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.) | Dec-2009 | Dec-2008 | Dec-2007 | Dec-2006 | Dec-2005 |
---|---|---|---|---|---|
Gross Sales | 12.30 | 12.40 | 21.80 | 19.20 | 11.20 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 12.30 | 12.40 | 21.80 | 19.20 | 11.20 |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 0.20 | 0.24 | 1.13 | 0.19 | 1.10 |
Total Income | 12.50 | 12.60 | 22.90 | 19.40 | 12.30 |
Total Expenditure ** | 11 | 13.70 | 20.60 | 15.50 | 7.80 |
PBIDT | 1.48 | (1.10) | 2.26 | 3.89 | 4.53 |
Interest | 2.45 | 2.46 | 0.31 | 2.26 | 2.17 |
PBDT | (1) | (3.50) | 1.95 | 1.63 | 2.36 |
Depreciation | 1.20 | 0.96 | 0.85 | 0.91 | 0.97 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | -- | -- | -- | -- | -- |
Deferred Tax | -- | -- | -- | -- | -- |
Reported Profit After Tax | (2.20) | (4.60) | 1.06 | 0.68 | 1.35 |
Minority Interest After NP | -- | -- | -- | -- | 0.34 |
Net Profit after Minority Interest | (2.20) | (4.60) | 1.06 | 0.68 | 1.01 |
Extra-ordinary Items | -- | -- | -- | -- | -- |
Adjusted Profit After Extra-ordinary item | (2.20) | (4.60) | 1.06 | 0.68 | 1.01 |
EPS (Unit Curr.) | -- | -- | -- | 0.47 | 1.73 |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 14.40 | 14.40 | 14.40 | 14.40 | 12.90 |
Public Shareholding (Number) | -- | 6,503,366 | -- | -- | -- |
Public Shareholding (%) | -- | 45.20 | -- | -- | -- |
Pledged/Encumbered - No. of Shares | -- | 2,210,300 | -- | -- | -- |
Pledged/Encumbered - % in Total Promoters Holding | -- | 15.40 | -- | -- | -- |
Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
Non Encumbered - No. of Shares | -- | 5,672,316 | -- | -- | -- |
Non Encumbered - % in Total Promoters Holding | -- | 39.40 | -- | -- | -- |
Non Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
PBIDTM(%) | 12.10 | (8.80) | 10.40 | 20.30 | 40.30 |
PBDTM(%) | (7.90) | (29) | 8.95 | 8.50 | 21 |
PATM(%) | (18) | (37) | 4.87 | 3.55 | 12 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity