Today's Top Gainer
| SYMBOL | CMP | Chg (%) |
|---|---|---|
Note:Top Gainer - Nifty 50 More
G G Dandekar Machine Works Ltd Financials
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar | Mar-2012 | Mar-2011 | - | - |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | (20) | -- | -- | -- |
| Op profit growth | 36.80 | -- | -- | -- |
| EBIT growth | (165) | -- | -- | -- |
| Net profit growth | (550) | -- | -- | -- |
| Profitability ratios (%) | ||||
| OPM | (18) | (10) | -- | -- |
| EBIT margin | (13) | 15.60 | -- | -- |
| Net profit margin | (60) | 10.50 | -- | -- |
| RoCE | (4.80) | -- | -- | -- |
| RoNW | (7.30) | -- | -- | -- |
| RoA | (5.60) | -- | -- | -- |
| Per share ratios () | ||||
| EPS | -- | 3.15 | -- | -- |
| Dividend per share | -- | 3 | -- | -- |
| Cash EPS | (17) | 3.07 | -- | -- |
| Book value per share | 48.10 | 64.60 | -- | -- |
| Valuation ratios | ||||
| P/E | -- | 23.10 | -- | -- |
| P/CEPS | (4.60) | 23.70 | -- | -- |
| P/B | 1.64 | 1.13 | -- | -- |
| EV/EBIDTA | (31) | 14.20 | -- | -- |
| Payout (%) | ||||
| Dividend payout | -- | 95.70 | -- | -- |
| Tax payout | (52) | (21) | -- | -- |
| Liquidity ratios | ||||
| Debtor days | 20.20 | -- | -- | -- |
| Inventory days | 134 | -- | -- | -- |
| Creditor days | (17) | -- | -- | -- |
| Leverage ratios | ||||
| Interest coverage | 4.86 | (7.20) | -- | -- |
| Net debt / equity | 0.26 | 0.19 | -- | -- |
| Net debt / op. profit | (2.50) | (3.40) | -- | -- |
| Cost breakup () | ||||
| Material costs | (53) | (51) | -- | -- |
| Employee costs | (39) | (31) | -- | -- |
| Other costs | (26) | (29) | -- | -- |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar( In .Cr) | Mar-2012 | Mar-2011 | - | - |
|---|---|---|---|---|
| Revenue | 13.20 | 16.60 | -- | -- |
| yoy growth (%) | (20) | -- | -- | -- |
| Raw materials | (7) | (8.40) | -- | -- |
| As % of sales | 52.90 | 51 | -- | -- |
| Employee costs | (5.20) | (5.10) | -- | -- |
| As % of sales | 39.40 | 30.80 | -- | -- |
| Other costs | (3.40) | (4.70) | -- | -- |
| As % of sales | 25.60 | 28.70 | -- | -- |
| Operating profit | (2.40) | (1.70) | -- | -- |
| OPM | (18) | (10) | -- | -- |
| Depreciation | (0.30) | (0.30) | -- | -- |
| Interest expense | (0.30) | (0.40) | -- | -- |
| Other income | 0.94 | 4.59 | -- | -- |
| Profit before tax | (2) | 2.22 | -- | -- |
| Taxes | 1.06 | (0.50) | -- | -- |
| Tax rate | (52) | (21) | -- | -- |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | (1) | 1.75 | -- | -- |
| Exceptional items | (6.90) | -- | -- | -- |
| Net profit | (7.90) | 1.75 | -- | -- |
| yoy growth (%) | (550) | -- | -- | -- |
| NPM | (60) | 10.50 | -- | -- |
- Switch to
-
Tabular DataGraph
| Y/e 31 Mar ( In .Cr) | Mar-2012 | Mar-2011 | - | - |
|---|---|---|---|---|
| Profit before tax | (2) | 2.22 | -- | -- |
| Depreciation | (0.30) | (0.30) | -- | -- |
| Tax paid | 1.06 | (0.50) | -- | -- |
| Working capital | (8.20) | -- | -- | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | (9.40) | -- | -- | -- |
| Capital expenditure | 0.04 | -- | -- | -- |
| Free cash flow | (9.40) | -- | -- | -- |
| Equity raised | 60.50 | -- | -- | -- |
| Investments | (9.10) | -- | -- | -- |
| Debt financing/disposal | (1.50) | -- | -- | -- |
| Dividends paid | -- | 1.43 | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 40.60 | -- | -- | -- |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar ( In .Cr) | Mar-2012 | Mar-2011 | Mar-2010 | Mar-2009 |
|---|---|---|---|---|
| Equity capital | 0.48 | 0.48 | 0.48 | 0.48 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 22.40 | 30.30 | 29.50 | 30.20 |
| Net worth | 22.90 | 30.70 | 30 | 30.70 |
| Minority interest | ||||
| Debt | 7.65 | 9.10 | 1.53 | -- |
| Deferred tax liabilities (net) | 0.08 | 0.23 | 0.11 | 0.01 |
| Total liabilities | 30.60 | 40.10 | 31.60 | 30.70 |
| Fixed assets | 14.10 | 11.90 | 4.48 | 0.44 |
| Intangible assets | ||||
| Investments | 12.10 | 21.20 | 14.30 | 14 |
| Deferred tax asset (net) | 0.99 | 0.08 | 0.01 | -- |
| Net working capital | 1.68 | 3.58 | 4.17 | 1.62 |
| Inventories | 4.65 | 5.05 | 4.70 | 2.67 |
| Inventory Days | 129 | 111 | -- | -- |
| Sundry debtors | 1.11 | 0.35 | 0.54 | 0.39 |
| Debtor days | 30.70 | 7.71 | -- | -- |
| Other current assets | 7.59 | 4.12 | 3.75 | 2.46 |
| Sundry creditors | (0.70) | (0.80) | (1.40) | (0.60) |
| Creditor days | 18.30 | 16.50 | -- | -- |
| Other current liabilities | (11) | (5.20) | (3.50) | (3.30) |
| Cash | 1.75 | 3.30 | 8.70 | 14.60 |
| Total assets | 30.60 | 40.10 | 31.60 | 30.70 |
- Switch to
-
ConsolidatedStandalone
| Particulars ( Rupees In Crores.) | Mar-2009 | Mar-2008 | - | - | - |
|---|---|---|---|---|---|
| Gross Sales | 5.18 | 4.65 | -- | -- | -- |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 5.18 | 4.65 | -- | -- | -- |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 0.35 | 0.54 | -- | -- | -- |
| Total Income | 5.53 | 5.19 | -- | -- | -- |
| Total Expenditure ** | 3.54 | 4.12 | -- | -- | -- |
| PBIDT | 1.99 | 1.07 | -- | -- | -- |
| Interest | -- | -- | -- | -- | -- |
| PBDT | 1.99 | 1.07 | -- | -- | -- |
| Depreciation | 0.04 | 0.08 | -- | -- | -- |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 0.65 | 0.45 | -- | -- | -- |
| Deferred Tax | 0.01 | (0.10) | -- | -- | -- |
| Reported Profit After Tax | 1.28 | 0.66 | -- | -- | -- |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 1.28 | 0.66 | -- | -- | -- |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 1.28 | 0.66 | -- | -- | -- |
| EPS (Unit Curr.) | 2.70 | 1.38 | -- | -- | -- |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 0.48 | 0.48 | -- | -- | -- |
| Public Shareholding (Number) | 2,379,617 | 2,379,617 | -- | -- | -- |
| Public Shareholding (%) | 50 | 50 | -- | -- | -- |
| Pledged/Encumbered - No. of Shares | 2,381,770 | 2,381,770 | -- | -- | -- |
| Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
| Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
| Non Encumbered - No. of Shares | 2,381,770 | 2,381,770 | -- | -- | -- |
| Non Encumbered - % in Total Promoters Holding | 100 | 100 | -- | -- | -- |
| Non Encumbered - % in Total Equity | 50 | -- | -- | -- | -- |
| PBIDTM(%) | 38.40 | 23 | -- | -- | -- |
| PBDTM(%) | 38.40 | 23 | -- | -- | -- |
| PATM(%) | 24.70 | 14.20 | -- | -- | -- |
