Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2015 Mar-2014 - -
Growth matrix (%)        
Revenue growth 20.90 -- -- --
Op profit growth 818 -- -- --
EBIT growth 1,042 -- -- --
Net profit growth 14.60 -- -- --
Profitability ratios (%)        
OPM (1.60) (0.20) -- --
EBIT margin (1.60) (0.20) -- --
Net profit margin (1.70) (1.70) -- --
RoCE (0.40) -- -- --
RoNW (0.10) -- -- --
RoA (0.10) -- -- --
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share 11.70 11.80 -- --
Valuation ratios        
P/E -- -- -- --
P/CEPS -- -- -- --
P/B -- -- -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout 3.89 935 -- --
Liquidity ratios        
Debtor days 284 -- -- --
Inventory days -- -- -- --
Creditor days (222) -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity -- -- -- --
Net debt / op. profit 12.10 32.70 -- --
Cost breakup ()        
Material costs (77) (89) -- --
Employee costs (2.70) -- -- --
Other costs (22) (11) -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2015 Mar-2014 - -
Revenue 0.88 0.73 -- --
yoy growth (%) 20.90 -- -- --
Raw materials (0.70) (0.70) -- --
As % of sales 77.30 89.20 -- --
Employee costs -- -- -- --
As % of sales 2.67 -- -- --
Other costs (0.20) (0.10) -- --
As % of sales 21.60 11 -- --
Operating profit -- -- -- --
OPM (1.60) (0.20) -- --
Depreciation -- -- -- --
Interest expense -- -- -- --
Other income -- -- -- --
Profit before tax -- -- -- --
Taxes -- -- -- --
Tax rate 3.89 935 -- --
Minorities and other -- -- -- --
Adj. profit -- -- -- --
Exceptional items -- -- -- --
Net profit -- -- -- --
yoy growth (%) 14.60 -- -- --
NPM (1.70) (1.70) -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2015 Mar-2014 - -
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital 0.21 -- -- --
Other operating items -- -- -- --
Operating cashflow 0.20 -- -- --
Capital expenditure -- -- -- --
Free cash flow 0.20 -- -- --
Equity raised 1.13 -- -- --
Investments (0.20) -- -- --
Debt financing/disposal -- -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 1.09 -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2015 Mar-2014 - -
Equity capital 3.20 3.20 -- --
Preference capital -- -- -- --
Reserves 0.55 0.57 -- --
Net worth 3.75 3.77 -- --
Minority interest
Debt -- -- -- --
Deferred tax liabilities (net) -- -- -- --
Total liabilities 3.75 3.77 -- --
Fixed assets -- -- -- --
Intangible assets
Investments 3.36 3.60 -- --
Deferred tax asset (net) -- -- -- --
Net working capital 0.22 0.13 -- --
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors 0.94 0.43 -- --
Debtor days 389 215 -- --
Other current assets 0.06 0.05 -- --
Sundry creditors (0.80) (0.30) -- --
Creditor days 315 165 -- --
Other current liabilities -- -- -- --
Cash 0.17 0.05 -- --
Total assets 3.75 3.78 -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2015 Mar-2015 Jun-2014 - -
Gross Sales -- 0.61 0.11 -- --
Excise Duty -- -- -- -- --
Net Sales -- 0.61 0.11 -- --
Other Operating Income -- -- -- -- --
Other Income -- -- -- -- --
Total Income -- 0.61 0.11 -- --
Total Expenditure ** 0.01 0.53 0.11 -- --
PBIDT -- 0.09 -- -- --
Interest -- -- -- -- --
PBDT -- 0.09 -- -- --
Depreciation -- -- -- -- --
Minority Interest Before NP -- -- -- -- --
Tax -- -- -- -- --
Deferred Tax -- -- -- -- --
Reported Profit After Tax -- 0.09 -- -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest -- 0.09 -- -- --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item -- 0.09 -- -- --
EPS (Unit Curr.) -- 2.74 -- -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 3.20 3.20 3.20 -- --
Public Shareholding (Number) 2,559,980 2,559,980 2,559,980 -- --
Public Shareholding (%) 80 80 80 -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares 640,020 640,020 640,020 -- --
Non Encumbered - % in Total Promoters Holding 100 100 100 -- --
Non Encumbered - % in Total Equity 20 20 20 -- --
PBIDTM(%) -- 14.80 -- -- --
PBDTM(%) -- 14.80 -- -- --
PATM(%) -- 14.80 -- -- --