Market cap
₹67 Cr
Revenue (TTM)
₹9 Cr
P/E Ratio
1.3
P/B Ratio
--
Div. Yield
0 %
Income Statement (₹ Cr) |
TTM | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 | Mar-02 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
8.51
|
64.69
|
12.75
|
--
|
--
|
--
|
|||||
|
Total Income
|
85.47
|
65.04
|
13.57
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
10.41
|
64.29
|
13.06
|
--
|
--
|
--
|
|||||
|
EBITDA
|
-1.90
|
0.40
|
-0.31
|
--
|
--
|
--
|
|||||
|
Depreciation
|
0.24
|
0.04
|
0.04
|
--
|
--
|
--
|
|||||
|
EBIT
|
-2.14
|
0.35
|
-0.35
|
--
|
--
|
--
|
|||||
|
Interest
|
-0.21
|
0.00
|
0.01
|
--
|
--
|
--
|
|||||
|
Other Income
|
76.96
|
0.35
|
0.81
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
75.03
|
0.70
|
0.45
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
24.39
|
0.10
|
0.15
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
50.65
|
0.60
|
0.31
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
0.25
|
0.00
|
0.00
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
50.89
|
0.60
|
0.31
|
--
|
--
|
--
|
Liabilities (₹ Cr) |
TTM | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 | Mar-02 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
136.23
|
45.17
|
44.57
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
0.25
|
0.40
|
0.40
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
9.34
|
28.78
|
27.51
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
50.88
|
2.94
|
11.73
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
201.00
|
77.31
|
84.22
|
--
|
--
|
--
|
Assets (₹ Cr) |
TTM | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 | Mar-02 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
63.27
|
0.37
|
0.48
|
--
|
--
|
--
|
|||||
|
Current Assets
|
137.04
|
76.83
|
83.67
|
--
|
--
|
--
|
|||||
|
Total Assets
|
201.00
|
77.31
|
84.22
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
--
|
28.77
|
27.50
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
86.16
|
73.89
|
71.93
|
--
|
--
|
--
|
|||||
|
Contingent Liabilities
|
--
|
35.39
|
35.00
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
TTM | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 | Mar-02 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-1.55
|
-26.13
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.45
|
-0.05
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
1.21
|
26.07
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.11
|
-0.11
|
--
|
--
|
--
|
Financials Ratios |
TTM | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 | Mar-02 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
4.31
|
0.26
|
0.26
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
4.31
|
0.28
|
0.30
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
--
|
19.53
|
28.15
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.67
|
-22.15
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.60
|
-22.17
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 | Mar-02 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.97
|
0.65
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
42.44
|
1.54
|
0.93
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
50.39
|
0.74
|
0.37
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-25.09
|
0.55
|
-2.74
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
59.25
|
0.92
|
2.27
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
0.99
|
2.74
|
--
|
--
|
--
|
Growth Ratios |
TTM | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 | Mar-02 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-96.60
|
407.23
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-115.82
|
201.46
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-96.52
|
94.98
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
234.51
|
-0.34
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
35.71
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 | Mar-02 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
1.31
|
121.88
|
147.48
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
1.63
|
1.37
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.03
|
135.90
|
143.87
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
5.90
|
31.75
|
38.55
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
9.39
|
97.00
|
67.50
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
2.82
|
29.30
|
27.10
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
66.65
|
73.28
|
45.49
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 | Mar-02 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.06
|
0.64
|
0.83
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.69
|
26.11
|
7.13
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
0.68
|
12.70
|
3.92
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-359.72
|
213.91
|
44.85
|
--
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 | Mar-03 | Mar-02 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
313.93
|
14.17
|
94.19
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.08
|
0.80
|
0.15
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
59.75
|
343.81
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
217.54
|
1,077.51
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
35.99
|
349.62
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
241.30
|
1,071.70
|
--
|
--
|
--
|