Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2013 Mar-2012 Mar-2011 -
Growth matrix (%)        
Revenue growth 385 -- -- --
Op profit growth (146) 178 -- --
EBIT growth (66) (546) -- --
Net profit growth 11.70 (734) -- --
Profitability ratios (%)        
OPM 4.52 (48) -- --
EBIT margin (2.90) (42) -- --
Net profit margin (12) (50) -- --
RoCE (2.80) (18) -- --
RoNW (60) (165) -- --
RoA (2.80) (5.30) -- --
Per share ratios ()        
EPS -- -- 0.17 --
Dividend per share -- -- -- --
Cash EPS (1.70) (1.30) 0.18 --
Book value per share 1.02 (0.20) 0.58 --
Valuation ratios        
P/E -- -- 234 --
P/CEPS -- -- 227 --
P/B -- -- 68.40 --
EV/EBIDTA -- -- 191 --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (1.40) 6.45 (15) --
Liquidity ratios        
Debtor days 3.50 1.54 -- --
Inventory days 3.50 7.70 -- --
Creditor days (10) (10) -- --
Leverage ratios        
Interest coverage 0.33 7.80 -- --
Net debt / equity 3.87 (39) (0.20) --
Net debt / op. profit 10.10 (8.80) 0.34 --
Cost breakup ()        
Material costs (32) (30) -- --
Employee costs (22) (71) -- --
Other costs (41) (47) -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2015 Mar-2014 Mar-2013 Mar-2012
Revenue -- -- 5.74 1.18
yoy growth (%) -- (100) 385 --
Raw materials -- -- (1.90) (0.40)
As % of sales -- -- 32.30 30
Employee costs (0.10) (0.20) (1.30) (0.80)
As % of sales -- -- 21.80 71
Other costs (0.20) (0.20) (2.40) (0.60)
As % of sales -- -- 41.30 47
Operating profit (0.30) (0.30) 0.26 (0.60)
OPM -- -- 4.52 (48)
Depreciation -- -- (0.40) (0.10)
Interest expense -- -- (0.50) (0.10)
Other income -- -- 0.02 0.18
Profit before tax (0.30) (0.30) (0.70) (0.60)
Taxes -- -- 0.01 --
Tax rate -- -- (1.40) 6.45
Minorities and other -- -- -- --
Adj. profit (0.30) (0.30) (0.70) (0.60)
Exceptional items -- -- -- --
Net profit (0.30) (0.30) (0.70) (0.60)
yoy growth (%) (5.40) (50) 11.70 (734)
NPM -- -- (12) (50)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2013 Mar-2012 Mar-2011 -
Profit before tax (0.70) (0.60) 0.11 --
Depreciation (0.40) (0.10) -- --
Tax paid 0.01 -- -- --
Working capital 2.86 -- -- --
Other operating items -- -- -- --
Operating cashflow 1.75 (0.70) -- --
Capital expenditure 3.52 -- -- --
Free cash flow 5.27 (0.70) -- --
Equity raised (9) (11) -- --
Investments -- -- -- --
Debt financing/disposal 6.15 10 -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 2.44 (1.40) -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2017 Mar-2013 Mar-2012 Mar-2011
Equity capital 9.06 6.66 5.57 5.42
Preference capital -- -- -- --
Reserves (5.30) (6) (5.70) (5.10)
Net worth 3.73 0.68 (0.10) 0.31
Minority interest
Debt -- 5.97 5.16 0.18
Deferred tax liabilities (net) -- 0.03 0.03 --
Total liabilities 3.73 6.68 5.06 0.49
Fixed assets -- 2.97 3.38 --
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) -- -- -- --
Net working capital 3.09 0.40 1.53 0.24
Inventories -- 0.06 0.05 --
Inventory Days -- 3.81 15.40 --
Sundry debtors -- 0.10 0.01 --
Debtor days -- 6.36 3.08 --
Other current assets 3.92 3.11 3.44 1.57
Sundry creditors -- (0.20) (0.10) --
Creditor days -- 13.30 30.80 --
Other current liabilities (0.80) (2.70) (1.90) (1.30)
Cash 0.63 3.34 0.15 0.25
Total assets 3.72 6.71 5.06 0.49
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2014 Sep-2013 Mar-2013 Sep-2012 Mar-2012
Gross Sales 0.53 1.78 2.59 3.15 1.07
Excise Duty -- -- -- -- --
Net Sales 0.53 1.78 2.59 3.15 1.07
Other Operating Income -- -- -- -- --
Other Income -- 0.01 0.02 -- 0.18
Total Income 0.53 1.79 2.61 3.15 1.25
Total Expenditure ** 1.45 3.48 2.57 2.91 1.20
PBIDT (0.90) (1.70) 0.04 0.24 0.04
Interest -- 0.14 0.27 0.24 0.06
PBDT (0.90) (1.80) (0.20) -- --
Depreciation 0.07 0.15 0.22 0.22 0.10
Minority Interest Before NP -- -- -- -- --
Tax -- 0.01 -- 0.01 0.04
Deferred Tax -- -- -- -- --
Reported Profit After Tax (1) (2) (0.40) (0.20) (0.20)
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (1) (2) (0.40) (0.20) (0.20)
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (1) (2) (0.40) (0.20) (0.20)
EPS (Unit Curr.) -- (3) -- (0.40) --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 6.66 6.66 6.66 5.71 5.52
Public Shareholding (Number) 5,077,750 5,077,750 5,346,050 4,295,850 4,265,730
Public Shareholding (%) 76.20 76.20 80.20 75.20 77.30
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares 1,585,650 1,585,650 1,317,350 1,417,550 1,251,002
Non Encumbered - % in Total Promoters Holding 100 100 100 100 100
Non Encumbered - % in Total Equity 23.80 23.80 19.80 24.80 22.70
PBIDTM(%) (174) (95) 1.54 7.62 3.74
PBDTM(%) -- -- -- -- --
PATM(%) (187) (112) (17) (7.30) (14)