Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2011 - - -
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM 22.80 -- -- --
EBIT margin 20.70 -- -- --
Net profit margin 14.50 -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS 1.80 -- -- --
Dividend per share -- -- -- --
Cash EPS 1.90 -- -- --
Book value per share 26.50 -- -- --
Valuation ratios        
P/E 11.20 -- -- --
P/CEPS 10.60 -- -- --
P/B 0.76 -- -- --
EV/EBIDTA 6.68 -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (5.10) -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage (4.30) -- -- --
Net debt / equity 0.13 -- -- --
Net debt / op. profit 0.95 -- -- --
Cost breakup ()        
Material costs (56) -- -- --
Employee costs (11) -- -- --
Other costs (11) -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2012 Mar-2011 - -
Revenue 18.70 25.70 -- --
yoy growth (%) (27) -- -- --
Raw materials (19) (14) -- --
As % of sales 104 55.60 -- --
Employee costs (2) (2.70) -- --
As % of sales 10.60 10.60 -- --
Other costs (36) (2.90) -- --
As % of sales 192 11.10 -- --
Operating profit (39) 5.86 -- --
OPM (207) 22.80 -- --
Depreciation (0.50) (0.50) -- --
Interest expense (1.30) (1.20) -- --
Other income 0.08 0.02 -- --
Profit before tax (40) 4.10 -- --
Taxes -- (0.20) -- --
Tax rate -- (5.10) -- --
Minorities and other -- -- -- --
Adj. profit (40) 3.89 -- --
Exceptional items -- (0.20) -- --
Net profit (40) 3.73 -- --
yoy growth (%) (1,182) -- -- --
NPM (216) 14.50 -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2011 - - -
Profit before tax 4.10 -- -- --
Depreciation (0.50) -- -- --
Tax paid (0.20) -- -- --
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-2011 Mar-2010 Mar-2009 -
Equity capital 16.80 16.80 16.80 --
Preference capital -- -- -- --
Reserves 27.60 25.50 24.90 --
Net worth 44.40 42.30 41.60 --
Minority interest
Debt 6.69 10.60 5.37 --
Deferred tax liabilities (net) -- -- 0.09 --
Total liabilities 51.10 52.90 47.10 --
Fixed assets 5.68 5 5.91 --
Intangible assets
Investments 15.20 16.80 16.80 --
Deferred tax asset (net) -- -- -- --
Net working capital 29 30.80 23.40 --
Inventories 2.39 0.38 0.17 --
Inventory Days 33.90 -- -- --
Sundry debtors 26 16.60 18.20 --
Debtor days 368 -- -- --
Other current assets 7.73 16.20 8.97 --
Sundry creditors (4) (2.30) (2.20) --
Creditor days 56.70 -- -- --
Other current liabilities (3.10) (0.20) (1.70) --
Cash 1.13 0.28 0.98 --
Total assets 51.10 52.90 47.10 --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2011 Dec-2010 Dec-2009 Dec-2007 Dec-2006
Gross Sales 80.80 20.30 9.22 43.30 35.60
Excise Duty -- -- -- -- --
Net Sales 80.80 20.30 9.22 43.30 35.60
Other Operating Income 0.01 -- 0.84 -- --
Other Income -- -- -- -- --
Total Income 80.90 20.30 10.10 43.30 35.60
Total Expenditure ** 73.80 14.80 8.63 31.40 24.70
PBIDT 7.06 5.53 1.43 11.80 10.90
Interest 0.83 1.03 0.76 0.76 0.47
PBDT 6.23 4.50 0.67 11.10 10.40
Depreciation 0.34 0.35 0.96 1.42 1.17
Minority Interest Before NP -- -- -- -- --
Tax -- -- -- -- --
Deferred Tax -- -- -- -- --
Reported Profit After Tax 5.89 4.15 (0.30) 9.65 9.24
Minority Interest After NP -- -- -- 4.50 3.60
Net Profit after Minority Interest 5.89 4.15 (0.30) 5.15 5.64
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 5.89 4.15 (0.30) 5.15 5.64
EPS (Unit Curr.) 3.52 2.48 -- 5.76 5.52
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 16.80 16.80 16.80 16.80 16.80
Public Shareholding (Number) 14,601,316 14,562,747 14,548,747 14,550,747 14,490,747
Public Shareholding (%) 87.20 87 86.90 86.90 86.50
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares 2,145,659 2,198,228 2,184,228 -- --
Non Encumbered - % in Total Promoters Holding 100 100 100 -- --
Non Encumbered - % in Total Equity 12.80 13 13 -- --
PBIDTM(%) 8.73 27.20 15.50 27.30 30.60
PBDTM(%) 7.71 22.20 7.27 25.60 29.30
PATM(%) 7.29 20.40 (3.10) 22.30 26
Open Demat Account