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) - - - -
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) - - - -
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
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-2010 Mar-2009 - -
Equity capital 7.24 7.24 -- --
Preference capital -- -- -- --
Reserves 21.20 21.50 -- --
Net worth 28.40 28.70 -- --
Minority interest
Debt 4.30 4.20 -- --
Deferred tax liabilities (net) 1.91 1.62 -- --
Total liabilities 39 38.60 -- --
Fixed assets 27.60 27.50 -- --
Intangible assets
Investments 4.25 4.22 -- --
Deferred tax asset (net) -- -- -- --
Net working capital 7.01 6.61 -- --
Inventories 2.94 1.19 -- --
Inventory Days -- -- -- --
Sundry debtors 1.49 1.93 -- --
Debtor days -- -- -- --
Other current assets 8.71 7.77 -- --
Sundry creditors (3.80) (1.80) -- --
Creditor days -- -- -- --
Other current liabilities (2.40) (2.50) -- --
Cash 0.17 0.31 -- --
Total assets 39 38.60 -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2012 Mar-2012 Sep-2011 Mar-2011 Sep-2010
Gross Sales 15.60 20.40 15.30 16.20 15
Excise Duty -- -- -- -- --
Net Sales 15.60 20.40 15.30 16.20 15
Other Operating Income -- -- -- -- --
Other Income 0.01 (0.20) 0.25 -- 0.24
Total Income 15.60 20.30 15.50 16.20 15.30
Total Expenditure ** 12.60 16.70 18.10 17.80 12.80
PBIDT 2.97 3.54 (2.50) (1.60) 2.47
Interest -- 0.14 -- 0.09 --
PBDT 2.97 3.40 (2.50) (1.70) 2.47
Depreciation 0.08 (0.10) 0.21 0.06 0.23
Minority Interest Before NP -- -- -- -- --
Tax 1 0.01 0.12 (0.10) 0.62
Deferred Tax -- -- -- (1.90) 0.05
Reported Profit After Tax 1.89 3.44 (2.80) 0.17 1.57
Minority Interest After NP -- -- -- (0.80) 0.77
Net Profit after Minority Interest 1.89 3.44 (2.80) 0.94 0.80
Extra-ordinary Items -- (0.10) -- -- --
Adjusted Profit After Extra-ordinary item 1.89 3.50 (2.80) 0.94 0.80
EPS (Unit Curr.) 0.93 1.68 (3.90) 1.30 1.11
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 20.40 20.40 7.24 7.24 7.24
Public Shareholding (Number) 5,123,827 5,123,827 3,648,827 3,593,173 3,748,861
Public Shareholding (%) 25.10 25.10 50.40 49.60 51.80
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares 15,299,923 15,299,923 3,593,173 -- --
Non Encumbered - % in Total Promoters Holding 100 100 100 -- --
Non Encumbered - % in Total Equity 74.90 74.90 49.60 -- --
PBIDTM(%) 19.10 17.30 (16) (10) 16.40
PBDTM(%) -- -- -- -- --
PATM(%) 12.10 16.80 (19) 1.05 10.40