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) Mar-2009 - - -
Equity capital 14.20 -- -- --
Preference capital -- -- -- --
Reserves (11) -- -- --
Net worth 2.78 -- -- --
Minority interest
Debt 11.10 -- -- --
Deferred tax liabilities (net) 1.38 -- -- --
Total liabilities 15.20 -- -- --
Fixed assets 21.10 -- -- --
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) 1.38 -- -- --
Net working capital (7.40) -- -- --
Inventories 0.42 -- -- --
Inventory Days -- -- -- --
Sundry debtors -- -- -- --
Debtor days -- -- -- --
Other current assets 1.67 -- -- --
Sundry creditors (0.30) -- -- --
Creditor days -- -- -- --
Other current liabilities (9.20) -- -- --
Cash 0.17 -- -- --
Total assets 15.20 -- -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2009 Mar-2008 Mar-2007 Mar-2006 -
Gross Sales 14.70 25.90 38.60 22 --
Excise Duty -- -- -- -- --
Net Sales 14.70 25.90 38.60 22 --
Other Operating Income -- -- -- -- --
Other Income 0.64 3.64 0.47 1.27 --
Total Income 15.30 29.50 39.10 23.30 --
Total Expenditure ** 29.90 28.50 36.10 21.40 --
PBIDT (15) 1.05 3 1.84 --
Interest 1.47 1.68 1.30 0.67 --
PBDT (16) (0.60) 1.70 1.17 --
Depreciation 1.45 1.60 2.28 1.05 --
Minority Interest Before NP -- -- -- -- --
Tax 0.08 0.07 0.20 0.04 --
Deferred Tax (0.60) (0.30) 0.36 0.07 --
Reported Profit After Tax (17) (2) (1.20) -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (17) (2) (1.20) -- --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (17) (2) (1.20) -- --
EPS (Unit Curr.) -- -- -- -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 14.10 14.10 14.10 14.10 --
Public Shareholding (Number) 9,887,233 9,888,833 9,676,167 9,655,859 --
Public Shareholding (%) 69.90 69.90 68.40 68.20 --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares 4,254,770 -- -- -- --
Non Encumbered - % in Total Promoters Holding 100 -- -- -- --
Non Encumbered - % in Total Equity 38.10 -- -- -- --
PBIDTM(%) (99) 4.05 7.77 8.37 --
PBDTM(%) (109) (2.40) 4.40 5.32 --
PATM(%) (116) (7.80) (3) (0.10) --