Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2017 Mar-2016 Mar-2015 Mar-2012
Growth matrix (%)        
Revenue growth (25) (31) 2.21 6.28
Op profit growth (797) (107) (58) 81.60
EBIT growth 61.60 46.90 (70) 40.70
Net profit growth 1,289 (164) (107) 8.66
Profitability ratios (%)        
OPM 1.35 (0.10) 1.52 3.73
EBIT margin 5.46 2.54 1.20 4.09
Net profit margin 1.82 0.10 (0.10) 1.58
RoCE 9.72 5.95 4.88 25.60
RoNW 1.39 0.10 (0.20) 3.48
RoA 0.81 0.06 (0.10) 2.47
Per share ratios ()        
EPS 1.83 0.13 -- 2.84
Dividend per share -- -- -- 1
Cash EPS 1.30 (0.60) (1.20) 2.71
Book value per share 33.90 32 31.90 22.40
Valuation ratios        
P/E 11 122 -- 6.55
P/CEPS 15.40 (28) (15) 6.88
P/B 0.59 0.50 0.56 0.83
EV/EBIDTA 7.65 6.74 14.10 2.83
Payout (%)        
Dividend payout -- -- -- 38.90
Tax payout (26) (78) 270 (53)
Liquidity ratios        
Debtor days 172 119 67.10 53.50
Inventory days 97.60 60.30 46.40 32.20
Creditor days (98) (68) (36) (31)
Leverage ratios        
Interest coverage (1.80) (1.20) (1) (5.40)
Net debt / equity 0.77 0.37 0.91 0.18
Net debt / op. profit 19.20 (60) 9.92 0.58
Cost breakup ()        
Material costs (95) (97) (96) (94)
Employee costs (1.50) (1) (0.70) (0.50)
Other costs (2.60) (1.70) (1.50) (1.40)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2017 Mar-2016 Mar-2015 Mar-2012
Revenue 37.20 49.60 71.60 70.10
yoy growth (%) (25) (31) 2.21 6.28
Raw materials (35) (48) (69) (66)
As % of sales 94.60 97.50 96.30 94.40
Employee costs (0.60) (0.50) (0.50) (0.30)
As % of sales 1.50 0.98 0.70 0.45
Other costs (1) (0.80) (1.10) (1)
As % of sales 2.56 1.69 1.47 1.40
Operating profit 0.50 (0.10) 1.09 2.62
OPM 1.35 (0.10) 1.52 3.73
Depreciation (0.20) (0.30) (0.40) (0.10)
Interest expense (1.10) (1) (0.90) (0.50)
Other income 1.73 1.59 0.15 0.36
Profit before tax 0.91 0.22 -- 2.33
Taxes (0.20) (0.20) (0.10) (1.20)
Tax rate (26) (78) 270 (53)
Minorities and other -- -- -- --
Adj. profit 0.68 0.05 (0.10) 1.11
Exceptional items -- -- -- --
Net profit 0.68 0.05 (0.10) 1.11
yoy growth (%) 1,289 (164) (107) 8.66
NPM 1.82 0.10 (0.10) 1.58
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2017 Mar-2016 Mar-2015 Mar-2012
Profit before tax 0.91 0.22 -- 2.33
Depreciation (0.20) (0.30) (0.40) (0.10)
Tax paid (0.20) (0.20) (0.10) (1.20)
Working capital 13.10 6.76 -- (6.80)
Other operating items -- -- -- --
Operating cashflow 13.60 6.55 (0.50) (5.80)
Capital expenditure 0.65 0.59 -- (0.60)
Free cash flow 14.30 7.14 (0.50) (6.30)
Equity raised 12.10 12.70 16.30 12
Investments (0.10) 0.44 -- (0.40)
Debt financing/disposal 7.91 3.70 20 3.44
Dividends paid -- -- -- 0.37
Other items -- -- -- --
Net in cash 34.10 24 35.80 9.02
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 3.70 3.70 3.70 3.70
Preference capital -- -- -- --
Reserves 8.09 4.73 8.82 8.14
Net worth 11.80 8.43 12.50 11.80
Minority interest
Debt 10.50 17.20 10.80 6.72
Deferred tax liabilities (net) 0.01 0.03 -- --
Total liabilities 22.30 25.60 23.30 18.60
Fixed assets 1.19 1.40 0.58 0.77
Intangible assets
Investments -- -- -- 0.49
Deferred tax asset (net) 0.87 1.71 0.13 0.12
Net working capital 20 21.70 21.40 14.80
Inventories 4.90 15.90 12.30 7.58
Inventory Days -- -- 121 55.80
Sundry debtors 17.20 10.40 16.80 18.20
Debtor days -- -- 165 134
Other current assets 3.17 1.68 2.14 3.29
Sundry creditors (0.50) (4.70) (7.20) (13)
Creditor days -- -- 70.40 92.90
Other current liabilities (4.80) (1.60) (2.60) (1.70)
Cash 0.23 0.77 1.13 2.38
Total assets 22.30 25.60 23.30 18.50
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2019 Jun-2019 Mar-2019 Dec-2018 Sep-2018
Gross Sales 15.90 30.50 26.50 17.70 22.30
Excise Duty -- -- -- -- --
Net Sales 15.90 30.50 26.50 17.70 22.30
Other Operating Income -- -- -- -- --
Other Income 0.88 0.52 0.04 0.02 --
Total Income 16.80 31 26.50 17.70 22.30
Total Expenditure ** 15.80 29.80 25.80 17 20.40
PBIDT 1.02 1.20 0.69 0.67 1.89
Interest 0.14 0.20 0.36 0.13 0.19
PBDT 0.88 1 0.33 0.54 1.70
Depreciation 0.03 0.04 0.05 0.05 0.05
Minority Interest Before NP -- -- -- -- --
Tax -- 0.22 -- 0.66 0.19
Deferred Tax -- -- -- -- --
Reported Profit After Tax 0.85 0.74 0.30 (0.20) 1.46
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 0.85 0.74 0.30 (0.20) 1.46
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 0.85 0.74 0.30 (0.20) 1.46
EPS (Unit Curr.) 2.29 2.01 0.80 -- 3.94
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 3.70 3.70 3.70 3.70 3.70
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(%) 6.40 3.93 2.61 3.80 8.48
PBDTM(%) 5.52 3.28 1.25 3.06 7.63
PATM(%) 5.34 2.42 1.13 (1) 6.55