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.) Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007
Gross Sales 25.30 22.90 20.50 15.90 13.70
Excise Duty -- -- -- -- --
Net Sales 25.30 22.90 20.50 15.90 13.70
Other Operating Income -- -- -- -- --
Other Income -- 0.40 0.22 0.81 1.15
Total Income 25.30 23.30 20.70 16.70 14.80
Total Expenditure ** 25.20 19.40 18.90 13.50 10.90
PBIDT 0.15 3.85 1.78 3.25 3.90
Interest 0.01 0.08 0.02 0.06 0.08
PBDT 0.14 3.77 1.76 3.19 3.82
Depreciation 0.23 0.35 0.32 0.56 0.32
Minority Interest Before NP -- -- -- -- --
Tax -- 0.84 0.47 0.06 0.51
Deferred Tax 0.12 0.25 0.28 0.04 --
Reported Profit After Tax (0.20) 2.33 0.69 2.53 2.99
Minority Interest After NP -- 1.20 0.38 0.65 0.84
Net Profit after Minority Interest (0.20) 1.13 0.31 1.88 2.15
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (0.20) 1.13 0.31 1.88 2.15
EPS (Unit Curr.) -- 1.56 0.43 3.49 4.14
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 7.24 7.24 7.24 7.24 7.24
Public Shareholding (Number) -- 3,747,861 3,743,111 3,737,511 3,740,011
Public Shareholding (%) -- 51.80 51.70 51.60 51.60
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 0.59 16.80 8.68 20.40 28.50
PBDTM(%) 0.55 16.50 8.59 20.10 27.90
PATM(%) (0.80) 10.20 3.37 15.90 21.80