Market cap
₹20 Cr
Revenue (TTM)
₹45 Cr
P/E Ratio
14.6
P/B Ratio
--
Div. Yield
0 %
Income Statement (₹ Cr) |
TTM | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 | Mar-02 | Mar-01 | Mar-00 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
45.40
|
33.21
|
19.71
|
15.34
|
7.72
|
--
|
|||||
|
Total Income
|
46.05
|
33.95
|
20.13
|
15.99
|
7.92
|
--
|
|||||
|
Total Expenditure
|
41.99
|
32.25
|
18.79
|
15.93
|
9.24
|
--
|
|||||
|
EBITDA
|
3.41
|
0.96
|
0.92
|
-0.59
|
-1.52
|
--
|
|||||
|
Depreciation
|
0.12
|
0.06
|
0.04
|
0.07
|
0.19
|
--
|
|||||
|
EBIT
|
3.29
|
0.90
|
0.88
|
-0.66
|
-1.71
|
--
|
|||||
|
Interest
|
1.63
|
0.70
|
0.65
|
0.68
|
0.45
|
--
|
|||||
|
Other Income
|
0.65
|
0.74
|
0.42
|
0.64
|
0.20
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2.31
|
0.93
|
0.66
|
-0.70
|
-1.95
|
--
|
|||||
|
Provision for Tax
|
0.69
|
0.31
|
0.04
|
0.08
|
0.04
|
--
|
|||||
|
Profit after Tax
|
1.63
|
0.62
|
0.62
|
-0.78
|
-2.00
|
--
|
|||||
|
Minority Interest
|
-0.28
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
1.34
|
0.62
|
0.62
|
-0.78
|
-2.00
|
--
|
Liabilities (₹ Cr) |
TTM | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 | Mar-02 | Mar-01 | Mar-00 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
71.98
|
2.42
|
-0.95
|
-3.82
|
-3.05
|
--
|
|||||
|
Minority Interest
|
-0.28
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
7.87
|
4.94
|
6.51
|
4.56
|
--
|
|||||
|
Current Liabilities
|
66.68
|
13.50
|
11.05
|
5.38
|
5.99
|
--
|
|||||
|
Total Liabilities
|
138.90
|
23.83
|
15.14
|
8.06
|
7.51
|
--
|
Assets (₹ Cr) |
TTM | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 | Mar-02 | Mar-01 | Mar-00 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
0.41
|
0.36
|
0.21
|
0.20
|
0.90
|
--
|
|||||
|
Current Assets
|
138.49
|
23.43
|
14.83
|
7.87
|
6.61
|
--
|
|||||
|
Total Assets
|
138.90
|
23.83
|
15.14
|
8.06
|
7.51
|
--
|
|||||
|
Total Debt*
|
--
|
7.91
|
5.05
|
6.51
|
4.56
|
--
|
|||||
|
Net Current Assets
|
71.81
|
9.93
|
3.78
|
2.49
|
0.61
|
--
|
|||||
|
Contingent Liabilities
|
--
|
3.46
|
4.12
|
3.88
|
3.93
|
--
|
Financials Ratios |
TTM | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 | Mar-02 | Mar-01 | Mar-00 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
--
|
--
|
--
|
0.19
|
0.37
|
--
|
|||||
|
Cash EPS (₹)
|
--
|
--
|
--
|
0.19
|
0.40
|
--
|
|||||
|
Adjusted Book Value (₹)
|
--
|
--
|
--
|
--
|
-1.53
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
--
|
--
|
--
|
1.32
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
--
|
--
|
--
|
0.80
|
--
|
Profitability Ratios |
TTM | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 | Mar-02 | Mar-01 | Mar-00 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
--
|
--
|
--
|
22.66
|
--
|
|||||
|
ROE (%)
|
--
|
--
|
--
|
1.89
|
--
|
--
|
|||||
|
ROA (%)
|
--
|
--
|
--
|
2.34
|
3.21
|
--
|
|||||
|
EBIT Margin (%)
|
-4.31
|
-22.10
|
4.48
|
7.25
|
2.71
|
--
|
|||||
|
Net Margin (%)
|
-4.85
|
-25.20
|
3.08
|
3.53
|
1.84
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
0.00
|
2.05
|
--
|
Growth Ratios |
TTM | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 | Mar-02 | Mar-01 | Mar-00 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
-25.16
|
68.50
|
--
|
|||||
|
EBIT Growth (%)
|
61.29
|
--
|
233.66
|
59.71
|
1.93
|
--
|
|||||
|
Net Profit Growth (%)
|
--
|
--
|
--
|
-37.82
|
0.37
|
--
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
-68.39
|
0.37
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
19.46
|
--
|
Valuation Ratios |
TTM | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 | Mar-02 | Mar-01 | Mar-00 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
14.64
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
--
|
--
|
9.13
|
9.39
|
--
|
|||||
|
Close Price (₹)
|
--
|
--
|
--
|
4.24
|
--
|
--
|
|||||
|
High Price (₹)
|
--
|
--
|
--
|
18.36
|
--
|
--
|
|||||
|
Low Price (₹)
|
--
|
--
|
--
|
3.42
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
--
|
--
|
--
|
19.68
|
--
|
--
|
Solvency Ratios |
TTM | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 | Mar-02 | Mar-01 | Mar-00 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
--
|
--
|
-3.07
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
--
|
--
|
--
|
2.08
|
1.74
|
--
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
2.06
|
1.51
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
2.42
|
2.33
|
--
|
Operating Efficiency Ratios |
TTM | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 | Mar-02 | Mar-01 | Mar-00 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
20.37
|
22.95
|
39.89
|
292.75
|
25.11
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
0.65
|
1.71
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
89.03
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
34.79
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
103.00
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
20.82
|
--
|