Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 - - -
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM (27) -- -- --
EBIT margin (20) -- -- --
Net profit margin (30) -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS (2.70) -- -- --
Book value per share 10.10 -- -- --
Valuation ratios        
P/E -- -- -- --
P/CEPS (26) -- -- --
P/B 7.06 -- -- --
EV/EBIDTA (49) -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (6.70) -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage 1.67 -- -- --
Net debt / equity 0.79 -- -- --
Net debt / op. profit (3.40) -- -- --
Cost breakup ()        
Material costs (34) -- -- --
Employee costs (40) -- -- --
Other costs (54) -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 - - -
Revenue 10.90 -- -- --
yoy growth (%) -- -- -- --
Raw materials (3.70) -- -- --
As % of sales 33.70 -- -- --
Employee costs (4.30) -- -- --
As % of sales 39.70 -- -- --
Other costs (5.80) -- -- --
As % of sales 53.50 -- -- --
Operating profit (2.90) -- -- --
OPM (27) -- -- --
Depreciation (0.10) -- -- --
Interest expense (1.30) -- -- --
Other income 0.89 -- -- --
Profit before tax (3.50) -- -- --
Taxes 0.23 -- -- --
Tax rate (6.70) -- -- --
Minorities and other -- -- -- --
Adj. profit (3.30) -- -- --
Exceptional items -- -- -- --
Net profit (3.30) -- -- --
yoy growth (%) -- -- -- --
NPM (30) -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 - - -
Profit before tax (3.50) -- -- --
Depreciation (0.10) -- -- --
Tax paid 0.23 -- -- --
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-2018 - - -
Equity capital 12.60 -- -- --
Preference capital -- -- -- --
Reserves 0.14 -- -- --
Net worth 12.80 -- -- --
Minority interest
Debt 11.50 -- -- --
Deferred tax liabilities (net) -- -- -- --
Total liabilities 24.30 -- -- --
Fixed assets 59.30 -- -- --
Intangible assets
Investments 1.94 -- -- --
Deferred tax asset (net) 0.10 -- -- --
Net working capital (39) -- -- --
Inventories 12.60 -- -- --
Inventory Days 422 -- -- --
Sundry debtors 3.95 -- -- --
Debtor days 132 -- -- --
Other current assets 4.62 -- -- --
Sundry creditors (17) -- -- --
Creditor days 569 -- -- --
Other current liabilities (43) -- -- --
Cash 1.39 -- -- --
Total assets 24.20 -- -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2019 Dec-2018 Sep-2018 Jun-2018 Mar-2018
Gross Sales 23.80 4.81 6.89 70.80 5.56
Excise Duty -- -- -- -- --
Net Sales 23.80 4.81 6.89 70.80 5.56
Other Operating Income -- -- -- -- --
Other Income 0.10 0.04 0.12 0.05 (0.30)
Total Income 23.90 4.86 7.02 70.90 5.24
Total Expenditure ** 21.60 10.90 5.26 60.30 6.04
PBIDT 2.30 (6.10) 1.75 10.50 (0.80)
Interest 1.15 1.37 0.73 0.32 1
PBDT 1.15 (7.40) 1.03 10.20 (1.80)
Depreciation 0.08 0.10 0.08 0.08 0.10
Minority Interest Before NP -- -- -- -- --
Tax (2) -- -- 2.90 --
Deferred Tax -- 0.01 -- (0.10) (0.20)
Reported Profit After Tax 3.02 (7.60) 0.94 7.31 (1.70)
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 3.02 (7.60) 0.94 7.31 (1.70)
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 3.02 (7.60) 0.94 7.31 (1.70)
EPS (Unit Curr.) 1.55 (3.40) 0.42 3.27 (0.30)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 22.30 22.30 12.60 22.30 12.60
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(%) 9.67 (126) 25.40 14.90 (15)
PBDTM(%) 4.84 (155) 14.90 14.40 (33)
PATM(%) 12.70 (157) 13.60 10.30 (30)