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 | -- | -- | -- | -- |
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 | -- | -- | -- | -- |
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 | -- | -- | -- | -- |
Y/e 31 Mar ( In .Cr) | Mar-2010 | Mar-2009 | - | - |
---|---|---|---|---|
Equity capital | 34.50 | 34.40 | -- | -- |
Preference capital | -- | -- | -- | -- |
Reserves | 62 | 74.20 | -- | -- |
Net worth | 96.50 | 109 | -- | -- |
Minority interest | ||||
Debt | 10.10 | 16.80 | -- | -- |
Deferred tax liabilities (net) | -- | -- | -- | -- |
Total liabilities | 107 | 125 | -- | -- |
Fixed assets | 83.30 | 85.60 | -- | -- |
Intangible assets | ||||
Investments | -- | -- | -- | -- |
Deferred tax asset (net) | -- | -- | -- | -- |
Net working capital | 6.92 | 7.13 | -- | -- |
Inventories | 2.32 | 2.90 | -- | -- |
Inventory Days | -- | -- | -- | -- |
Sundry debtors | 1.73 | 0.59 | -- | -- |
Debtor days | -- | -- | -- | -- |
Other current assets | 6.83 | 9.07 | -- | -- |
Sundry creditors | (2.10) | (3.80) | -- | -- |
Creditor days | -- | -- | -- | -- |
Other current liabilities | (1.90) | (1.60) | -- | -- |
Cash | 16.30 | 32.60 | -- | -- |
Total assets | 107 | 125 | -- | -- |
Particulars ( Rupees In Crores.) | Mar-2010 | Mar-2009 | Mar-2008 | Mar-2007 | Mar-2006 |
---|---|---|---|---|---|
Gross Sales | 6.57 | 6.02 | 8.23 | 13.50 | 13.20 |
Excise Duty | -- | -- | -- | 0.63 | 0.83 |
Net Sales | 6.57 | 6.02 | 8.23 | 12.80 | 12.40 |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 2.11 | 4.63 | 2.17 | 9.31 | 0.09 |
Total Income | 8.68 | 10.60 | 10.40 | 22.10 | 12.50 |
Total Expenditure ** | 16 | 23.60 | 18.30 | 18.90 | 14.90 |
PBIDT | (7.30) | (13) | (7.90) | 3.25 | (2.40) |
Interest | 1.95 | 1.47 | 2.80 | 2.29 | 0.70 |
PBDT | (9.30) | (14) | (11) | 0.96 | (3.10) |
Depreciation | 3.25 | 3.07 | 3.03 | 1.85 | 0.28 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | -- | 0.05 | -- | 0.17 | 0.08 |
Deferred Tax | -- | -- | 2.29 | (2.90) | 0.11 |
Reported Profit After Tax | (13) | (18) | (16) | 1.84 | (3.60) |
Minority Interest After NP | -- | -- | -- | -- | -- |
Net Profit after Minority Interest | (13) | (18) | (16) | 1.84 | (3.60) |
Extra-ordinary Items | -- | -- | (0.20) | -- | -- |
Adjusted Profit After Extra-ordinary item | (13) | (18) | (16) | 1.84 | (3.60) |
EPS (Unit Curr.) | -- | -- | -- | 0.64 | -- |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 34.40 | 34.40 | 34.30 | 28.80 | 26.80 |
Public Shareholding (Number) | 9,479,459 | 9,428,311 | 9,505,854 | 12,356,558 | 8,027,735 |
Public Shareholding (%) | 27.50 | 27.40 | 27.70 | 42.90 | 51.20 |
Pledged/Encumbered - No. of Shares | 680,000 | 850,000 | -- | -- | -- |
Pledged/Encumbered - % in Total Promoters Holding | 7.71 | 9.58 | -- | -- | -- |
Pledged/Encumbered - % in Total Equity | 1.98 | 2.47 | -- | -- | -- |
Non Encumbered - No. of Shares | 8,138,238 | 8,019,396 | -- | -- | -- |
Non Encumbered - % in Total Promoters Holding | 92.30 | 16.20 | -- | -- | -- |
Non Encumbered - % in Total Equity | 23.60 | 23.30 | -- | -- | -- |
PBIDTM(%) | (112) | (215) | (96) | 25.30 | (20) |
PBDTM(%) | (141) | (240) | (130) | 7.48 | (25) |
PATM(%) | (191) | (292) | (195) | 14.30 | (29) |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity