Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar - - - -
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 -- -- -- --
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share -- -- -- --
Valuation ratios        
P/E -- -- -- --
P/CEPS -- -- -- --
P/B -- -- -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity -- -- -- --
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) - - - -
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) - - - -
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital -- -- -- --
Other operating items -- -- -- --
Operating cashflow -- -- -- --
Capital expenditure -- -- -- --
Free cash flow -- -- -- --
Equity raised -- -- -- --
Investments -- -- -- --
Debt financing/disposal -- -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2009 - - -
Equity capital 5.42 -- -- --
Preference capital -- -- -- --
Reserves (13) -- -- --
Net worth (7.90) -- -- --
Minority interest
Debt 11.70 -- -- --
Deferred tax liabilities (net) -- -- -- --
Total liabilities 3.85 -- -- --
Fixed assets 4.08 -- -- --
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) -- -- -- --
Net working capital (3.40) -- -- --
Inventories 5.57 -- -- --
Inventory Days -- -- -- --
Sundry debtors 4.01 -- -- --
Debtor days -- -- -- --
Other current assets 1.47 -- -- --
Sundry creditors (11) -- -- --
Creditor days -- -- -- --
Other current liabilities (3.60) -- -- --
Cash 3.21 -- -- --
Total assets 3.85 -- -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2007 Jun-2007 Sep-2006 Jun-2006 -
Gross Sales 12.10 11.70 13 10.20 --
Excise Duty -- -- -- -- --
Net Sales 12.10 11.70 13 10.20 --
Other Operating Income -- -- -- -- --
Other Income 0.10 0.06 0.05 0.09 --
Total Income 12.20 11.80 13.10 10.30 --
Total Expenditure ** 11.50 11.20 12.70 10.20 --
PBIDT 0.66 0.57 0.39 0.13 --
Interest 1.02 1.06 1.06 1.05 --
PBDT (0.40) (0.50) (0.70) (0.90) --
Depreciation 0.14 0.14 0.18 0.17 --
Minority Interest Before NP -- -- -- -- --
Tax 0.01 -- 0.01 0.01 --
Deferred Tax -- -- -- -- --
Reported Profit After Tax (0.50) (0.60) (0.90) (1.10) --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (0.50) (0.60) (0.90) (1.10) --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (0.50) (0.60) (0.90) (1.10) --
EPS (Unit Curr.) -- -- -- -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 15.70 15.70 15.70 15.70 --
Public Shareholding (Number) 7,882,005 -- 7,882,005 -- --
Public Shareholding (%) 50.40 -- 50.40 -- --
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(%) 5.48 4.86 2.99 1.27 --
PBDTM(%) (3) (4.20) (5.10) (9) --
PATM(%) (4.20) (5.40) (6.60) (11) --