Y/e 31 Mar | - | - | - | - |
---|---|---|---|---|
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 | -- | -- | -- | -- |
Dividend per share | -- | -- | -- | -- |
Cash EPS | -- | -- | -- | -- |
Book value per share | -- | -- | -- | -- |
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 | -- | -- | -- | -- |
Net debt / op. profit | -- | -- | -- | -- |
Cost breakup () | ||||
Material costs | -- | -- | -- | -- |
Employee costs | -- | -- | -- | -- |
Other costs | -- | -- | -- | -- |
Y/e 31 Mar( In .Cr) | - | - | - | - |
---|---|---|---|---|
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) | - | - | - | - |
---|---|---|---|---|
Profit before tax | -- | -- | -- | -- |
Depreciation | -- | -- | -- | -- |
Tax paid | -- | -- | -- | -- |
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 | -- | -- | -- | -- |
Y/e 31 Mar ( In .Cr) | Mar-2010 | Mar-2009 | - | - |
---|---|---|---|---|
Equity capital | 14.40 | 14.40 | -- | -- |
Preference capital | -- | -- | -- | -- |
Reserves | 31.80 | 32 | -- | -- |
Net worth | 46.20 | 46.40 | -- | -- |
Minority interest | ||||
Debt | 31.90 | 27.50 | -- | -- |
Deferred tax liabilities (net) | 2.70 | 2.68 | -- | -- |
Total liabilities | 82.70 | 77.80 | -- | -- |
Fixed assets | 45.60 | 43.50 | -- | -- |
Intangible assets | ||||
Investments | 4 | 4 | -- | -- |
Deferred tax asset (net) | 9.35 | 8.71 | -- | -- |
Net working capital | 20.40 | 18.70 | -- | -- |
Inventories | 1.75 | 1.53 | -- | -- |
Inventory Days | -- | -- | -- | -- |
Sundry debtors | 25.90 | 20.10 | -- | -- |
Debtor days | -- | -- | -- | -- |
Other current assets | 4.95 | 5.59 | -- | -- |
Sundry creditors | (6.90) | (4.40) | -- | -- |
Creditor days | -- | -- | -- | -- |
Other current liabilities | (5.30) | (4.10) | -- | -- |
Cash | 3.29 | 2.88 | -- | -- |
Total assets | 82.70 | 77.80 | -- | -- |
Particulars ( Rupees In Crores.) | Mar-2010 | Mar-2009 | Mar-2008 | Mar-2007 | Mar-2006 |
---|---|---|---|---|---|
Gross Sales | 5.30 | 2.35 | 4.55 | 4.10 | 4.58 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 5.30 | 2.35 | 4.55 | 4.10 | 4.58 |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 0.55 | 0.51 | 3.75 | 4.02 | -- |
Total Income | 5.85 | 2.86 | 8.30 | 8.12 | 4.58 |
Total Expenditure ** | 4.46 | 2.22 | 11.30 | 3.95 | 3.95 |
PBIDT | 1.39 | 0.64 | (3) | 4.17 | 0.63 |
Interest | 0.94 | 0.54 | 0.54 | (1.90) | 0.74 |
PBDT | 0.45 | 0.10 | (3.50) | 6.08 | (0.10) |
Depreciation | 0.49 | 0.30 | 0.28 | 0.24 | 0.30 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | (0.60) | 0.02 | -- | 0.06 | 0.03 |
Deferred Tax | -- | (1.90) | 1.46 | 2.13 | 0.23 |
Reported Profit After Tax | 0.59 | 1.70 | (5.30) | 3.62 | (0.70) |
Minority Interest After NP | 0.14 | 0.34 | -- | 0.18 | -- |
Net Profit after Minority Interest | 0.45 | 1.36 | (5.30) | 3.44 | (0.70) |
Extra-ordinary Items | 0.24 | -- | -- | 2.21 | -- |
Adjusted Profit After Extra-ordinary item | 0.21 | 1.36 | (5.30) | 1.23 | (0.70) |
EPS (Unit Curr.) | 0.41 | 0.28 | -- | 2.52 | -- |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 14.40 | 14.40 | 14.40 | 14.40 | 14.40 |
Public Shareholding (Number) | 6,490,166 | 6,490,166 | 6,503,366 | -- | -- |
Public Shareholding (%) | 45.10 | 45.10 | 45.20 | -- | -- |
Pledged/Encumbered - No. of Shares | 2,210,300 | 2,210,300 | 2,210,300 | -- | -- |
Pledged/Encumbered - % in Total Promoters Holding | 15.40 | 15.40 | 15.40 | -- | -- |
Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
Non Encumbered - No. of Shares | 5,685,516 | 5,685,516 | 5,672,316 | -- | -- |
Non Encumbered - % in Total Promoters Holding | 39.50 | 39.50 | 39.40 | -- | -- |
Non Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
PBIDTM(%) | 26.20 | 27.20 | (65) | 102 | 13.80 |
PBDTM(%) | 8.49 | 4.26 | (77) | 148 | (2.40) |
PATM(%) | 11.10 | 72.30 | (116) | 88.30 | (15) |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity