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-2010 - - -
Equity capital 10.60 -- -- --
Preference capital -- -- -- --
Reserves 45.20 -- -- --
Net worth 55.80 -- -- --
Minority interest
Debt 71.60 -- -- --
Deferred tax liabilities (net) 2.35 -- -- --
Total liabilities 136 -- -- --
Fixed assets 74.30 -- -- --
Intangible assets
Investments 0.05 -- -- --
Deferred tax asset (net) -- -- -- --
Net working capital 60.90 -- -- --
Inventories 36 -- -- --
Inventory Days -- -- -- --
Sundry debtors 44.10 -- -- --
Debtor days -- -- -- --
Other current assets 3.95 -- -- --
Sundry creditors (16) -- -- --
Creditor days -- -- -- --
Other current liabilities (7.60) -- -- --
Cash 0.89 -- -- --
Total assets 136 -- -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2011 Dec-2010 Sep-2010 Jun-2010 Mar-2010
Gross Sales 98.70 66.20 80 75.30 48
Excise Duty -- -- -- -- --
Net Sales 98.70 66.20 80 75.30 48
Other Operating Income -- -- -- -- --
Other Income 0.01 0.16 0.02 0.01 0.51
Total Income 98.80 66.40 80 75.30 48.60
Total Expenditure ** 73.60 51.50 62 62.90 37.70
PBIDT 25.20 14.90 18 12.40 10.80
Interest 4.13 4.11 3.97 1.40 1.12
PBDT 21 10.80 14.10 11 9.69
Depreciation 1.12 0.30 0.61 0.55 0.33
Minority Interest Before NP -- -- -- -- --
Tax 8.31 1.90 5.03 3.33 2.30
Deferred Tax (1.70) 1.69 0.05 -- 0.97
Reported Profit After Tax 13.30 6.89 8.38 7.11 6.09
Minority Interest After NP 3.62 -- 6.01 -- 0.25
Net Profit after Minority Interest 9.72 6.89 2.37 7.11 5.84
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 9.76 6.93 2.37 7.11 5.86
EPS (Unit Curr.) 13.70 9.10 2.24 6.73 10.60
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 10.60 7.58 10.60 10.60 10.60
Public Shareholding (Number) -- -- -- 5,015,964 --
Public Shareholding (%) -- -- -- 47.50 --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares 7,576,667 7,576,667 -- 5,549,526 4,950,000
Non Encumbered - % in Total Promoters Holding 100 100 -- 100 100
Non Encumbered - % in Total Equity 100 100 -- 52.50 100
PBIDTM(%) 25.50 22.50 22.60 16.50 22.50
PBDTM(%) 21.30 16.30 17.60 14.60 20.20
PATM(%) 13.50 10.40 10.50 9.44 12.70