Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2015 Mar-2014 Mar-2013 Mar-2012
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 40 41.60 14.20 50.20
Dividend per share 1 1 1 1
Cash EPS -- -- -- --
Book value per share 782 988 720 707
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 -- -- (0.10) --
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-2015 Mar-2014 Mar-2013 Mar-2012
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-2015 Mar-2014 Mar-2013 Mar-2012
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital (2.90) 4.73 (4.70) --
Other operating items -- -- -- --
Operating cashflow (2.90) 4.73 (4.70) --
Capital expenditure (0.10) (0.10) 0.14 --
Free cash flow (3.10) 4.59 (4.60) --
Equity raised 36 41.40 41.40 --
Investments -- -- -- --
Debt financing/disposal 2.68 0.55 0.55 --
Dividends paid 0.02 0.02 0.02 0.02
Other items -- -- -- --
Net in cash 35.60 46.50 37.30 --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2015 Mar-2014 Mar-2013 Mar-2012
Equity capital 0.25 20.30 15.30 15.30
Preference capital 14 -- -- --
Reserves 4.91 3.95 2.38 2.06
Net worth 19.20 24.20 17.60 17.30
Minority interest
Debt -- -- 0.55 2.68
Deferred tax liabilities (net) 0.01 -- -- --
Total liabilities 19.20 24.20 18.20 20
Fixed assets 1.38 0.21 0.09 0.16
Intangible assets
Investments -- -- -- 0.03
Deferred tax asset (net) 0.01 0.01 0.01 --
Net working capital 17.60 18.20 12 16.40
Inventories -- -- -- 16.80
Inventory Days -- -- -- --
Sundry debtors -- -- -- 2.17
Debtor days -- -- -- --
Other current assets 18 19 12.50 0.48
Sundry creditors (0.10) (0.20) (0.10) (1.50)
Creditor days -- -- -- --
Other current liabilities (0.30) (0.60) (0.50) (1.60)
Cash 0.14 0.23 1.73 3.45
Total assets 19.10 18.60 13.80 20
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2015 Sep-2015 Jun-2015 Mar-2015 Dec-2014
Gross Sales 0.61 0.60 0.54 0.61 0.78
Excise Duty -- -- -- -- --
Net Sales 0.61 0.60 0.54 0.61 0.78
Other Operating Income -- -- -- -- --
Other Income -- -- -- 0.02 --
Total Income 0.61 0.60 0.54 0.63 0.78
Total Expenditure ** 0.38 0.55 0.09 0.18 0.26
PBIDT 0.23 0.05 0.44 0.45 0.52
Interest -- -- -- -- --
PBDT 0.23 0.05 0.44 0.45 0.52
Depreciation 0.11 0.11 0.11 1.39 --
Minority Interest Before NP -- -- -- -- --
Tax 0.03 -- 0.10 (0.20) 0.16
Deferred Tax -- -- -- -- --
Reported Profit After Tax 0.08 (0.10) 0.23 (0.70) 0.35
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 0.08 (0.10) 0.23 (0.70) 0.35
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 0.08 (0.10) 0.23 (0.70) 0.35
EPS (Unit Curr.) 3.42 (2.70) 9.22 (29) 14.30
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 0.25 0.25 0.25 0.25 0.25
Public Shareholding (Number) 51,490 51,490 51,490 51,490 51,490
Public Shareholding (%) 21 21 21 21 21
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares 193,510 193,510 193,510 193,510 193,510
Non Encumbered - % in Total Promoters Holding 100 100 100 100 100
Non Encumbered - % in Total Equity 79 79 79 79 79
PBIDTM(%) 37.70 8.33 81.50 73.80 66.70
PBDTM(%) 37.70 8.33 81.50 73.80 66.70
PATM(%) 13.10 (12) 42.60 (116) 44.90