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) Mar-2017 Mar-2016 Mar-2015 -
Revenue 0.90 1.12 2.54 --
yoy growth (%) (19) (56) -- --
Raw materials -- (0.30) (0.50) --
As % of sales -- 23.10 21.20 --
Employee costs (0.50) (0.50) (0.90) --
As % of sales 56.10 47.90 33.90 --
Other costs (0.50) (0.60) (0.50) --
As % of sales 51.80 55.20 20.90 --
Operating profit (0.10) (0.30) 0.61 --
OPM (7.90) (26) 24 --
Depreciation (0.20) (0.20) (0.20) --
Interest expense (0.60) (0.50) (0.40) --
Other income 1.41 1.83 0.25 --
Profit before tax 0.54 0.79 0.26 --
Taxes (0.20) (0.20) (0.10) --
Tax rate (28) (31) (26) --
Minorities and other -- -- -- --
Adj. profit 0.39 0.55 0.19 --
Exceptional items -- -- -- --
Net profit 0.39 0.55 0.19 --
yoy growth (%) (29) 182 -- --
NPM 43.10 49 7.62 --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2017 Mar-2016 Mar-2015 -
Profit before tax 0.54 0.79 0.26 --
Depreciation (0.20) (0.20) (0.20) --
Tax paid (0.20) (0.20) (0.10) --
Working capital 0.04 -- -- --
Other operating items -- -- -- --
Operating cashflow 0.23 0.34 -- --
Capital expenditure 0.02 -- -- --
Free cash flow 0.25 0.34 -- --
Equity raised 32.70 32.10 -- --
Investments 1.87 -- -- --
Debt financing/disposal 5.67 9.74 -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 40.50 42.20 -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2017 Mar-2016 Mar-2015 -
Equity capital 13 13 13 --
Preference capital -- -- -- --
Reserves 17.70 16.30 15.50 --
Net worth 30.70 29.30 28.50 --
Minority interest
Debt 7.10 9.12 6.33 --
Deferred tax liabilities (net) 0.05 0.03 0.05 --
Total liabilities 38.10 38.70 35.10 --
Fixed assets 7.50 7.51 7.73 --
Intangible assets
Investments 14.90 14.90 13.10 --
Deferred tax asset (net) -- -- -- --
Net working capital 15.50 16.10 14.20 --
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors 2.26 1.28 0.19 --
Debtor days 917 419 27.30 --
Other current assets 16.30 17.70 16.80 --
Sundry creditors -- -- -- --
Creditor days -- -- -- --
Other current liabilities (3) (2.90) (2.80) --
Cash 0.10 0.17 0.11 --
Total assets 38.10 38.70 35.10 --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2018 Mar-2017 Mar-2016 Mar-2015 -
Gross Sales 1.71 0.90 1.12 2.54 --
Excise Duty -- -- -- -- --
Net Sales 1.71 0.90 1.12 2.54 --
Other Operating Income -- -- -- -- --
Other Income 1.44 1.41 1.83 0.25 --
Total Income 3.15 2.31 2.94 2.78 --
Total Expenditure ** 2.48 0.97 1.40 1.93 --
PBIDT 0.67 1.34 1.54 0.85 --
Interest 0.49 0.59 0.54 0.41 --
PBDT 0.17 0.75 1.01 0.44 --
Depreciation 0.19 0.20 0.21 0.18 --
Minority Interest Before NP -- -- -- -- --
Tax 0.13 0.15 0.25 -- --
Deferred Tax -- -- -- -- --
Reported Profit After Tax (0.20) 0.39 0.55 0.26 --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (0.20) 0.39 0.55 0.26 --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (0.20) 0.39 0.55 0.26 --
EPS (Unit Curr.) (0.10) 0.30 0.16 0.20 --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 13 13 13 13 --
Public Shareholding (Number) -- -- -- 3,978,000 --
Public Shareholding (%) -- -- -- 30.60 --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- 9,020,000 --
Non Encumbered - % in Total Promoters Holding -- -- -- 100 --
Non Encumbered - % in Total Equity -- -- -- 69.40 --
PBIDTM(%) 39.20 149 138 33.50 --
PBDTM(%) 9.94 83.30 90.20 17.30 --
PATM(%) (8.80) 43.30 49.10 10.20 --