Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 Mar-2017 Mar-2016 -
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 -- 0.17 0.13 --
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share 214 178 113 --
Valuation ratios        
P/E -- 30.20 -- --
P/CEPS -- -- -- --
P/B 0.04 0.03 -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity 0.03 0.04 0.16 --
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) Mar-2018 Mar-2017 Mar-2016 -
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) Mar-2018 Mar-2017 Mar-2016 -
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital (13) -- -- --
Other operating items -- -- -- --
Operating cashflow (13) -- -- --
Capital expenditure (0.50) -- -- --
Free cash flow (13) -- -- --
Equity raised 313 344 -- --
Investments 104 -- -- --
Debt financing/disposal 26.50 14.50 -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 430 358 -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2019 Mar-2018 Mar-2017 Mar-2016
Equity capital 10.20 10.20 10.20 10.20
Preference capital -- -- -- --
Reserves 245 208 172 105
Net worth 256 218 182 115
Minority interest
Debt 3.65 7.47 7.26 19.10
Deferred tax liabilities (net) -- -- -- --
Total liabilities 259 225 189 134
Fixed assets -- -- -- 0.17
Intangible assets
Investments 257 219 182 115
Deferred tax asset (net) -- -- -- --
Net working capital 2.36 6.31 7.49 19.20
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors -- -- -- --
Debtor days -- -- -- --
Other current assets 2.42 6.40 7.67 19.50
Sundry creditors -- -- -- --
Creditor days -- -- -- --
Other current liabilities (0.10) (0.10) (0.20) (0.30)
Cash 0.14 0.01 0.02 0.03
Total assets 259 225 189 134
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2019 Jun-2019 Sep-2018 Jun-2018 -
Gross Sales -- 0.04 0.26 0.24 --
Excise Duty -- -- -- -- --
Net Sales -- 0.04 0.26 0.24 --
Other Operating Income -- -- -- -- --
Other Income -- -- -- -- --
Total Income -- 0.04 0.26 0.24 --
Total Expenditure ** 0.03 0.03 0.05 0.04 --
PBIDT -- 0.01 0.20 0.20 --
Interest -- 0.03 0.21 0.18 --
PBDT -- -- -- 0.02 --
Depreciation -- -- -- -- --
Minority Interest Before NP -- -- -- -- --
Tax -- -- -- -- --
Deferred Tax -- -- -- -- --
Reported Profit After Tax -- -- -- 0.02 --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 9.21 20.90 6.89 6.92 --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 9.21 20.90 6.89 6.92 --
EPS (Unit Curr.) 9.96 20.50 6.75 6.78 --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 10.20 10.20 10.20 10.20 --
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(%) -- 25 76.90 83.30 --
PBDTM(%) -- (50) (3.80) 8.33 --
PATM(%) -- (50) (3.80) 8.33 --