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.) Mar-2013 Sep-2012 Mar-2012 Sep-2011 Mar-2011
Gross Sales 147 156 165 203 253
Excise Duty -- -- -- -- --
Net Sales 147 156 165 203 253
Other Operating Income -- -- 0.07 -- 0.04
Other Income -- 0.13 (8.10) 10.80 1.42
Total Income 147 156 157 214 255
Total Expenditure ** 163 143 155 191 233
PBIDT (16) 12.30 2.61 22.30 22.40
Interest 6.88 6.16 7.21 5.07 4.08
PBDT (23) 6.12 (4.60) 17.30 18.30
Depreciation 2.66 2.62 2.57 2.78 2.53
Minority Interest Before NP -- -- -- -- --
Tax 0.36 0.39 (2.20) 3.15 2.16
Deferred Tax -- 0.06 0.29 0.52 0.60
Reported Profit After Tax (26) 3.05 (5.30) 10.80 13
Minority Interest After NP -- -- 1.14 0.56 1.87
Net Profit after Minority Interest (26) 3.05 (6.40) 10.30 11.20
Extra-ordinary Items (29) (0.30) -- -- --
Adjusted Profit After Extra-ordinary item 2.46 3.30 (6.40) 10.30 11.20
EPS (Unit Curr.) -- 0.10 -- 0.34 0.37
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 30 30 30 30 30
Public Shareholding (Number) 280,156,384 256,241,296 220,591,280 210,591,280 210,591,280
Public Shareholding (%) 93.40 85.40 73.50 70.20 70.20
Pledged/Encumbered - No. of Shares 10,000,000 26,900,000 65,216,680 50,650,008 44,150,008
Pledged/Encumbered - % in Total Promoters Holding 50.40 61.50 82.10 56.70 49.40
Pledged/Encumbered - % in Total Equity 3.33 8.97 21.70 16.90 14.70
Non Encumbered - No. of Shares 9,834,560 16,849,660 14,182,990 38,749,660 45,249,660
Non Encumbered - % in Total Promoters Holding 49.60 38.50 17.90 43.30 50.60
Non Encumbered - % in Total Equity 3.28 5.62 4.73 12.90 15.10
PBIDTM(%) (11) 7.89 1.58 11 8.84
PBDTM(%) -- -- -- -- --
PATM(%) (18) 1.96 (3.20) 5.33 5.14