Y/e 31 Mar | Mar-2017 | Mar-2013 | Mar-2012 | Mar-2011 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | (100) | 385 | -- | -- |
Op profit growth | (305) | (146) | 178 | -- |
EBIT growth | 235 | (66) | (546) | -- |
Net profit growth | (17) | 11.70 | (734) | -- |
Profitability ratios (%) | ||||
OPM | -- | 4.52 | (48) | -- |
EBIT margin | -- | (2.90) | (42) | -- |
Net profit margin | -- | (12) | (50) | -- |
RoCE | (11) | (2.80) | (18) | -- |
RoNW | (6.30) | (60) | (165) | -- |
RoA | (2.60) | (2.80) | (5.30) | -- |
Per share ratios () | ||||
EPS | -- | -- | -- | 0.17 |
Dividend per share | -- | -- | -- | -- |
Cash EPS | (0.10) | (1.70) | (1.30) | 0.18 |
Book value per share | 0.41 | 1.02 | (0.20) | 0.58 |
Valuation ratios | ||||
P/E | -- | -- | -- | 234 |
P/CEPS | (38) | -- | -- | 227 |
P/B | 5.78 | -- | -- | 68.40 |
EV/EBIDTA | (2.40) | -- | -- | 191 |
Payout (%) | ||||
Dividend payout | -- | -- | -- | -- |
Tax payout | (0.80) | (1.40) | 6.45 | (15) |
Liquidity ratios | ||||
Debtor days | -- | 3.50 | 1.54 | -- |
Inventory days | -- | 3.50 | 7.70 | -- |
Creditor days | (72) | (10) | (10) | -- |
Leverage ratios | ||||
Interest coverage | 9,542 | 0.33 | 7.80 | -- |
Net debt / equity | (0.20) | 3.87 | (39) | (0.20) |
Net debt / op. profit | 1.18 | 10.10 | (8.80) | 0.34 |
Cost breakup () | ||||
Material costs | -- | (32) | (30) | -- |
Employee costs | -- | (22) | (71) | -- |
Other costs | -- | (41) | (47) | -- |
Y/e 31 Mar( In .Cr) | Mar-2017 | Mar-2015 | Mar-2014 | Mar-2013 |
---|---|---|---|---|
Revenue | -- | -- | -- | 5.74 |
yoy growth (%) | -- | -- | (100) | 385 |
Raw materials | -- | -- | -- | (1.90) |
As % of sales | -- | -- | -- | 32.30 |
Employee costs | (0.20) | (0.10) | (0.20) | (1.30) |
As % of sales | -- | -- | -- | 21.80 |
Other costs | (0.30) | (0.20) | (0.20) | (2.40) |
As % of sales | -- | -- | -- | 41.30 |
Operating profit | (0.50) | (0.30) | (0.30) | 0.26 |
OPM | -- | -- | -- | 4.52 |
Depreciation | -- | -- | -- | (0.40) |
Interest expense | -- | -- | -- | (0.50) |
Other income | -- | -- | -- | 0.02 |
Profit before tax | (0.60) | (0.30) | (0.30) | (0.70) |
Taxes | -- | -- | -- | 0.01 |
Tax rate | (0.80) | -- | -- | (1.40) |
Minorities and other | -- | -- | -- | -- |
Adj. profit | (0.60) | (0.30) | (0.30) | (0.70) |
Exceptional items | -- | -- | -- | -- |
Net profit | (0.60) | (0.30) | (0.30) | (0.70) |
yoy growth (%) | 76.30 | (5.40) | (50) | 11.70 |
NPM | -- | -- | -- | (12) |
Y/e 31 Mar ( In .Cr) | Mar-2017 | Mar-2013 | Mar-2012 | Mar-2011 |
---|---|---|---|---|
Profit before tax | (0.60) | (0.70) | (0.60) | 0.11 |
Depreciation | -- | (0.40) | (0.10) | -- |
Tax paid | -- | 0.01 | -- | -- |
Working capital | 2.38 | 2.05 | (2.10) | -- |
Other operating items | -- | -- | -- | -- |
Operating cashflow | 1.81 | 0.94 | (2.80) | -- |
Capital expenditure | -- | 0.03 | -- | -- |
Free cash flow | 1.81 | 0.97 | (2.80) | -- |
Equity raised | (6) | (9.80) | (12) | -- |
Investments | -- | -- | -- | -- |
Debt financing/disposal | 0.18 | 10.80 | 9.97 | -- |
Dividends paid | -- | -- | -- | -- |
Other items | -- | -- | -- | -- |
Net in cash | (4.10) | 1.98 | (5) | -- |
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 |
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) |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity