Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2016 Mar-2015 Mar-2014 Mar-2013
Growth matrix (%)        
Revenue growth (76) (89) (15) --
Op profit growth 273 304 (36) --
EBIT growth (98) (212) 433 --
Net profit growth (100) 347 437 --
Profitability ratios (%)        
OPM (83) (5.30) (0.10) (0.20)
EBIT margin (0.20) (2.70) 0.26 0.04
Net profit margin (0.20) 8.77 0.21 0.03
RoCE -- (0.20) 0.22 --
RoNW -- 0.20 0.04 --
RoA -- 0.20 0.04 --
Per share ratios ()        
EPS -- 0.08 0.02 --
Dividend per share -- -- -- --
Cash EPS -- 0.08 0.02 --
Book value per share 10.20 10.20 10.10 10.10
Valuation ratios        
P/E -- -- 2,845 --
P/CEPS -- -- 3,233 28,056
P/B -- -- 5.64 6.16
EV/EBIDTA -- -- 2,471 11,401
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- (429) (19) (19)
Liquidity ratios        
Debtor days 436 1,144 212 --
Inventory days -- -- -- --
Creditor days (388) (1,529) (256) --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity (0.10) (0.10) (0.10) (0.10)
Net debt / op. profit 6.17 14.70 85.60 76.40
Cost breakup ()        
Material costs (78) (89) (99) (99)
Employee costs (23) (3.30) (0.40) (0.30)
Other costs (82) (13) (0.70) (1.10)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2016 Mar-2015 Mar-2014 Mar-2013
Revenue 0.15 0.61 5.74 6.76
yoy growth (%) (76) (89) (15) --
Raw materials (0.10) (0.50) (5.70) (6.70)
As % of sales 78.30 88.60 99 98.80
Employee costs -- -- -- --
As % of sales 23.20 3.29 0.41 0.29
Other costs (0.10) (0.10) -- (0.10)
As % of sales 81.50 13.40 0.75 1.07
Operating profit (0.10) -- -- --
OPM (83) (5.30) (0.10) (0.20)
Depreciation -- -- -- --
Interest expense -- -- -- --
Other income 0.12 0.02 0.02 0.02
Profit before tax -- -- 0.01 --
Taxes -- 0.07 -- --
Tax rate -- (429) (19) (19)
Minorities and other -- -- -- --
Adj. profit -- 0.05 0.01 --
Exceptional items -- -- -- --
Net profit -- 0.05 0.01 --
yoy growth (%) (100) 347 437 --
NPM (0.20) 8.77 0.21 0.03
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2016 Mar-2015 Mar-2014 Mar-2013
Profit before tax -- -- 0.01 --
Depreciation -- -- -- --
Tax paid -- 0.07 -- --
Working capital (1.40) (0.60) 0.64 --
Other operating items -- -- -- --
Operating cashflow (1.40) (0.60) 0.65 --
Capital expenditure -- -- -- --
Free cash flow (1.40) (0.60) 0.65 --
Equity raised 0.16 0.12 0.16 --
Investments 1.47 0.66 (0.70) --
Debt financing/disposal -- -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 0.24 0.19 0.15 --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2016 Mar-2015 Mar-2014 Mar-2013
Equity capital 6.68 6.68 6.68 6.68
Preference capital -- -- -- --
Reserves 0.12 0.11 0.06 0.04
Net worth 6.80 6.79 6.74 6.72
Minority interest
Debt -- -- -- --
Deferred tax liabilities (net) -- -- -- --
Total liabilities 6.80 6.79 6.74 6.72
Fixed assets -- -- -- --
Intangible assets
Investments 1.82 2.41 1.75 0.35
Deferred tax asset (net) 0.07 0.07 -- --
Net working capital 4.17 3.82 4.29 5.41
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors 0.02 0.33 3.52 3.15
Debtor days 49.90 196 224 170
Other current assets 4.15 4.07 5.62 5.47
Sundry creditors -- (0.60) (4.90) (3.20)
Creditor days -- 339 308 173
Other current liabilities -- -- -- --
Cash 0.75 0.48 0.69 0.97
Total assets 6.81 6.78 6.73 6.73
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2016 Mar-2015 Mar-2014 - -
Gross Sales 0.15 0.61 5.74 -- --
Excise Duty -- -- -- -- --
Net Sales 0.15 0.61 5.74 -- --
Other Operating Income 0.12 0.02 -- -- --
Other Income -- -- 0.02 -- --
Total Income 0.27 0.63 5.76 -- --
Total Expenditure ** 0.27 0.63 5.75 -- --
PBIDT -- -- 0.02 -- --
Interest -- -- -- -- --
PBDT -- -- 0.02 -- --
Depreciation -- -- -- -- --
Minority Interest Before NP -- -- -- -- --
Tax -- -- -- -- --
Deferred Tax (0.10) (0.10) -- -- --
Reported Profit After Tax 0.07 0.07 0.01 -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 0.07 0.07 0.01 -- --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 0.07 0.07 0.01 -- --
EPS (Unit Curr.) 0.01 0.11 0.02 -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 6.68 6.68 6.68 -- --
Public Shareholding (Number) 66,734,000 66,734,000 6,673,400 -- --
Public Shareholding (%) 100 100 100 -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares 3,000 3,000 3,000 -- --
Non Encumbered - % in Total Promoters Holding 100 100 100 -- --
Non Encumbered - % in Total Equity 0.04 0.04 0.04 -- --
PBIDTM(%) -- -- 0.35 -- --
PBDTM(%) -- -- 0.35 -- --
PATM(%) 46.70 11.50 0.17 -- --