Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 Mar-2017 Mar-2016 Mar-2015
Growth matrix (%)        
Revenue growth 9.02 (41) 539 (67)
Op profit growth (388) (310) 38.10 (136)
EBIT growth (292) (602) (267) (86)
Net profit growth (1,051) (170) (27) (1,657)
Profitability ratios (%)        
OPM (68) 25.70 (7.20) (33)
EBIT margin (64) 36.20 (4.30) 16.30
Net profit margin (107) 12.30 (10) (91)
RoCE (12) 6.05 (1.40) 0.89
RoNW 3,578 5.50 (7) (7.30)
RoA (4.90) 0.51 (0.80) (1.20)
Per share ratios ()        
EPS -- 0.66 -- --
Dividend per share -- 0.10 0.10 0.10
Cash EPS (7.60) 0.78 (1.20) (1.60)
Book value per share (4) 3.85 3.44 4.70
Valuation ratios        
P/E -- 8.56 -- --
P/CEPS (0.50) 7.24 (5.80) (5.70)
P/B (1) 1.47 1.97 1.96
EV/EBIDTA (9.40) 18.10 (90) 109
Payout (%)        
Dividend payout -- -- (11) (7.70)
Tax payout 12.90 61.60 (24) 11.30
Liquidity ratios        
Debtor days 358 469 249 1,508
Inventory days 1,899 2,026 1,112 5,862
Creditor days (129) (276) (102) (605)
Leverage ratios        
Interest coverage 1.79 (1.20) 0.46 (0.30)
Net debt / equity (9.70) 9.74 9.54 5.78
Net debt / op. profit (8) 22.40 (41) (47)
Cost breakup ()        
Material costs -- -- -- --
Employee costs (3.40) (2.80) (1.30) (6.80)
Other costs (165) (71) (106) (127)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 127 116 197 30.80
yoy growth (%) 9.02 (41) 539 (67)
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (4.30) (3.30) (2.50) (2.10)
As % of sales 3.40 2.82 1.29 6.83
Other costs (209) (83) (209) (39)
As % of sales 165 71.40 106 127
Operating profit (86) 29.90 (14) (10)
OPM (68) 25.70 (7.20) (33)
Depreciation (0.30) (0.40) (0.60) (0.90)
Interest expense (45) (35) (18) (20)
Other income 5.56 12.60 6.42 16.30
Profit before tax (126) 7.28 (27) (15)
Taxes (16) 4.48 6.43 (1.70)
Tax rate 12.90 61.60 (24) 11.30
Minorities and other 6.47 2.53 -- --
Adj. profit (136) 14.30 (20) (16)
Exceptional items -- -- -- (12)
Net profit (136) 14.30 (20) (28)
yoy growth (%) (1,051) (170) (27) (1,657)
NPM (107) 12.30 (10) (91)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax (126) 7.28 (27) (15)
Depreciation (0.30) (0.40) (0.60) (0.90)
Tax paid (16) 4.48 6.43 (1.70)
Working capital 158 311 291 110
Other operating items -- -- -- --
Operating cashflow 15.50 322 271 93.10
Capital expenditure (22) (6.30) (1.40) (4)
Free cash flow (6.50) 316 269 89.10
Equity raised 105 87.20 116 156
Investments 2.89 2.89 2.57 (82)
Debt financing/disposal 866 706 601 397
Dividends paid -- -- 1.78 1.78
Other items -- -- -- --
Net in cash 967 1,112 991 562
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Equity capital 35.70 35.70 35.70 35.70
Preference capital -- -- -- --
Reserves (106) 33 25.60 48.10
Net worth (71) 68.70 61.30 83.80
Minority interest
Debt 727 675 592 491
Deferred tax liabilities (net) 0.34 -- -- --
Total liabilities 646 737 654 575
Fixed assets 2.05 2.29 2.80 2.53
Intangible assets
Investments 2.96 2.96 2.66 2.16
Deferred tax asset (net) 4.23 20.10 3.72 0.66
Net working capital 596 707 637 563
Inventories 634 685 605 594
Inventory Days 1,825 2,151 1,123 7,039
Sundry debtors 97.40 152 147 122
Debtor days 280 476 272 1,442
Other current assets 297 299 300 268
Sundry creditors (86) (64) (67) (51)
Creditor days 249 201 124 606
Other current liabilities (346) (364) (349) (370)
Cash 41.20 5.36 7.72 6.45
Total assets 646 737 654 575
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2019 Mar-2019 Jun-2018 Jun-2008 Mar-2008
Gross Sales 3.23 1.88 20.20 105 61.60
Excise Duty -- -- -- -- --
Net Sales 3.23 1.88 20.20 105 61.60
Other Operating Income -- -- -- -- --
Other Income 2.53 7.07 23.40 1.83 3.93
Total Income 5.77 8.95 43.60 107 65.50
Total Expenditure ** 5.12 63 3.57 83.30 48.90
PBIDT 0.64 (54) 40 23.90 16.60
Interest 1.21 (2.80) 9.19 11.50 4.51
PBDT (0.60) (51) 30.80 12.40 12.10
Depreciation 0.04 0.12 0.08 0.28 0.29
Minority Interest Before NP -- -- -- -- --
Tax -- -- -- 4.48 6.36
Deferred Tax -- -- -- -- --
Reported Profit After Tax (0.60) (51) 30.80 7.62 5.45
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (0.60) (51) 30.80 7.62 5.45
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (0.60) (51) 30.80 7.62 5.45
EPS (Unit Curr.) -- (2.90) 1.72 0.49 0.35
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 35.70 35.70 35.70 31.10 31.10
Public Shareholding (Number) -- -- -- 15,674,250 15,674,250
Public Shareholding (%) -- -- -- 10.10 10.10
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(%) 19.80 (2,874) 198 22.70 27
PBDTM(%) (17) (2,728) 152 11.80 19.70
PATM(%) (19) (2,735) 152 7.24 8.85