Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2016 Mar-2015 Jun-2014 Jun-2013
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 0.04 -- 1.49 --
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share 39.20 39.20 41.10 40.40
Valuation ratios        
P/E 333 -- 5.26 --
P/CEPS -- -- -- --
P/B 0.34 0.11 0.19 0.15
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity (0.10) (0.20) 0.17 0.14
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-2016 Mar-2015 Jun-2014 Jun-2013
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-2016 Mar-2015 Jun-2014 Jun-2013
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital (11) 1.71 (0.80) 0.79
Other operating items -- -- -- --
Operating cashflow (11) 1.71 (0.80) 0.79
Capital expenditure (22) (22) -- --
Free cash flow (32) (20) (0.80) 0.79
Equity raised 57.70 59.30 61.70 61.70
Investments 2.07 3.05 0.69 (0.70)
Debt financing/disposal 1.35 2.02 13 13
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 28.90 44.30 74.60 74.80
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2016 Mar-2015 Jun-2014 Jun-2013
Equity capital 9.90 9.90 9.90 10.70
Preference capital -- -- -- --
Reserves 28.90 28.90 31.20 29.70
Net worth 38.80 38.80 41.10 40.40
Minority interest
Debt -- -- 7.05 5.98
Deferred tax liabilities (net) 0.18 0.18 -- 0.20
Total liabilities 39 39 48.10 46.60
Fixed assets 6.16 6.17 16.30 16.90
Intangible assets
Investments 8.90 10.60 8.89 8.20
Deferred tax asset (net) -- -- 0.14 --
Net working capital 18.30 16.10 22.70 21.10
Inventories 17 17 17.20 17.20
Inventory Days -- -- -- --
Sundry debtors -- -- 0.82 0.91
Debtor days -- -- -- --
Other current assets 10.40 9.76 16.40 14.30
Sundry creditors -- -- -- --
Creditor days -- -- -- --
Other current liabilities (9.10) (11) (12) (11)
Cash 5.70 6.15 0.09 0.42
Total assets 39 39 48.10 46.60
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2016 Mar-2015 Jun-2014 Jun-2013 Jun-2012
Gross Sales 0.35 0.54 4.13 4.09 3.98
Excise Duty -- -- -- -- --
Net Sales 0.35 0.54 4.13 4.09 3.98
Other Operating Income -- -- -- -- --
Other Income 0.09 0.04 0.03 0.07 0.06
Total Income 0.43 0.58 4.17 4.16 4.04
Total Expenditure ** 0.42 1.90 1.59 3.28 1.15
PBIDT 0.02 (1.30) 2.58 0.88 2.89
Interest -- -- -- 0.38 0.64
PBDT 0.02 (1.30) 2.58 0.50 2.25
Depreciation 0.02 0.18 1.08 1.08 1.09
Minority Interest Before NP -- -- -- -- --
Tax 0.01 0.56 0.36 (0.30) (0.20)
Deferred Tax -- 0.32 (0.30) (0.30) (0.40)
Reported Profit After Tax -- (2.40) 1.48 0.03 1.71
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest -- (2.40) 1.48 0.03 1.71
Extra-ordinary Items -- (0.50) -- (2.20) --
Adjusted Profit After Extra-ordinary item -- (1.90) 1.48 2.21 1.71
EPS (Unit Curr.) -- (1.50) 1.75 0.03 1.29
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 9.90 9.90 9.90 9.90 9.95
Public Shareholding (Number) 2,494,000 2,494,000 2,494,000 2,494,000 2,494,000
Public Shareholding (%) 25.20 25.20 25.20 25.20 25.20
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares 7,404,700 7,404,700 7,404,700 7,404,700 7,404,700
Non Encumbered - % in Total Promoters Holding 100 100 100 100 100
Non Encumbered - % in Total Equity 74.80 74.80 74.80 74.80 74.10
PBIDTM(%) 5.71 (246) 62.50 21.50 72.60
PBDTM(%) 5.71 (246) 62.50 12.20 56.50
PATM(%) -- (441) 35.80 0.73 43