Market cap
₹6 Cr
Revenue (TTM)
₹-42 Cr
P/E Ratio
--
P/B Ratio
-6.2
Div. Yield
0 %
Income Statement (₹ Cr) |
TTM | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Income
|
-41.71
|
--
|
31.79
|
--
|
--
|
0.75
|
|||||
|
Other Income
|
--
|
1.24
|
--
|
--
|
0.01
|
--
|
|||||
|
Total Income
|
-41.71
|
1.24
|
31.79
|
--
|
0.01
|
0.75
|
|||||
|
Interest Expense
|
2.08
|
1.39
|
0.01
|
0.00
|
0.00
|
0.00
|
|||||
|
Operating Expenses
|
0.12
|
20.34
|
0.84
|
0.52
|
0.30
|
0.21
|
|||||
|
Exceptional Income/Expenses
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-43.90
|
-20.49
|
30.95
|
-0.53
|
-0.29
|
0.54
|
|||||
|
Taxes
|
--
|
--
|
0.14
|
0.01
|
--
|
0.08
|
|||||
|
Profit after Tax
|
-43.90
|
-20.49
|
30.81
|
-0.53
|
-0.29
|
0.47
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
-20.49
|
30.81
|
-0.53
|
-0.29
|
0.47
|
Liabilities (₹ Cr) |
TTM | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-0.89
|
43.01
|
63.50
|
32.69
|
33.23
|
33.52
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
31.20
|
45.68
|
54.13
|
34.48
|
11.85
|
12.00
|
|||||
|
Current Liabilities
|
1.35
|
1.10
|
0.90
|
0.02
|
0.02
|
0.23
|
|||||
|
Total Liabilities
|
31.65
|
89.79
|
118.53
|
67.20
|
45.09
|
45.75
|
Cashflow (₹ Cr) |
TTM | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-16.15
|
-21.89
|
-0.45
|
0.18
|
4.24
|
|||||
|
Cash Flow from Investing Activities
|
--
|
26.03
|
2.18
|
-22.27
|
--
|
-44.42
|
|||||
|
Cash from Financing Activities
|
--
|
-9.84
|
19.64
|
22.71
|
-0.23
|
40.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.05
|
-0.07
|
-0.02
|
-0.05
|
-0.18
|
Financials Ratios |
TTM | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
-41.55
|
-19.40
|
29.16
|
-0.51
|
-0.27
|
0.44
|
|||||
|
Cash EPS (₹)
|
--
|
-19.40
|
29.16
|
-0.51
|
-0.27
|
0.44
|
|||||
|
Adjusted Book Value (₹)
|
--
|
40.64
|
60.04
|
30.71
|
31.15
|
31.30
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
0.10
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-15.29
|
-20.72
|
-0.43
|
0.17
|
4.01
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-16.61
|
-20.86
|
-0.50
|
0.19
|
4.07
|
Profitability Ratios |
TTM | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-18.51
|
33.54
|
-0.94
|
-0.64
|
2.18
|
|||||
|
ROE (%)
|
--
|
-38.53
|
64.26
|
-1.64
|
-0.88
|
2.46
|
|||||
|
ROA (%)
|
-72.30
|
-19.67
|
33.17
|
-0.95
|
-0.64
|
1.83
|
|||||
|
EBIT Margin (%)
|
100.29
|
--
|
97.37
|
--
|
--
|
72.66
|
|||||
|
Net Margin (%)
|
105.26
|
-1,656.12
|
96.89
|
--
|
-3,514.85
|
62.05
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
96.89
|
--
|
--
|
62.05
|
Growth Ratios |
TTM | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
-100.00
|
--
|
--
|
-100.00
|
354.47
|
|||||
|
EBIT Growth (%)
|
-105.65
|
-165.69
|
6,023.02
|
-76.06
|
-154.47
|
235.09
|
|||||
|
Net Profit Growth (%)
|
-114.21
|
-166.52
|
5,859.03
|
-84.80
|
-162.20
|
302.93
|
|||||
|
EPS Growth (%)
|
-114.21
|
-166.52
|
5,858.88
|
-84.78
|
-162.21
|
168.48
|
|||||
|
Book Value Growth (%)
|
--
|
-32.30
|
95.49
|
-1.42
|
-0.46
|
587.09
|
Valuation Ratios |
TTM | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
0.70
|
--
|
--
|
190.14
|
|||||
|
Price / Book Value
|
-6.25
|
0.15
|
0.34
|
1.91
|
2.50
|
2.68
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
0.12
|
|||||
|
EV/EBITDA
|
-1.23
|
-2.73
|
2.44
|
-184.69
|
-325.08
|
184.14
|
|||||
|
Close Price (₹)
|
7.90
|
6.15
|
20.40
|
58.80
|
77.75
|
83.75
|
|||||
|
High Price (₹)
|
10.90
|
19.40
|
65.50
|
99.15
|
159.50
|
95.50
|
|||||
|
Low Price (₹)
|
5.20
|
5.76
|
20.40
|
45.70
|
61.75
|
18.95
|
|||||
|
Market Cap (₹ Cr)
|
5.97
|
--
|
21.55
|
--
|
--
|
88.49
|
Solvency Ratios |
TTM | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
-34.94
|
1.06
|
0.85
|
1.06
|
0.36
|
0.36
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
20.26
|
46.97
|
60.10
|
19.43
|
33.63
|
4.74
|
|||||
|
Quick Ratio
|
20.26
|
46.97
|
60.10
|
19.43
|
33.63
|
4.74
|
|||||
|
Interest Coverage
|
-20.16
|
-13.70
|
3,641.96
|
-193.57
|
-347.90
|
2,906.43
|