Market cap
₹29 Cr
Revenue (TTM)
₹218 Cr
P/E Ratio
--
P/B Ratio
0.6
Div. Yield
0 %
Income Statement (₹ Cr) |
TTM | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
218.37
|
300.56
|
295.34
|
298.41
|
278.52
|
286.84
|
|||||
|
Total Income
|
218.44
|
300.67
|
295.46
|
298.51
|
279.00
|
288.03
|
|||||
|
Total Expenditure
|
218.30
|
300.23
|
294.52
|
297.78
|
277.01
|
285.09
|
|||||
|
EBITDA
|
0.07
|
0.33
|
0.81
|
0.63
|
1.50
|
1.75
|
|||||
|
Depreciation
|
--
|
0.04
|
0.03
|
0.09
|
0.07
|
0.08
|
|||||
|
EBIT
|
0.03
|
0.29
|
0.78
|
0.54
|
1.43
|
1.68
|
|||||
|
Interest
|
0.36
|
0.39
|
0.44
|
0.32
|
0.21
|
0.17
|
|||||
|
Other Income
|
0.07
|
0.11
|
0.12
|
0.10
|
0.48
|
1.19
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.26
|
0.01
|
0.46
|
0.32
|
1.70
|
2.70
|
|||||
|
Provision for Tax
|
--
|
0.01
|
0.22
|
0.21
|
0.36
|
0.46
|
|||||
|
Profit after Tax
|
-0.27
|
0.00
|
0.24
|
0.10
|
1.34
|
2.24
|
Liabilities (₹ Cr) |
TTM | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
44.81
|
47.96
|
38.16
|
19.17
|
20.75
|
19.41
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.11
|
1.06
|
1.15
|
3.61
|
0.05
|
0.06
|
|||||
|
Current Liabilities
|
44.00
|
34.85
|
52.46
|
8.68
|
11.46
|
34.52
|
|||||
|
Total Liabilities
|
88.92
|
83.87
|
91.77
|
31.46
|
32.25
|
53.99
|
Assets (₹ Cr) |
TTM | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
11.18
|
15.44
|
15.36
|
16.37
|
14.17
|
14.12
|
|||||
|
Current Assets
|
77.74
|
68.44
|
76.41
|
15.09
|
18.08
|
39.87
|
|||||
|
Total Assets
|
88.92
|
83.87
|
91.77
|
31.46
|
32.25
|
53.99
|
|||||
|
Total Debt*
|
--
|
3.03
|
3.00
|
4.50
|
1.86
|
1.16
|
|||||
|
Net Current Assets
|
33.74
|
33.58
|
23.95
|
6.41
|
6.63
|
5.35
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
TTM | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-9.13
|
-16.67
|
-0.58
|
-0.85
|
-1.33
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.02
|
0.02
|
-0.01
|
0.28
|
0.93
|
|||||
|
Cash from Financing Activities
|
--
|
9.44
|
16.81
|
0.70
|
0.49
|
0.39
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.32
|
0.15
|
0.10
|
-0.07
|
-0.01
|
Financials Ratios |
TTM | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
-0.01
|
--
|
0.01
|
0.01
|
0.08
|
0.13
|
|||||
|
Cash EPS (₹)
|
--
|
0.00
|
0.01
|
0.01
|
0.08
|
0.13
|
|||||
|
Adjusted Book Value (₹)
|
--
|
1.19
|
1.11
|
1.09
|
1.08
|
1.01
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.23
|
-21.15
|
-0.98
|
-1.44
|
-2.26
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.24
|
-21.69
|
-1.56
|
-1.32
|
-0.67
|
Profitability Ratios |
TTM | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.88
|
2.79
|
2.76
|
8.86
|
14.96
|
|||||
|
ROE (%)
|
-0.58
|
0.00
|
1.04
|
0.53
|
7.24
|
13.43
|
|||||
|
ROA (%)
|
-0.32
|
0.00
|
0.38
|
0.32
|
3.10
|
3.81
|
|||||
|
EBIT Margin (%)
|
0.01
|
0.10
|
0.27
|
0.18
|
0.51
|
0.58
|
|||||
|
Net Margin (%)
|
-0.12
|
0.00
|
0.08
|
0.03
|
0.48
|
0.78
|
|||||
|
Cash Profit Margin (%)
|
--
|
0.01
|
0.09
|
0.07
|
0.51
|
0.81
|
Growth Ratios |
TTM | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-36.98
|
1.77
|
-1.03
|
7.14
|
-2.90
|
-31.48
|
|||||
|
EBIT Growth (%)
|
-94.84
|
-62.42
|
45.69
|
-62.52
|
-14.46
|
-42.10
|
|||||
|
Net Profit Growth (%)
|
-37.01
|
-99.48
|
132.92
|
-92.41
|
-40.28
|
-15.35
|
|||||
|
EPS Growth (%)
|
-151.94
|
-100.00
|
72.41
|
-92.35
|
-40.28
|
-15.35
|
|||||
|
Book Value Growth (%)
|
--
|
83.00
|
36.71
|
0.16
|
7.52
|
14.40
|
Valuation Ratios |
TTM | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
3.56
|
7.87
|
--
|
--
|
|||||
|
Price / Book Value
|
0.65
|
2.39
|
0.96
|
1.25
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
225.11
|
264.73
|
29.76
|
38.58
|
3.86
|
2.33
|
|||||
|
Close Price (₹)
|
1.28
|
2.85
|
1.07
|
1.36
|
--
|
--
|
|||||
|
High Price (₹)
|
3.04
|
3.23
|
1.38
|
2.21
|
--
|
--
|
|||||
|
Low Price (₹)
|
1.20
|
1.07
|
0.82
|
1.10
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
28.94
|
114.57
|
25.23
|
23.98
|
--
|
--
|
Solvency Ratios |
TTM | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.00
|
0.06
|
0.11
|
0.23
|
0.10
|
0.06
|
|||||
|
Short term debt to equity ratio
|
0.07
|
0.06
|
0.08
|
0.15
|
0.09
|
0.06
|
|||||
|
Current Ratio
|
1.77
|
1.96
|
1.46
|
1.74
|
1.58
|
1.15
|
|||||
|
Quick Ratio
|
1.77
|
1.96
|
1.44
|
1.73
|
1.57
|
1.15
|
|||||
|
Interest Coverage
|
0.28
|
1.03
|
2.04
|
1.97
|
8.99
|
16.66
|
Operating Efficiency Ratios |
TTM | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
23.26
|
21.52
|
24.69
|
4.24
|
5.73
|
12.59
|
|||||
|
Asset Turnover
|
2.58
|
3.42
|
4.79
|
9.37
|
6.46
|
4.87
|
|||||
|
Receivable days
|
--
|
83.55
|
52.88
|
17.50
|
34.12
|
53.46
|
|||||
|
Inventory Days
|
--
|
0.60
|
0.61
|
0.09
|
0.09
|
0.10
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
27.98
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
17.59
|
34.20
|
25.57
|