Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2017 Mar-2016 - -
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 2.60 0.40 -- --
Dividend per share 0.50 0.25 -- --
Cash EPS -- -- -- --
Book value per share 138 136 -- --
Valuation ratios        
P/E 9.50 38 -- --
P/CEPS -- -- -- --
P/B 0.18 0.11 -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity 0.07 -- -- --
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-2017 Mar-2016 - -
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-2017 Mar-2016 - -
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital (2.10) -- -- --
Other operating items -- -- -- --
Operating cashflow (2.10) -- -- --
Capital expenditure 0.91 -- -- --
Free cash flow (1.20) -- -- --
Equity raised 173 -- -- --
Investments 9.96 -- -- --
Debt financing/disposal 6.76 -- -- --
Dividends paid -- 0.17 -- --
Other items -- -- -- --
Net in cash 189 -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2017 Mar-2016 - -
Equity capital 7.17 6.82 -- --
Preference capital -- -- -- --
Reserves 86.90 86 -- --
Net worth 94 92.80 -- --
Minority interest
Debt 6.78 0.02 -- --
Deferred tax liabilities (net) 0.10 -- -- --
Total liabilities 101 92.80 -- --
Fixed assets 1 0.81 -- --
Intangible assets
Investments 12.90 2.93 -- --
Deferred tax asset (net) 0.02 0.02 -- --
Net working capital 86.40 88.20 -- --
Inventories 9.14 22.80 -- --
Inventory Days -- -- -- --
Sundry debtors 0.09 0.08 -- --
Debtor days -- -- -- --
Other current assets 79.10 67.20 -- --
Sundry creditors (0.10) (0.80) -- --
Creditor days -- -- -- --
Other current liabilities (1.90) (1.10) -- --
Cash 0.62 0.83 -- --
Total assets 101 92.80 -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2017 Mar-2016 Mar-2012 Mar-2011 -
Gross Sales 78.50 92 39.20 6.79 --
Excise Duty -- -- -- -- --
Net Sales 78.50 92 39.20 6.79 --
Other Operating Income -- -- -- -- --
Other Income 0.89 -- -- -- --
Total Income 79.40 92 39.20 6.79 --
Total Expenditure ** 76.20 91.40 38 0.90 --
PBIDT 3.21 0.64 1.28 5.89 --
Interest 0.38 0.05 0.13 5.17 --
PBDT 2.83 0.59 1.15 0.72 --
Depreciation 0.38 0.19 0.43 0.07 --
Minority Interest Before NP -- -- -- -- --
Tax 0.88 0.12 0.28 0.20 --
Deferred Tax -- -- -- -- --
Reported Profit After Tax 1.57 0.27 0.44 0.45 --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 1.57 0.27 0.44 0.45 --
Extra-ordinary Items 0.57 -- -- (0.10) --
Adjusted Profit After Extra-ordinary item 1 0.27 0.44 0.57 --
EPS (Unit Curr.) 2.18 -- 0.64 0.66 --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 5 2.50 -- -- --
Equity 7.17 6.82 6.82 6.82 --
Public Shareholding (Number) -- -- 2,000,000 2,000,000 --
Public Shareholding (%) -- -- 29.30 100 --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- 4,822,000 4,822,000 --
Non Encumbered - % in Total Promoters Holding -- -- 100 100 --
Non Encumbered - % in Total Equity -- -- 70.70 70.70 --
PBIDTM(%) 4.09 0.70 3.26 86.70 --
PBDTM(%) 3.60 0.64 2.93 10.60 --
PATM(%) 2 0.29 1.12 6.63 --