Market cap
₹19 Cr
Revenue (TTM)
₹-7 Cr
P/E Ratio
--
P/B Ratio
--
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-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Income
|
-6.50
|
17.95
|
52.94
|
76.38
|
39.12
|
13.90
|
|||||
|
Other Income
|
0.18
|
0.22
|
0.13
|
0.07
|
0.04
|
0.04
|
|||||
|
Total Income
|
-6.32
|
18.17
|
53.08
|
76.45
|
39.16
|
13.94
|
|||||
|
Interest Expense
|
13.45
|
11.52
|
12.73
|
14.76
|
10.81
|
6.28
|
|||||
|
Operating Expenses
|
20.20
|
20.86
|
34.92
|
51.95
|
21.00
|
19.73
|
|||||
|
Exceptional Income/Expenses
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-40.07
|
-14.33
|
5.23
|
9.51
|
7.23
|
-12.19
|
|||||
|
Taxes
|
-0.73
|
0.71
|
1.90
|
3.15
|
2.16
|
-3.76
|
|||||
|
Profit after Tax
|
-39.34
|
-15.04
|
3.33
|
6.36
|
5.07
|
-8.43
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
-15.04
|
3.33
|
6.36
|
5.07
|
-8.43
|
Liabilities (₹ Cr) |
TTM | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
103.38
|
108.46
|
123.31
|
119.98
|
113.62
|
108.56
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
16.85
|
15.30
|
1.89
|
0.50
|
-1.24
|
-3.43
|
|||||
|
Current Liabilities
|
116.22
|
114.74
|
131.06
|
87.17
|
95.95
|
49.09
|
|||||
|
Total Liabilities
|
236.45
|
238.50
|
256.97
|
207.68
|
209.98
|
157.96
|
Assets (₹ Cr) |
TTM | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
63.47
|
62.86
|
45.83
|
56.19
|
155.35
|
82.94
|
|||||
|
Current Assets
|
168.42
|
175.64
|
210.44
|
151.45
|
52.99
|
71.28
|
|||||
|
Total Assets
|
236.45
|
238.50
|
256.97
|
207.68
|
209.98
|
157.96
|
|||||
|
Contingent Liabilities
|
--
|
0.01
|
0.01
|
0.01
|
0.01
|
55.01
|
Cashflow (₹ Cr) |
TTM | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
39.06
|
-16.83
|
18.72
|
-39.26
|
-54.68
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-27.51
|
-1.52
|
6.75
|
5.32
|
49.68
|
|||||
|
Cash from Financing Activities
|
--
|
-11.36
|
16.19
|
-23.92
|
34.54
|
5.04
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.19
|
-2.16
|
1.55
|
0.60
|
0.04
|
Financials Ratios |
TTM | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
-0.40
|
-0.15
|
0.03
|
0.06
|
0.05
|
-0.09
|
|||||
|
Cash EPS (₹)
|
--
|
-0.15
|
0.04
|
0.07
|
0.05
|
-0.08
|
|||||
|
Adjusted Book Value (₹)
|
--
|
1.11
|
1.26
|
1.22
|
1.16
|
1.11
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
3.98
|
-1.71
|
1.91
|
-4.00
|
-5.57
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
1.42
|
-3.01
|
0.28
|
-5.24
|
-5.76
|
Profitability Ratios |
TTM | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1.22
|
8.11
|
11.75
|
9.87
|
-3.79
|
|||||
|
ROE (%)
|
-37.14
|
-12.98
|
2.74
|
5.45
|
4.56
|
-7.47
|
|||||
|
ROA (%)
|
-16.13
|
-6.08
|
1.43
|
3.06
|
2.79
|
-5.45
|
|||||
|
EBIT Margin (%)
|
412.18
|
-16.89
|
33.65
|
31.69
|
45.99
|
-42.82
|
|||||
|
Net Margin (%)
|
622.26
|
-82.77
|
6.27
|
8.32
|
12.93
|
-60.43
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
-83.07
|
6.68
|
8.62
|
13.27
|
-59.73
|
Growth Ratios |
TTM | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-116.90
|
-66.09
|
-30.68
|
95.26
|
181.38
|
-47.59
|
|||||
|
EBIT Growth (%)
|
-302.31
|
-117.01
|
-26.38
|
34.54
|
402.18
|
-183.41
|
|||||
|
Net Profit Growth (%)
|
-175.86
|
-551.97
|
-47.68
|
25.56
|
160.12
|
-1,146.17
|
|||||
|
EPS Growth (%)
|
-5,995.59
|
-551.97
|
-47.68
|
25.56
|
160.12
|
-1,145.89
|
|||||
|
Book Value Growth (%)
|
--
|
-12.05
|
2.77
|
5.60
|
4.67
|
-7.20
|
Valuation Ratios |
TTM | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
7.78
|
5.19
|
6.05
|
--
|
|||||
|
Price / Book Value
|
--
|
1.43
|
2.10
|
2.75
|
2.70
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-5.00
|
-100.23
|
20.54
|
16.86
|
22.04
|
-25.38
|
|||||
|
Close Price (₹)
|
1.03
|
1.58
|
2.64
|
3.37
|
3.13
|
--
|
|||||
|
High Price (₹)
|
1.96
|
3.19
|
3.90
|
4.50
|
4.47
|
--
|
|||||
|
Low Price (₹)
|
0.80
|
0.70
|
2.10
|
3.04
|
3.12
|
--
|
|||||
|
Market Cap (₹ Cr)
|
18.64
|
155.33
|
259.04
|
330.18
|
306.63
|
--
|
Solvency Ratios |
TTM | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
1.05
|
0.93
|
0.71
|
0.83
|
0.45
|
|||||
|
Short term debt to equity ratio
|
1.12
|
1.05
|
0.93
|
0.71
|
0.83
|
0.45
|
|||||
|
Current Ratio
|
1.45
|
1.53
|
1.61
|
1.74
|
0.55
|
1.45
|
|||||
|
Quick Ratio
|
1.45
|
1.53
|
1.56
|
1.59
|
0.13
|
0.54
|
|||||
|
Interest Coverage
|
-1.98
|
-0.24
|
1.41
|
1.64
|
1.67
|
-0.94
|