Y/e 31 Mar | 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 | -- | 3.23 | 4.23 | -- |
Dividend per share | -- | -- | -- | -- |
Cash EPS | -- | -- | -- | -- |
Book value per share | 12.30 | 15.20 | 10.40 | -- |
Valuation ratios | ||||
P/E | -- | -- | -- | -- |
P/CEPS | -- | -- | -- | -- |
P/B | 0.71 | -- | -- | -- |
EV/EBIDTA | -- | -- | -- | -- |
Payout (%) | ||||
Dividend payout | -- | -- | -- | -- |
Tax payout | -- | -- | -- | -- |
Liquidity ratios | ||||
Debtor days | -- | -- | -- | -- |
Inventory days | -- | -- | -- | -- |
Creditor days | -- | -- | -- | -- |
Leverage ratios | ||||
Interest coverage | -- | -- | -- | -- |
Net debt / equity | 0.31 | 1.33 | 2.18 | -- |
Net debt / op. profit | -- | -- | -- | -- |
Cost breakup () | ||||
Material costs | -- | -- | -- | -- |
Employee costs | -- | -- | -- | -- |
Other costs | -- | -- | -- | -- |
Y/e 31 Mar( In .Cr) | 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 | -- | -- | -- | -- |
Y/e 31 Mar ( In .Cr) | Mar-2014 | Mar-2013 | Mar-2012 | - |
---|---|---|---|---|
Profit before tax | -- | -- | -- | -- |
Depreciation | -- | -- | -- | -- |
Tax paid | -- | -- | -- | -- |
Working capital | (34) | -- | -- | -- |
Other operating items | -- | -- | -- | -- |
Operating cashflow | (34) | -- | -- | -- |
Capital expenditure | (32) | -- | -- | -- |
Free cash flow | (65) | -- | -- | -- |
Equity raised | 4.09 | 15.90 | -- | -- |
Investments | 17.60 | -- | -- | -- |
Debt financing/disposal | (3.70) | 21 | -- | -- |
Dividends paid | -- | -- | -- | -- |
Other items | -- | -- | -- | -- |
Net in cash | (47) | 36.90 | -- | -- |
Y/e 31 Mar ( In .Cr) | Mar-2014 | Mar-2013 | Mar-2012 | - |
---|---|---|---|---|
Equity capital | 15.20 | 18.50 | 15.20 | -- |
Preference capital | -- | -- | -- | -- |
Reserves | 3.47 | 4.60 | 0.62 | -- |
Net worth | 18.60 | 23.10 | 15.80 | -- |
Minority interest | ||||
Debt | 5.85 | 36.70 | 38.80 | -- |
Deferred tax liabilities (net) | -- | 1.11 | 0.79 | -- |
Total liabilities | 24.50 | 74.70 | 71.60 | -- |
Fixed assets | -- | 34.10 | 28.80 | -- |
Intangible assets | ||||
Investments | 24.60 | 18.60 | 6.96 | -- |
Deferred tax asset (net) | -- | -- | -- | -- |
Net working capital | (0.10) | 16.20 | 31.40 | -- |
Inventories | -- | 8.81 | 12.60 | -- |
Inventory Days | -- | -- | -- | -- |
Sundry debtors | -- | 12.60 | 19 | -- |
Debtor days | -- | -- | -- | -- |
Other current assets | 0.08 | 4.99 | 10.10 | -- |
Sundry creditors | -- | (5.10) | (7) | -- |
Creditor days | -- | -- | -- | -- |
Other current liabilities | (0.20) | (5.20) | (3.20) | -- |
Cash | 0.02 | 5.85 | 4.45 | -- |
Total assets | 24.50 | 74.70 | 71.60 | -- |
Particulars ( Rupees In Crores.) | Mar-2016 | Mar-2015 | Mar-2014 | Mar-2013 | Mar-2012 |
---|---|---|---|---|---|
Gross Sales | -- | -- | -- | 41.60 | 36 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | -- | -- | -- | 41.60 | 36 |
Other Operating Income | -- | -- | -- | 0.09 | 0.01 |
Other Income | 3.83 | -- | -- | 1.32 | 0.28 |
Total Income | 3.83 | -- | -- | 43 | 36.20 |
Total Expenditure ** | 0.41 | 1.02 | 1.24 | 31.90 | 25.80 |
PBIDT | 3.42 | (1) | (1.20) | 11.10 | 10.40 |
Interest | -- | -- | 0.11 | 3.19 | 2.29 |
PBDT | 3.42 | (1) | (1.40) | 7.86 | 8.13 |
Depreciation | -- | -- | -- | 1.99 | 1.26 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | -- | -- | -- | 0.98 | 0.46 |
Deferred Tax | -- | -- | -- | -- | -- |
Reported Profit After Tax | 3.42 | (1) | (1.40) | 4.89 | 6.41 |
Minority Interest After NP | -- | -- | -- | 2.83 | 3.16 |
Net Profit after Minority Interest | 4.17 | (1) | (2.70) | 4.10 | 3.37 |
Extra-ordinary Items | -- | -- | -- | -- | -- |
Adjusted Profit After Extra-ordinary item | 4.17 | (1) | (2.70) | 4.10 | 3.37 |
EPS (Unit Curr.) | 2.75 | (0.70) | (1.80) | 2.70 | 4.98 |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 15.20 | 15.20 | 15.20 | 15.20 | 15.20 |
Public Shareholding (Number) | -- | 3,587,785 | 3,796,335 | 3,796,335 | 3,796,335 |
Public Shareholding (%) | -- | 23.70 | 25 | 25 | 25 |
Pledged/Encumbered - No. of Shares | -- | 4,526,079 | 1,515,504 | -- | -- |
Pledged/Encumbered - % in Total Promoters Holding | -- | 39.10 | 13.30 | -- | -- |
Pledged/Encumbered - % in Total Equity | -- | -- | 10 | -- | -- |
Non Encumbered - No. of Shares | -- | 7,041,172 | 9,843,197 | 11,358,701 | 11,358,701 |
Non Encumbered - % in Total Promoters Holding | -- | 60.90 | 86.70 | 100 | 100 |
Non Encumbered - % in Total Equity | -- | 76.30 | 64.90 | 74.90 | 74.90 |
PBIDTM(%) | -- | -- | -- | 26.60 | 29 |
PBDTM(%) | -- | -- | -- | 18.90 | 22.60 |
PATM(%) | -- | -- | -- | 11.80 | 17.80 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity