Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 Mar-2017 Mar-2016 -
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 0.08 -- 0.18 --
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share 11.60 11.40 11.50 --
Valuation ratios        
P/E -- -- 131 --
P/CEPS -- -- -- --
P/B -- 1.09 2.05 --
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) --
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-2018 Mar-2017 Mar-2016 -
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-2018 Mar-2017 Mar-2016 -
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital (1.70) -- -- --
Other operating items -- -- -- --
Operating cashflow (1.70) -- -- --
Capital expenditure 0.01 -- -- --
Free cash flow (1.70) -- -- --
Equity raised 1.59 1.44 -- --
Investments 1.75 -- -- --
Debt financing/disposal -- 0.06 -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 1.66 1.50 -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2019 Mar-2018 Mar-2017 Mar-2016
Equity capital 5 5 5 5
Preference capital -- -- -- --
Reserves 0.80 0.82 0.72 0.77
Net worth 5.80 5.82 5.72 5.77
Minority interest
Debt -- -- 0.03 --
Deferred tax liabilities (net) -- -- -- --
Total liabilities 5.80 5.82 5.75 5.77
Fixed assets 0.01 0.01 0.02 0.02
Intangible assets
Investments 2.78 3.57 3.55 1.82
Deferred tax asset (net) -- -- -- --
Net working capital 2.88 1.89 2.14 2.83
Inventories 0.07 0.08 0.05 0.05
Inventory Days -- -- -- --
Sundry debtors 0.09 0.05 0.05 0.05
Debtor days -- -- -- --
Other current assets 2.80 1.86 2.11 2.82
Sundry creditors -- -- -- --
Creditor days -- -- -- --
Other current liabilities (0.10) (0.10) (0.10) (0.10)
Cash 0.14 0.36 0.06 1.11
Total assets 5.81 5.83 5.77 5.78
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2019 Sep-2019 Jun-2019 Dec-2018 Sep-2018
Gross Sales 0.18 0.08 0.07 0.07 0.06
Excise Duty -- -- -- -- --
Net Sales 0.18 0.08 0.07 0.07 0.06
Other Operating Income -- -- -- -- --
Other Income 0.06 0.05 -- -- --
Total Income 0.24 0.13 0.07 0.07 0.07
Total Expenditure ** 0.47 0.07 0.11 0.68 0.24
PBIDT (0.20) 0.05 (0.10) (0.60) (0.20)
Interest -- -- -- -- --
PBDT (0.20) 0.05 (0.10) (0.60) (0.20)
Depreciation -- -- -- -- --
Minority Interest Before NP -- -- -- -- --
Tax -- -- -- -- --
Deferred Tax -- -- -- -- --
Reported Profit After Tax (0.20) 0.05 (0.10) (0.60) (0.20)
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (0.20) 0.05 (0.10) (0.60) (0.20)
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (0.20) 0.05 (0.10) (0.60) (0.20)
EPS (Unit Curr.) (0.50) 0.11 (0.20) (1.10) (0.30)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 5 5 5 5 5
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) (128) 62.50 (71) (857) (283)
PBDTM(%) (128) 62.50 (71) (871) (283)
PATM(%) (128) 62.50 (71) (871) (300)