Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2013 Mar-2012 - -
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 0.17 1.18 -- --
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share 12.30 17.40 -- --
Valuation ratios        
P/E 69.80 13.10 -- --
P/CEPS -- -- -- --
P/B 0.96 0.89 -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity -- 0.88 -- --
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-2013 Mar-2012 - -
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-2013 Mar-2012 - -
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital (13) -- -- --
Other operating items -- -- -- --
Operating cashflow (13) -- -- --
Capital expenditure (2.90) -- -- --
Free cash flow (16) -- -- --
Equity raised 11.10 -- -- --
Investments 3.80 -- -- --
Debt financing/disposal (1.20) -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash (1.90) -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2013 Mar-2012 - -
Equity capital 10.10 9.71 -- --
Preference capital -- -- -- --
Reserves 2.34 (1) -- --
Net worth 12.40 8.75 -- --
Minority interest
Debt -- 7.83 -- --
Deferred tax liabilities (net) 0.01 -- -- --
Total liabilities 12.40 19 -- --
Fixed assets 0.01 1.87 -- --
Intangible assets
Investments 5.06 1.26 -- --
Deferred tax asset (net) -- 0.04 -- --
Net working capital 7.26 15.70 -- --
Inventories -- 6.69 -- --
Inventory Days -- -- -- --
Sundry debtors 2.71 15.50 -- --
Debtor days -- -- -- --
Other current assets 5.31 5.27 -- --
Sundry creditors (0.40) (7.70) -- --
Creditor days -- -- -- --
Other current liabilities (0.30) (4) -- --
Cash 0.08 0.14 -- --
Total assets 12.40 19.10 -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2017 Sep-2017 Jun-2017 Jun-2013 Mar-2013
Gross Sales 0.15 0.16 0.18 0.27 7.12
Excise Duty -- -- -- -- --
Net Sales 0.15 0.16 0.18 0.27 7.12
Other Operating Income -- -- -- -- --
Other Income 0.02 -- -- -- 0.74
Total Income 0.17 0.16 0.18 0.27 7.86
Total Expenditure ** 0.13 0.23 0.15 0.16 5.76
PBIDT 0.04 (0.10) 0.04 0.11 2.10
Interest 0.03 0.04 0.02 -- 0.89
PBDT 0.01 (0.10) 0.01 0.11 1.21
Depreciation 0.02 0.02 0.02 -- 0.39
Minority Interest Before NP -- -- -- -- --
Tax 0.01 -- -- -- 0.22
Deferred Tax -- -- -- -- --
Reported Profit After Tax -- (0.10) -- 0.11 0.59
Minority Interest After NP -- -- -- -- (0.30)
Net Profit after Minority Interest -- (0.10) -- 0.11 0.33
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item -- (0.10) -- 0.11 0.33
EPS (Unit Curr.) -- -- -- 0.11 0.03
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 10.10 10.10 10.10 10.10 5.02
Public Shareholding (Number) -- -- -- 5,314,881 5,314,881
Public Shareholding (%) -- -- -- 52.80 52.80
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- 4,746,119 4,746,119
Non Encumbered - % in Total Promoters Holding -- -- -- 100 100
Non Encumbered - % in Total Equity -- -- -- 47.20 47.20
PBIDTM(%) 26.70 (50) 22.20 40.70 29.50
PBDTM(%) 6.67 (75) 5.56 40.70 17
PATM(%) (13) (81) (5.60) 40.70 8.29