Market cap
₹1 Cr
Revenue (TTM)
₹-- Cr
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement (₹ Cr) |
TTM | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
0.04
|
2.22
|
8.15
|
16.86
|
|||||
|
Total Income
|
--
|
0.01
|
0.05
|
2.23
|
8.16
|
17.01
|
|||||
|
Total Expenditure
|
0.03
|
0.12
|
0.57
|
22.23
|
7.77
|
13.68
|
|||||
|
EBITDA
|
-0.03
|
-0.12
|
-0.53
|
-20.00
|
0.38
|
3.18
|
|||||
|
Depreciation
|
0.11
|
0.07
|
0.07
|
0.12
|
0.23
|
0.22
|
|||||
|
EBIT
|
-0.13
|
-0.18
|
-0.60
|
-20.12
|
0.15
|
2.96
|
|||||
|
Interest
|
--
|
0.00
|
0.00
|
0.52
|
1.12
|
1.16
|
|||||
|
Other Income
|
--
|
0.01
|
0.00
|
0.00
|
0.01
|
0.14
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.13
|
-0.18
|
-0.60
|
-20.64
|
-0.95
|
1.95
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
0.01
|
0.19
|
|||||
|
Profit after Tax
|
-0.13
|
-0.18
|
-0.60
|
-20.64
|
-0.97
|
1.75
|
Liabilities (₹ Cr) |
TTM | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
17.90
|
18.56
|
18.74
|
19.33
|
40.21
|
12.62
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
12.25
|
12.79
|
12.65
|
16.66
|
16.59
|
14.15
|
|||||
|
Current Liabilities
|
13.59
|
13.75
|
13.84
|
9.60
|
8.88
|
7.84
|
|||||
|
Total Liabilities
|
43.74
|
45.10
|
45.23
|
45.60
|
65.69
|
34.61
|
Assets (₹ Cr) |
TTM | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
35.95
|
36.11
|
36.16
|
36.40
|
16.35
|
14.93
|
|||||
|
Current Assets
|
7.78
|
8.66
|
8.69
|
8.77
|
48.38
|
19.22
|
|||||
|
Total Assets
|
43.74
|
45.10
|
45.23
|
45.60
|
65.69
|
34.61
|
|||||
|
Total Debt*
|
--
|
17.10
|
16.97
|
16.66
|
16.59
|
14.15
|
|||||
|
Net Current Assets
|
-5.80
|
-5.09
|
-5.15
|
-0.83
|
39.50
|
11.38
|
|||||
|
Contingent Liabilities
|
--
|
4.52
|
4.52
|
4.52
|
4.52
|
4.52
|
Cashflow (₹ Cr) |
TTM | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-0.11
|
-0.47
|
-9.56
|
0.78
|
-1.65
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.02
|
0.17
|
-19.88
|
-0.89
|
-1.90
|
|||||
|
Cash from Financing Activities
|
--
|
0.14
|
0.30
|
-0.45
|
29.97
|
1.21
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.00
|
0.00
|
-29.89
|
29.85
|
-2.33
|
Financials Ratios |
TTM | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
-0.16
|
-0.22
|
-0.73
|
-25.17
|
-1.18
|
4.28
|
|||||
|
Cash EPS (₹)
|
--
|
-0.14
|
-0.64
|
-25.03
|
-0.90
|
4.81
|
|||||
|
Adjusted Book Value (₹)
|
--
|
17.61
|
17.77
|
18.44
|
43.26
|
20.44
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.14
|
-0.57
|
-11.66
|
0.95
|
-4.01
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.21
|
-0.64
|
-47.28
|
-1.21
|
-8.27
|
Profitability Ratios |
TTM | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.56
|
-1.89
|
-47.98
|
0.45
|
15.11
|
|||||
|
ROE (%)
|
--
|
-1.24
|
-4.03
|
-81.59
|
-4.41
|
23.13
|
|||||
|
ROA (%)
|
-0.60
|
-0.40
|
-1.32
|
-37.09
|
-1.93
|
5.66
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
-1,432.51
|
-904.53
|
1.89
|
17.56
|
|||||
|
Net Margin (%)
|
--
|
-2,757.31
|
-1,304.14
|
-926.38
|
-11.83
|
10.32
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
-1,258.51
|
-671.94
|
-7.21
|
9.84
|
Growth Ratios |
TTM | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
-100.00
|
-98.11
|
-72.70
|
-51.67
|
81.89
|
|||||
|
EBIT Growth (%)
|
12.99
|
69.40
|
97.01
|
-13,162.83
|
-94.80
|
96.59
|
|||||
|
Net Profit Growth (%)
|
13.16
|
70.07
|
97.10
|
-2,036.64
|
-155.05
|
-18.36
|
|||||
|
EPS Growth (%)
|
13.11
|
70.06
|
97.10
|
-2,036.64
|
-127.52
|
-18.36
|
|||||
|
Book Value Growth (%)
|
--
|
-0.89
|
-3.63
|
-57.37
|
323.31
|
23.35
|
Valuation Ratios |
TTM | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
16.00
|
|||||
|
Price / Book Value
|
0.05
|
0.28
|
0.50
|
1.07
|
0.28
|
3.35
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-677.96
|
-191.02
|
-45.59
|
-1.64
|
-9.13
|
12.65
|
|||||
|
Close Price (₹)
|
--
|
4.92
|
8.84
|
19.80
|
11.95
|
68.50
|
|||||
|
High Price (₹)
|
--
|
13.25
|
25.90
|
32.95
|
105.15
|
222.00
|
|||||
|
Low Price (₹)
|
--
|
4.77
|
8.00
|
11.50
|
9.10
|
55.70
|
|||||
|
Market Cap (₹ Cr)
|
0.66
|
--
|
7.25
|
16.24
|
9.80
|
28.08
|
Solvency Ratios |
TTM | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.68
|
1.18
|
1.16
|
1.10
|
0.47
|
1.69
|
|||||
|
Short term debt to equity ratio
|
0.24
|
0.23
|
0.23
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
0.57
|
0.63
|
0.63
|
0.91
|
5.45
|
2.45
|
|||||
|
Quick Ratio
|
0.57
|
0.63
|
0.63
|
0.91
|
5.11
|
2.07
|
|||||
|
Interest Coverage
|
--
|
-114.15
|
-818.17
|
-38.58
|
0.15
|
2.69
|
Operating Efficiency Ratios |
TTM | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
752.28
|
12.28
|
87.87
|
44.78
|
|||||
|
Asset Turnover
|
--
|
--
|
0.00
|
0.05
|
0.20
|
0.65
|
|||||
|
Receivable days
|
--
|
--
|
2,559.66
|
444.28
|
263.44
|
96.68
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
183.27
|
106.80
|
49.55
|
|||||
|
Payable days
|
--
|
--
|
--
|
925.24
|
799.90
|
223.17
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
2,559.66
|
-297.69
|
-429.66
|
-76.94
|