Market cap
₹6 Cr
Revenue (TTM)
₹14 Cr
P/E Ratio
--
P/B Ratio
0.1
Div. Yield
0 %
Income Statement (₹ Cr) |
Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-09 | Mar-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
14.16
|
14.72
|
0.95
|
0.05
|
0.05
|
0.66
|
|||||
|
Total Income
|
14.29
|
17.16
|
3.87
|
0.13
|
0.14
|
1.13
|
|||||
|
Total Expenditure
|
62.54
|
17.49
|
10.45
|
18.32
|
0.40
|
9.34
|
|||||
|
EBITDA
|
-48.37
|
-2.77
|
-9.50
|
-18.28
|
-0.35
|
-8.68
|
|||||
|
Depreciation
|
0.00
|
0.07
|
0.09
|
0.47
|
2.50
|
4.20
|
|||||
|
EBIT
|
-48.38
|
-2.84
|
-9.59
|
-18.75
|
-2.85
|
-12.88
|
|||||
|
Interest
|
0.00
|
0.01
|
0.04
|
0.00
|
0.06
|
0.00
|
|||||
|
Other Income
|
0.13
|
2.43
|
2.93
|
0.08
|
0.09
|
0.47
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-48.25
|
-0.42
|
-6.71
|
-18.67
|
-2.83
|
-12.42
|
|||||
|
Provision for Tax
|
-1.83
|
-3.50
|
-7.11
|
-0.27
|
2.49
|
--
|
|||||
|
Profit after Tax
|
-46.42
|
3.08
|
0.40
|
-18.40
|
-5.32
|
-12.42
|
Liabilities (₹ Cr) |
Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-09 | Mar-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
41.71
|
98.32
|
96.76
|
96.35
|
130.92
|
136.24
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
-9.48
|
-11.17
|
-7.14
|
11.05
|
405.93
|
411.14
|
|||||
|
Current Liabilities
|
6.70
|
2.46
|
10.41
|
3.08
|
35.21
|
39.29
|
|||||
|
Total Liabilities
|
48.41
|
100.78
|
107.17
|
110.52
|
572.06
|
586.67
|
Assets (₹ Cr) |
Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-09 | Mar-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
27.24
|
80.51
|
91.95
|
101.50
|
203.76
|
174.43
|
|||||
|
Current Assets
|
11.68
|
9.10
|
8.08
|
8.99
|
368.30
|
412.24
|
|||||
|
Total Assets
|
48.41
|
100.78
|
107.17
|
110.52
|
572.06
|
586.67
|
|||||
|
Total Debt*
|
0.42
|
--
|
0.42
|
11.09
|
400.48
|
408.18
|
|||||
|
Net Current Assets
|
4.98
|
6.64
|
-2.33
|
5.91
|
333.08
|
372.95
|
|||||
|
Contingent Liabilities
|
0.65
|
--
|
--
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-09 | Mar-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-2.50
|
-4.83
|
10.91
|
317.02
|
40.41
|
-34.09
|
|||||
|
Cash Flow from Investing Activities
|
-0.01
|
12.69
|
0.10
|
70.06
|
-32.52
|
23.35
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
-11.09
|
-387.44
|
-7.55
|
11.22
|
|||||
|
Net Cash Inflow / Outflow
|
-2.51
|
7.86
|
-0.08
|
-0.36
|
0.34
|
0.47
|
Financials Ratios |
Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-09 | Mar-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
-2.97
|
0.20
|
0.03
|
-1.18
|
-0.34
|
-0.80
|
|||||
|
Cash EPS (₹)
|
-2.97
|
0.20
|
0.03
|
-1.15
|
-0.18
|
-0.53
|
|||||
|
Adjusted Book Value (₹)
|
2.67
|
6.29
|
6.20
|
6.17
|
8.38
|
8.72
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-0.16
|
-0.31
|
0.70
|
20.30
|
2.59
|
-2.18
|
|||||
|
Free Cash Flow per Share (₹)
|
-3.03
|
-0.21
|
0.56
|
19.72
|
2.43
|
-2.74
|
Profitability Ratios |
Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-09 | Mar-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-68.76
|
-0.41
|
-6.52
|
-5.84
|
-0.51
|
-2.28
|
|||||
|
ROE (%)
|
-66.36
|
3.16
|
0.42
|
-16.20
|
-3.99
|
-8.72
|
|||||
|
ROA (%)
|
-72.23
|
3.25
|
0.38
|
-5.39
|
-0.92
|
-2.05
|
|||||
|
EBIT Margin (%)
|
-341.57
|
-19.28
|
-1,012.39
|
-41,665.78
|
-5,835.58
|
-1,955.68
|
|||||
|
Net Margin (%)
|
-324.79
|
17.98
|
10.36
|
-14,295.18
|
-3,901.39
|
-1,101.42
|
|||||
|
Cash Profit Margin (%)
|
-327.74
|
21.42
|
51.72
|
--
|
-2,857.35
|
-1,247.30
|
Growth Ratios |
Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-09 | Mar-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-3.79
|
1,453.80
|
2,005.56
|
-7.98
|
-92.58
|
18.75
|
|||||
|
EBIT Growth (%)
|
-1,604.33
|
70.41
|
48.84
|
-557.05
|
77.84
|
37.77
|
|||||
|
Net Profit Growth (%)
|
-1,605.38
|
668.09
|
102.18
|
-245.73
|
57.14
|
38.42
|
|||||
|
EPS Growth (%)
|
-1,605.22
|
668.18
|
102.18
|
-245.73
|
57.14
|
38.42
|
|||||
|
Book Value Growth (%)
|
-57.61
|
1.56
|
0.48
|
-26.41
|
-3.91
|
-8.39
|
Valuation Ratios |
Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-09 | Mar-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
0.10
|
0.07
|
0.08
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-3.24
|
-457.93
|
-23.77
|
-1.13
|
-1,543.42
|
-51.08
|
|||||
|
Close Price (₹)
|
--
|
--
|
--
|
0.63
|
0.57
|
0.74
|
|||||
|
High Price (₹)
|
--
|
--
|
--
|
0.99
|
1.51
|
3.67
|
|||||
|
Low Price (₹)
|
--
|
--
|
--
|
0.32
|
0.53
|
0.73
|
|||||
|
Market Cap (₹ Cr)
|
--
|
--
|
--
|
9.84
|
8.90
|
11.56
|
Solvency Ratios |
Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-09 | Mar-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.01
|
--
|
0.00
|
0.12
|
3.06
|
3.00
|
|||||
|
Short term debt to equity ratio
|
0.01
|
--
|
0.00
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.74
|
3.69
|
0.78
|
2.92
|
10.46
|
10.49
|
|||||
|
Quick Ratio
|
1.52
|
1.31
|
0.31
|
1.76
|
10.11
|
10.18
|
|||||
|
Interest Coverage
|
--
|
-31.59
|
-161.02
|
-8,115.61
|
-43.36
|
-3,354.46
|
Operating Efficiency Ratios |
Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-09 | Mar-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
70.27
|
1.23
|
137.14
|
408.22
|
2,470.76
|
--
|
|||||
|
Asset Turnover
|
0.22
|
0.16
|
0.01
|
0.00
|
0.00
|
0.00
|
|||||
|
Receivable days
|
130.58
|
18.35
|
285.66
|
5,644.93
|
4,468.01
|
--
|
|||||
|
Inventory Days
|
95.37
|
132.53
|
1,617.27
|
--
|
--
|
4,718.70
|
|||||
|
Payable days
|
58.37
|
14.23
|
309.67
|
41.21
|
3,033.27
|
--
|
|||||
|
Cash Conversion Cycle
|
167.58
|
136.65
|
1,593.26
|
5,603.72
|
1,434.75
|
4,718.70
|