Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2016 Mar-2015 Mar-2014 Mar-2013
Growth matrix (%)        
Revenue growth (25) (3.50) 33.60 (41)
Op profit growth (46) 93.10 (223) (95)
EBIT growth (60) (127) (37) (78)
Net profit growth (89) 574 (74) (55)
Profitability ratios (%)        
OPM 4.22 5.86 2.93 (3.20)
EBIT margin 1.23 2.31 (8.10) (17)
Net profit margin (9.20) (64) (9.20) (48)
RoCE 0.67 1.20 (3.40) (4.90)
RoNW (1.90) (24) (5.40) (13)
RoA (1.30) (8.30) (0.90) (3.40)
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS (0.90) (6.40) (2.10) (4.60)
Book value per share 8.54 9.20 3.58 4.73
Valuation ratios        
P/E -- -- -- --
P/CEPS (3.30) (0.30) (0.70) (0.20)
P/B 0.34 0.24 0.38 0.23
EV/EBIDTA 19.40 12 57.30 (120)
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- 5.67 --
Liquidity ratios        
Debtor days 93.10 83.70 80.30 121
Inventory days 20.20 16.10 18 27
Creditor days (44) (62) (56) (38)
Leverage ratios        
Interest coverage (0.50) (1.10) 2.85 0.41
Net debt / equity 0.35 0.49 5.40 4.24
Net debt / op. profit 9.83 8.15 67 (85)
Cost breakup ()        
Material costs (91) (89) -- --
Employee costs (1.50) (1.10) (1.20) (1.50)
Other costs (3.70) (4.20) (96) (102)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2016 Mar-2015 Mar-2014 Mar-2013
Revenue 107 142 148 110
yoy growth (%) (25) (3.50) 33.60 (41)
Raw materials (97) (126) -- --
As % of sales 90.50 88.80 -- --
Employee costs (1.60) (1.60) (1.80) (1.60)
As % of sales 1.50 1.15 1.23 1.47
Other costs (4) (6) (141) (112)
As % of sales 3.74 4.20 95.80 102
Operating profit 4.51 8.34 4.32 (3.50)
OPM 4.22 5.86 2.93 (3.20)
Depreciation (3.20) (5.10) (17) (16)
Interest expense (2.50) (3.10) (4.20) (46)
Other income -- 0.05 1.08 0.89
Profit before tax (1.20) 0.17 (16) (65)
Taxes -- -- (0.90) --
Tax rate -- -- 5.67 --
Minorities and other -- -- 3.64 12.20
Adj. profit (1.20) 0.17 (14) (53)
Exceptional items (8.60) (91) -- --
Net profit (9.80) (91) (14) (53)
yoy growth (%) (89) 574 (74) (55)
NPM (9.20) (64) (9.20) (48)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2016 Mar-2015 Mar-2014 Mar-2013
Profit before tax (1.20) 0.17 (16) (65)
Depreciation (3.20) (5.10) (17) (16)
Tax paid -- -- (0.90) --
Working capital 64.20 126 (1.20) 1.22
Other operating items -- -- -- --
Operating cashflow 59.80 121 (36) (80)
Capital expenditure (230) (231) 0.01 --
Free cash flow (170) (110) (36) (80)
Equity raised 120 65.10 (161) (122)
Investments -- 22.30 -- --
Debt financing/disposal (112) (64) 120 289
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash (161) (86) (78) 86.90
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2016 Mar-2015 Mar-2014 Mar-2013
Equity capital 150 150 150 150
Preference capital -- -- -- --
Reserves (22) (12) (96) (79)
Net worth 128 138 53.60 70.70
Minority interest
Debt 59.20 68.10 290 300
Deferred tax liabilities (net) -- -- -- --
Total liabilities 187 206 343 371
Fixed assets 23.30 34.80 263 281
Intangible assets
Investments 0.02 22.30 0.02 0.02
Deferred tax asset (net) -- -- -- --
Net working capital 149 149 79.50 89.50
Inventories 5.95 5.91 6.69 7.88
Inventory Days 20.30 15.10 16.50 26
Sundry debtors 22.30 32.30 33.10 31.90
Debtor days 76 82.70 81.80 105
Other current assets 143 145 136 145
Sundry creditors (12) (13) (33) (11)
Creditor days 42.30 32.10 81.20 35.60
Other current liabilities (10) (22) (63) (84)
Cash 14.80 0.05 0.14 0.30
Total assets 187 206 343 371
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2017 Mar-2016 Mar-2015 Mar-2014 Mar-2013
Gross Sales 98.50 107 142 148 110
Excise Duty -- -- -- -- --
Net Sales 98.50 107 142 148 110
Other Operating Income -- -- 0.05 0.15 0.12
Other Income -- -- -- 0.93 0.89
Total Income 98.50 107 142 149 111
Total Expenditure ** 124 111 225 143 114
PBIDT (25) (4.10) (83) 5.40 (2.60)
Interest 0.01 2.53 3.12 4.22 45.90
PBDT (25) (6.60) (86) 1.19 (49)
Depreciation 2.04 3.19 5.10 17.40 16.40
Minority Interest Before NP -- -- -- -- --
Tax -- -- -- 0.92 --
Deferred Tax -- -- -- -- --
Reported Profit After Tax (27) (9.80) (91) (17) (65)
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (27) (9.80) (91) (17) (65)
Extra-ordinary Items (23) (8.60) (91) -- --
Adjusted Profit After Extra-ordinary item (4) (1.20) 0.18 (17) (65)
EPS (Unit Curr.) (1.80) (0.70) (6.10) (1.10) (4.30)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 150 150 150 150 150
Public Shareholding (Number) -- -- 114,574,961 112,034,520 109,861,408
Public Shareholding (%) -- -- 76.60 74.90 73.40
Pledged/Encumbered - No. of Shares -- -- 33,878,260 35,168,440 37,599,872
Pledged/Encumbered - % in Total Promoters Holding -- -- 96.60 93.50 94.50
Pledged/Encumbered - % in Total Equity -- -- 22.60 23.50 25.10
Non Encumbered - No. of Shares -- -- 1,179,739 2,429,998 2,171,677
Non Encumbered - % in Total Promoters Holding -- -- 3.37 6.46 5.46
Non Encumbered - % in Total Equity -- -- 0.79 1.63 1.45
PBIDTM(%) (26) (3.80) (58) 3.66 (2.40)
PBDTM(%) (26) (6.20) (60) 0.81 (44)
PATM(%) (28) (9.20) (64) (12) (59)