Y/e 31 Mar | Mar-2012 | Mar-2011 | - | - |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | (27) | -- | -- | -- |
Op profit growth | 19.10 | -- | -- | -- |
EBIT growth | 16.50 | -- | -- | -- |
Net profit growth | (64) | -- | -- | -- |
Profitability ratios (%) | ||||
OPM | (165) | (101) | -- | -- |
EBIT margin | (179) | (112) | -- | -- |
Net profit margin | (306) | (617) | -- | -- |
RoCE | (36) | -- | -- | -- |
RoNW | 14 | -- | -- | -- |
RoA | (16) | -- | -- | -- |
Per share ratios () | ||||
EPS | -- | -- | -- | -- |
Dividend per share | -- | -- | -- | -- |
Cash EPS | (15) | (41) | -- | -- |
Book value per share | (33) | (19) | -- | -- |
Valuation ratios | ||||
P/E | -- | -- | -- | -- |
P/CEPS | (0.10) | (0.10) | -- | -- |
P/B | (0.10) | (0.20) | -- | -- |
EV/EBIDTA | (6.40) | (8) | -- | -- |
Payout (%) | ||||
Dividend payout | -- | -- | -- | -- |
Tax payout | 2.28 | -- | -- | -- |
Liquidity ratios | ||||
Debtor days | 329 | -- | -- | -- |
Inventory days | -- | -- | -- | -- |
Creditor days | (28) | -- | -- | -- |
Leverage ratios | ||||
Interest coverage | 1.62 | 1.59 | -- | -- |
Net debt / equity | (1.40) | (2.50) | -- | -- |
Net debt / op. profit | (6.10) | (7.30) | -- | -- |
Cost breakup () | ||||
Material costs | -- | -- | -- | -- |
Employee costs | (70) | (84) | -- | -- |
Other costs | (195) | (117) | -- | -- |
Y/e 31 Mar( In .Cr) | Mar-2012 | Mar-2011 | - | - |
---|---|---|---|---|
Revenue | 12.90 | 17.70 | -- | -- |
yoy growth (%) | (27) | -- | -- | -- |
Raw materials | -- | -- | -- | -- |
As % of sales | -- | -- | -- | -- |
Employee costs | (9) | (15) | -- | -- |
As % of sales | 69.90 | 84.20 | -- | -- |
Other costs | (25) | (21) | -- | -- |
As % of sales | 195 | 117 | -- | -- |
Operating profit | (21) | (18) | -- | -- |
OPM | (165) | (101) | -- | -- |
Depreciation | (1.90) | (1.90) | -- | -- |
Interest expense | (14) | (12) | -- | -- |
Other income | 0.10 | 0.04 | -- | -- |
Profit before tax | (37) | (32) | -- | -- |
Taxes | (0.80) | -- | -- | -- |
Tax rate | 2.28 | -- | -- | -- |
Minorities and other | -- | -- | -- | -- |
Adj. profit | (38) | (32) | -- | -- |
Exceptional items | (1.30) | (77) | -- | -- |
Net profit | (39) | (109) | -- | -- |
yoy growth (%) | (64) | -- | -- | -- |
NPM | (306) | (617) | -- | -- |
Y/e 31 Mar ( In .Cr) | Mar-2012 | Mar-2011 | - | - |
---|---|---|---|---|
Profit before tax | (37) | (32) | -- | -- |
Depreciation | (1.90) | (1.90) | -- | -- |
Tax paid | (0.80) | -- | -- | -- |
Working capital | (33) | -- | -- | -- |
Other operating items | -- | -- | -- | -- |
Operating cashflow | (73) | -- | -- | -- |
Capital expenditure | -- | -- | -- | -- |
Free cash flow | (73) | -- | -- | -- |
Equity raised | (155) | -- | -- | -- |
Investments | -- | -- | -- | -- |
Debt financing/disposal | 0.05 | -- | -- | -- |
Dividends paid | -- | -- | -- | -- |
Other items | -- | -- | -- | -- |
Net in cash | (228) | -- | -- | -- |
Y/e 31 Mar ( In .Cr) | Mar-2012 | Mar-2011 | Mar-2010 | Mar-2009 |
---|---|---|---|---|
Equity capital | 26.80 | 26.80 | 26.80 | 26.80 |
Preference capital | -- | -- | -- | -- |
Reserves | (116) | (78) | 26.40 | 45.10 |
Net worth | (89) | (51) | 53.20 | 71.90 |
Minority interest | ||||
Debt | 130 | 130 | 131 | 132 |
Deferred tax liabilities (net) | 4.31 | 3.94 | 3.94 | 3.94 |
Total liabilities | 44.60 | 82.30 | 189 | 208 |
Fixed assets | 80.30 | 82.10 | 154 | 157 |
Intangible assets | ||||
Investments | -- | -- | -- | -- |
Deferred tax asset (net) | 0.31 | -- | -- | -- |
Net working capital | (37) | 0.15 | 34.30 | 49.90 |
Inventories | -- | -- | -- | -- |
Inventory Days | -- | -- | -- | -- |
Sundry debtors | 1.99 | 21.20 | 58.60 | 59.20 |
Debtor days | 56.40 | 437 | -- | -- |
Other current assets | 2.45 | 6.44 | 11.10 | 31.20 |
Sundry creditors | (2.50) | (2.70) | (27) | (27) |
Creditor days | 71.20 | 55.30 | -- | -- |
Other current liabilities | (39) | (25) | (8.30) | (14) |
Cash | 0.61 | 0.02 | 0.70 | 0.35 |
Total assets | 44.60 | 82.30 | 189 | 208 |
Particulars ( Rupees In Crores.) | Dec-2012 | Sep-2012 | Jun-2012 | Mar-2012 | Dec-2011 |
---|---|---|---|---|---|
Gross Sales | 2.72 | 3.46 | 3.53 | 2.68 | 3.21 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 2.72 | 3.46 | 3.53 | 2.68 | 3.21 |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 0.01 | 0.04 | 0.03 | 22 | -- |
Total Income | 2.73 | 3.50 | 3.56 | 24.60 | 3.21 |
Total Expenditure ** | 2.58 | 3.36 | 3.23 | 24 | 3.33 |
PBIDT | 0.15 | 0.14 | 0.33 | 0.61 | (0.10) |
Interest | 3.78 | 3.70 | 3.57 | 4.11 | 3.45 |
PBDT | (3.60) | (3.60) | (3.20) | (3.50) | (3.60) |
Depreciation | 0.47 | 0.47 | 0.47 | 0.40 | 0.48 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | -- | -- | -- | -- | -- |
Deferred Tax | -- | -- | -- | -- | -- |
Reported Profit After Tax | (4.10) | (4) | (3.70) | (3.90) | (4.10) |
Minority Interest After NP | -- | -- | -- | -- | -- |
Net Profit after Minority Interest | (4.10) | (4) | (3.70) | (3.90) | (4.10) |
Extra-ordinary Items | -- | -- | (1.20) | 21.90 | (0.10) |
Adjusted Profit After Extra-ordinary item | (4.10) | (4) | (2.60) | (26) | (3.90) |
EPS (Unit Curr.) | (1.50) | (1.50) | (1.40) | (1.50) | (1.50) |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 26.80 | 26.80 | 26.80 | 26.80 | 26.80 |
Public Shareholding (Number) | 25,144,284 | 25,122,044 | 25,122,044 | 25,122,044 | 25,122,044 |
Public Shareholding (%) | 93.80 | 93.70 | 93.70 | 93.70 | 93.70 |
Pledged/Encumbered - No. of Shares | 1,000,004 | 1,000,004 | 1,000,004 | 1,000,004 | 1,000,004 |
Pledged/Encumbered - % in Total Promoters Holding | 59.90 | 59.10 | 59.10 | 59.10 | 59.10 |
Pledged/Encumbered - % in Total Equity | 3.73 | 3.73 | 3.73 | 3.73 | 3.73 |
Non Encumbered - No. of Shares | 669,542 | 691,782 | 691,782 | 691,782 | 691,782 |
Non Encumbered - % in Total Promoters Holding | 40.10 | 40.90 | 40.90 | 40.90 | 40.90 |
Non Encumbered - % in Total Equity | 2.50 | 2.58 | 2.58 | 2.58 | 2.58 |
PBIDTM(%) | 5.51 | 4.05 | 9.35 | 22.80 | (3.70) |
PBDTM(%) | (133) | (103) | (92) | (131) | (111) |
PATM(%) | (151) | (116) | (105) | (146) | (126) |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity