Y/e 31 Mar | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
---|---|---|---|---|
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 | 0.07 | 0.02 | 0.12 | 0.38 |
Dividend per share | -- | -- | -- | -- |
Cash EPS | -- | -- | -- | -- |
Book value per share | 29.50 | 29.50 | 29.50 | 29.70 |
Valuation ratios | ||||
P/E | 64.10 | -- | 38.10 | 11.10 |
P/CEPS | -- | -- | -- | -- |
P/B | 0.16 | -- | 0.16 | 0.14 |
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) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
---|---|---|---|---|
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-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
---|---|---|---|---|
Profit before tax | -- | -- | -- | -- |
Depreciation | -- | -- | -- | -- |
Tax paid | -- | -- | -- | -- |
Working capital | (20) | (22) | (23) | (22) |
Other operating items | -- | -- | -- | -- |
Operating cashflow | (20) | (22) | (23) | (22) |
Capital expenditure | (2.30) | (2.10) | (1.40) | (1.20) |
Free cash flow | (23) | (24) | (24) | (23) |
Equity raised | 31.70 | 31.90 | 32.10 | 32.30 |
Investments | (0.40) | (0.40) | (0.70) | (0.60) |
Debt financing/disposal | -- | 0.25 | 0.19 | 0.20 |
Dividends paid | -- | -- | -- | -- |
Other items | -- | -- | -- | -- |
Net in cash | 8.73 | 7.77 | 7.15 | 8.64 |
Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
---|---|---|---|---|
Equity capital | 8.52 | 8.52 | 8.52 | 8.52 |
Preference capital | 0.50 | 0.50 | 0.50 | 0.50 |
Reserves | 16.10 | 16.10 | 16.10 | 16.30 |
Net worth | 25.20 | 25.20 | 25.20 | 25.40 |
Minority interest | ||||
Debt | -- | 0.05 | -- | 0.08 |
Deferred tax liabilities (net) | -- | -- | -- | -- |
Total liabilities | 25.20 | 25.20 | 25.20 | 25.40 |
Fixed assets | 0.18 | 0.35 | 1.11 | 1.28 |
Intangible assets | ||||
Investments | 0.45 | 0.45 | 0.22 | 0.26 |
Deferred tax asset (net) | 0.01 | 0.01 | 0.01 | 0.01 |
Net working capital | 16.50 | (0.30) | 23.70 | 23.60 |
Inventories | -- | -- | -- | -- |
Inventory Days | -- | -- | -- | -- |
Sundry debtors | 0.08 | -- | -- | -- |
Debtor days | -- | -- | -- | -- |
Other current assets | 17.70 | 1.99 | 26 | 25.40 |
Sundry creditors | (0.10) | -- | -- | -- |
Creditor days | -- | -- | -- | -- |
Other current liabilities | (1.20) | (2.30) | (2.30) | (1.80) |
Cash | 0.83 | 0.30 | 0.15 | 0.25 |
Total assets | 18 | 0.85 | 25.20 | 25.40 |
Particulars ( Rupees In Crores.) | Mar-2019 | Mar-2012 | Mar-2011 | - | - |
---|---|---|---|---|---|
Gross Sales | 0.76 | 0.27 | 1.02 | -- | -- |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 0.76 | 0.27 | 1.02 | -- | -- |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 0.13 | 0.61 | 0.71 | -- | -- |
Total Income | 0.89 | 0.88 | 1.73 | -- | -- |
Total Expenditure ** | 0.42 | 1.68 | 1.19 | -- | -- |
PBIDT | 0.46 | (0.80) | 0.54 | -- | -- |
Interest | 0.08 | 0.34 | 0.26 | -- | -- |
PBDT | 0.38 | (1.10) | 0.28 | -- | -- |
Depreciation | 0.19 | 0.05 | 0.05 | -- | -- |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | 0.06 | 0.03 | 0.02 | -- | -- |
Deferred Tax | -- | -- | -- | -- | -- |
Reported Profit After Tax | 0.14 | (1.20) | 0.21 | -- | -- |
Minority Interest After NP | -- | -- | -- | -- | -- |
Net Profit after Minority Interest | 0.14 | (1.20) | 0.21 | -- | -- |
Extra-ordinary Items | -- | 1.40 | -- | -- | -- |
Adjusted Profit After Extra-ordinary item | 0.14 | (2.60) | 0.21 | -- | -- |
EPS (Unit Curr.) | 0.15 | 0.24 | 0.24 | -- | -- |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 8.52 | 8.52 | 8.52 | -- | -- |
Public Shareholding (Number) | -- | 5,408,060 | 5,408,060 | -- | -- |
Public Shareholding (%) | -- | 63.50 | 63.50 | -- | -- |
Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | -- |
Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
Non Encumbered - No. of Shares | -- | 3,113,128 | 3,113,128 | -- | -- |
Non Encumbered - % in Total Promoters Holding | -- | 100 | 100 | -- | -- |
Non Encumbered - % in Total Equity | -- | 36.50 | 36.50 | -- | -- |
PBIDTM(%) | 60.50 | (296) | 52.90 | -- | -- |
PBDTM(%) | 50 | (422) | 27.50 | -- | -- |
PATM(%) | 18.40 | (452) | 20.60 | -- | -- |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity