Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2015 Mar-2014 Mar-2013 Mar-2012
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 -- -- -- 0.10
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share 0.98 0.99 0.99 7.92
Valuation ratios        
P/E -- -- -- 30.40
P/CEPS -- -- -- --
P/B 3.28 14.60 25.90 0.38
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-2015 Mar-2014 Mar-2013 Mar-2012
Revenue -- -- -- --
yoy growth (%) -- -- -- --
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs -- -- -- --
As % of sales -- -- -- --
Other costs -- -- -- --
As % of sales -- -- -- --
Operating profit -- -- -- --
OPM -- -- -- --
Depreciation -- -- -- --
Interest expense -- -- -- --
Other income -- -- -- --
Profit before tax -- -- -- --
Taxes -- -- -- --
Tax rate -- -- -- --
Minorities and other -- -- -- --
Adj. profit -- -- -- --
Exceptional items -- -- -- --
Net profit -- -- -- --
yoy growth (%) -- -- -- --
NPM -- -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2015 Mar-2014 Mar-2013 Mar-2012
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital 26.80 14 (14) --
Other operating items -- -- -- --
Operating cashflow 26.80 14 (14) --
Capital expenditure (0.10) -- -- --
Free cash flow 26.70 14 (14) --
Equity raised 34.10 (1.10) (1.10) --
Investments 9.83 (14) 14 --
Debt financing/disposal 0.33 0.44 0.44 --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 70.90 (0.70) (0.80) --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2015 Mar-2014 Mar-2013 Mar-2012
Equity capital 42.60 42.60 42.60 6.50
Preference capital -- -- -- --
Reserves (0.70) (0.60) (0.50) (1.40)
Net worth 41.90 42 42.10 5.15
Minority interest
Debt -- 0.26 0.18 0.33
Deferred tax liabilities (net) -- -- -- --
Total liabilities 41.90 42.30 42.30 5.50
Fixed assets 0.04 0.05 0.05 0.04
Intangible assets
Investments 9.91 12.20 26.20 0.08
Deferred tax asset (net) -- 0.08 0.07 0.07
Net working capital 31.90 29.80 15.80 4.87
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors -- 4.41 4.79 --
Debtor days -- -- -- --
Other current assets 32.30 30.70 16.10 5.11
Sundry creditors -- -- -- --
Creditor days -- -- -- --
Other current liabilities (0.40) (5.30) (5.10) (0.20)
Cash 0.08 0.13 0.13 0.43
Total assets 41.90 42.30 42.30 5.49
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2015 Mar-2014 Mar-2013 - -
Gross Sales 2.36 4.36 5.50 -- --
Excise Duty -- -- -- -- --
Net Sales 2.36 4.36 5.50 -- --
Other Operating Income -- -- -- -- --
Other Income -- -- -- -- --
Total Income 2.36 4.36 5.50 -- --
Total Expenditure ** 2.24 4.21 5.34 -- --
PBIDT 0.12 0.15 0.16 -- --
Interest -- -- -- -- --
PBDT 0.12 0.15 0.16 -- --
Depreciation -- -- 0.01 -- --
Minority Interest Before NP -- -- -- -- --
Tax 0.05 0.05 0.05 -- --
Deferred Tax -- -- -- -- --
Reported Profit After Tax 0.08 0.10 0.10 -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 0.08 0.10 0.10 -- --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 0.08 0.10 0.10 -- --
EPS (Unit Curr.) -- -- -- -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 42.60 42.60 42.60 -- --
Public Shareholding (Number) 334,948,750 334,948,736 334,948,736 -- --
Public Shareholding (%) 78.60 78.60 78.60 -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares 9,148,000 91,480,000 91,480,000 -- --
Non Encumbered - % in Total Promoters Holding 100 100 100 -- --
Non Encumbered - % in Total Equity 21.50 21.50 21.50 -- --
PBIDTM(%) 5.08 3.44 2.91 -- --
PBDTM(%) 5.08 3.44 2.91 -- --
PATM(%) 3.39 2.29 1.82 -- --