -- -- -- --
Reserves 48.30 48.30 48.10 --
Net worth 69.70 69.70 69.50 --
Minority interest
Debt -- -- -- --
Deferred tax liabilities (net) -- 0.01 0.05 --
Total liabilities 69.70 69.70 69.60 --
Fixed assets 0.41 0.43 1.12 --
Intangible assets
Investments 53.20 42.50 5.09 --
Deferred tax asset (net) -- -- -- --
Net working capital 15.90 26.40 63.30 --
Inventories 1.90 1.80 -- --
Inventory Days 31.60 24.50 -- --
Sundry debtors 1.72 7.22 43.60 --
Debtor days 28.60 98.10 153 --
Other current assets 13.20 33.50 34.90 --
Sundry creditors (0.10) (15) (14) --
Creditor days 1.67 207 50.50 --
Other current liabilities (0.90) (0.90) (0.90) --
Cash 0.29 0.32 0.07 --
Total assets 69.70 69.70 69.60 --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2017 Sep-2016 Mar-2016 Sep-2015 Mar-2015
Gross Sales 19.40 2.48 3.08 23.80 52
Excise Duty -- -- -- -- --
Net Sales 19.40 2.48 3.08 23.80 52
Other Operating Income -- -- -- -- --
Other Income -- -- -- -- --
Total Income 19.40 2.48 3.08 23.80 52
Total Expenditure ** 19.40 2.45 3.01 23.70 51.60
PBIDT 0.04 0.03 0.07 0.07 0.45
Interest -- -- -- -- --
PBDT 0.04 0.03 0.07 0.07 0.45
Depreciation 0.02 -- 0.02 -- 0.04
Minority Interest Before NP -- -- -- -- 0.13
Tax -- -- -- -- --
Deferred Tax -- -- -- -- --
Reported Profit After Tax 0.01 0.03 0.04 0.07 0.29
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 0.01 0.03 0.04 0.07 0.29
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 0.01 0.03 0.04 0.07 0.29
EPS (Unit Curr.) 0.01 0.01 0.02 0.03 0.13
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 21.40 21.40 21.40 21.40 21.40
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(%) 0.21 1.21 2.27 0.29 0.86
PBDTM(%) -- -- -- -- --
PATM(%) 0.05 1.21 1.30 0.29 0.56