20 Nov 2018 | 6:07 PM
 

Action Construction Equipment Ltd. Share Price Live (BSE)
0

BSE Code: 532762 | NSE Symbol: ACE
87.80
-1.85
(-2.06 %)
20 Nov 2018 | 04:01 PM
Change company
  • Open (Rs)
    89.65
  • Prev. close (Rs.)
    89.65
  • High (Rs.)
    89.65
  • Low (Rs.)
    86.35
  • 52W H (Rs.)
    204.20
  • 52W L (Rs.)
    78.70
  • Volume
    18491
  • MCap (Rs in Cr.)
    1,030.10

Action Construction Equipment Ltd. Financial Information

Mar 2018 Mar 2017 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 4.43 1.19 0.53 0.34 0.62 2.73 4.30
Adjusted Cash EPS (Rs.) 5.45 2.22 1.50 1.89 1.99 4.05 5.05
Reported EPS (Rs.) 4.55 1.31 0.67 0.46 0.75 2.86 4.48
Reported Cash EPS (Rs.) 5.57 2.34 1.64 2.01 2.13 4.19 5.23
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 7.80 3.36 1.89 2.51 2.98 5.34 6.21
Book Value (Excl Rev Res) Per Share (Rs.) 7.80 3.36 1.89 2.51 2.98 5.34 6.21
Book Value (Incl Rev Res) Per Share (Rs.) 7.80 3.36 1.89 2.51 2.98 5.34 6.21
Net Operating Income Per Share (Rs.) 92.61 64.02 60.57 62.29 67.56 86.60 74.82
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 8.42 5.25 3.12 4.03 4.40 6.16 8.30
Gross Profit Margin (%) 7.32 3.64 1.52 1.55 2.36 4.62 7.30
Net Profit Margin (%) 4.91 2.04 1.10 0.73 1.10 3.28 5.93
Adjusted Cash Margin (%) 5.84 3.43 2.42 3.00 2.93 4.65 6.68
Adjusted Return On Net Worth (%) 13.61 4.19 2.27 1.49 2.70 12.23 21.16
Reported Return On Net Worth (%) 13.97 4.58 2.87 2.02 3.28 12.85 22.06
Return On long Term Funds (%) 19.63 8.75 8.02 5.59 8.20 18.04 30.30
LEVERAGE RATIOS
Long Term Debt / Equity 0.17 0.20 0.14 0.17 0.10 0.11 0.00
Total Debt/Equity 0.12 0.19 0.51 0.62 0.66 0.64 0.38
Owners fund as % of total Source 0.12 0.19 0.51 0.62 0.66 0.64 0.38
Fixed Assets Turnover Ratio 2.49 1.77 1.43 1.43 1.56 2.29 2.69
LIQUIDITY RATIOS
Current Ratio 1.19 1.22 1.53 1.79 1.89 2.18 1.98
Current Ratio (Inc. ST Loans) 1.18 1.02 0.82 0.83 0.77 0.90 1.05
Quick Ratio 0.80 0.77 0.82 0.87 1.05 1.26 1.22
Inventory Turnover Ratio 7.80 3.36 1.89 2.51 2.98 5.34 6.21
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 7.93 0.00 35.72 25.26 31.26 8.11 52.03
Dividend payout Ratio (Cash Profit) 6.48 0.00 14.62 5.82 10.99 5.54 44.59
Earning Retention Ratio 91.86 100.00 54.82 65.74 62.00 91.48 45.75
Cash Earnings Retention Ratio 93.38 100.00 84.00 93.80 88.28 94.27 53.79
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.74 2.39 7.92 7.58 7.57 3.52 1.53
Financial Charges Coverage Ratio 7.35 2.96 2.36 2.90 3.25 7.80 18.21
Fin. Charges Cov.Ratio (Post Tax) 5.83 2.72 2.25 2.91 3.01 6.64 14.80
COMPONENT RATIOS
Material Cost Component(% earnings) 70.90 70.94 70.83 75.50 71.07 74.68 74.36
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 2.49 1.77 1.43 1.43 1.56 2.29 2.69
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,019.85 1,018.12 1,019.27 1,016.92 1,013.88 1,009.18 1,006.03
EV / Net Sales (X) 0.94 1.36 1.70 1.65 1.52 1.18 1.45
EV / EBITDA (X) 10.25 21.55 33.24 33.71 29.80 17.60 15.69
MarketCap / Sales (X) 0.95 1.37 1.72 1.67 1.54 1.20 1.48
Retention Ratios (%) 92.07 0.00 64.28 74.74 68.74 91.89 47.97
Price / BV (X) 2.58 2.83 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.95 1.37 1.45 1.41 1.30 1.01 1.17
Earning Yield (%) 0.05 0.01 0.01 0.01 0.01 0.03 0.05
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 4.49 1.23 0.74 0.68 0.41 0.73 2.88
Adjusted Cash EPS (Rs.) 5.50 2.26 1.71 1.65 1.95 2.10 4.02
Reported EPS (Rs.) 4.49 1.23 0.74 0.68 0.41 0.73 2.88
Reported Cash EPS (Rs.) 5.50 2.26 1.71 1.65 1.95 2.10 4.02
Dividend Per Share 0.50 0.00 0.20 0.20 0.10 0.20 0.20
Operating Profit Per Share (Rs.) 7.85 3.40 2.64 2.12 2.44 3.00 5.31
Book Value (Excl Rev Res) Per Share (Rs.) 7.85 3.40 2.64 2.12 2.44 3.00 5.31
Book Value (Incl Rev Res) Per Share (Rs.) 7.85 3.40 2.64 2.12 2.44 3.00 5.31
Net Operating Income Per Share (Rs.) 92.61 64.01 54.32 60.41 62.15 67.50 86.47
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 8.47 5.31 4.85 3.50 3.92 4.45 6.13
Gross Profit Margin (%) 7.38 3.70 3.07 1.90 1.44 2.41 4.81
Net Profit Margin (%) 4.84 1.92 1.38 1.12 0.65 1.08 3.32
Adjusted Cash Margin (%) 5.89 3.49 3.11 2.68 3.10 3.09 4.62
Adjusted Return On Net Worth (%) 12.97 4.05 3.10 2.64 1.60 2.93 11.85
Reported Return On Net Worth (%) 12.97 4.05 3.10 2.64 1.60 2.93 11.85
Return On long Term Funds (%) 18.78 8.38 8.70 7.85 5.35 7.98 17.26
LEVERAGE RATIOS
Long Term Debt / Equity 0.16 0.19 0.19 0.12 0.16 0.09 0.10
Total Debt/Equity 0.12 0.17 0.38 0.46 0.56 0.61 0.59
Owners fund as % of total Source 0.12 0.17 0.38 0.46 0.56 0.61 0.59
Fixed Assets Turnover Ratio 2.36 1.68 1.46 1.36 1.36 1.50 2.20
LIQUIDITY RATIOS
Current Ratio 1.23 1.29 1.58 1.67 1.96 2.04 2.35
Current Ratio (Inc. ST Loans) 1.23 1.08 0.86 0.90 0.90 0.82 0.95
Quick Ratio 0.84 0.84 0.96 0.96 1.02 1.19 1.42
Inventory Turnover Ratio 7.85 3.40 2.64 2.12 2.44 3.00 5.31
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 6.68 0.00 22.75 29.31 24.59 27.43 6.95
Dividend payout Ratio (Cash Profit) 5.45 0.00 9.87 12.12 5.12 9.50 4.97
Earning Retention Ratio 93.32 100.00 77.25 70.69 75.41 72.57 93.05
Cash Earnings Retention Ratio 94.55 100.00 90.13 87.88 94.88 90.50 95.03
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.73 2.35 5.28 7.20 7.33 7.17 3.54
Financial Charges Coverage Ratio 7.40 2.99 2.88 2.47 2.96 3.36 7.76
Fin. Charges Cov.Ratio (Post Tax) 5.77 2.66 2.44 2.25 2.85 2.99 6.42
COMPONENT RATIOS
Material Cost Component(% earnings) 70.91 70.94 69.49 70.70 75.66 71.11 74.87
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 1.81 0.00 1.27 3.54 1.80 1.65 2.93
Import Comp. in Raw Mat. Consumed 0.00 0.00 9.88 11.86 20.95 22.30 19.15
Long term assets / Total Assets 2.36 1.68 1.46 1.36 1.36 1.50 2.20
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,019.89 1,018.12 1,020.14 1,019.34 1,017.03 1,014.12 1,009.34
EV / Net Sales (X) 0.94 1.36 1.60 1.71 1.65 1.52 1.18
EV / EBITDA (X) 10.19 21.34 25.23 31.71 33.02 28.89 17.70
MarketCap / Sales (X) 0.95 1.37 1.62 1.72 1.68 1.54 1.20
Retention Ratios (%) 93.32 0.00 77.25 70.69 75.41 72.57 93.05
Price / BV (X) 2.44 2.66 3.33 0.00 0.00 0.00 0.00
Price / Sales (X) 0.95 1.37 1.62 1.45 1.41 1.30 1.02
Earning Yield (%) 0.05 0.01 0.01 0.01 0.00 0.01 0.03
Rs in Cr Mar 2018 Mar 2017 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 23.46 23.46 19.79 19.79 19.79 19.79 18.58
Preference Share Capital 17.09 30.22 0.00 0.00 0.00 0.00 0.00
Init. Contribution Settler 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 5.18
Preference Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Stock Opiton 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 358.68 310.52 211.29 206.92 205.26 200.64 170.11
Loan Funds
Secured Loans 47.16 62.46 117.56 141.49 149.41 121.07 71.50
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 20.00 0.00
Minority Interest 0.31 0.31 0.41 0.40 0.31 0.30 0.30
Policy Holders Funds 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 446.70 426.97 349.05 368.60 374.77 361.79 265.67
USES OF FUNDS
Fixed Assets
Gross Block 433.78 440.37 349.54 349.40 314.83 280.62 200.04
Less : Revaluation Reserve 0.00 0.00 60.45 60.46 60.51 60.55 61.56
Less: Accum. Depreciation 96.51 94.13 66.35 75.21 57.67 49.03 40.58
Net Block 337.26 346.25 222.74 213.73 196.65 171.04 97.90
Capital Work in Progress 5.18 7.09 6.94 4.26 11.52 7.19 5.02
Investments 35.26 18.19 13.97 11.65 13.39 7.56 5.01
Net Current Assets
Current Assets, Loans and Advances 439.08 305.15 305.29 314.41 325.34 324.85 318.76
Less : Current Liabilities and Provisions 370.08 249.71 199.89 175.44 172.14 148.84 161.01
Total Net Current Assets 69.00 55.44 105.40 138.97 153.20 176.01 157.75
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 446.70 426.97 349.05 368.60 374.77 361.79 265.67
Note :
Book Value of Unquoted Investments 31.20 18.19 13.97 11.65 13.39 7.56 5.01
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 3.16 1.81 57.06 90.44 74.73 70.94 48.83
Number of Equity shares outstanding 11.73 11.73 9.89 9.89 9.89 9.89 9.29
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 23.46 23.46 23.46 19.79 19.79 19.79 19.79
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 17.09 30.22 30.22 0.00 0.00 0.00 0.00
Reserves and Surplus 382.10 333.69 256.29 235.84 230.92 226.26 220.44
Loan Funds
Secured Loans 47.16 62.46 106.39 117.56 141.49 149.41 121.07
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 20.00
Total 469.82 449.83 416.36 373.19 392.20 395.47 381.30
USES OF FUNDS
Fixed Assets
Gross Block 413.22 420.08 378.13 339.84 328.78 293.71 257.49
Less : Revaluation Reserve 0.00 0.00 26.39 57.30 57.31 57.36 57.40
Less: Accum. Depreciation 96.33 93.80 71.85 65.98 60.61 42.57 30.86
Net Block 316.89 326.28 279.89 216.56 210.86 193.78 169.23
Capital Work in Progress 16.79 16.88 0.67 5.79 2.11 9.53 5.30
Investments 49.57 33.73 20.74 17.95 14.62 16.36 10.44
Net Current Assets
Current Assets, Loans and Advances 454.96 320.70 313.43 330.53 336.96 344.31 341.23
Less : Current Liabilities and Provisions 368.40 247.76 198.36 197.65 172.36 168.51 144.90
Total Net Current Assets 86.57 72.94 115.07 132.88 164.60 175.80 196.33
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 469.82 449.83 416.36 373.19 392.20 395.47 381.30
Note :
Book Value of Unquoted Investments 14.31 15.55 20.74 17.95 14.62 16.36 10.44
Market Value of Quoted Investments 35.26 18.19 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 105.35 94.45 77.75 58.83 97.48 80.92 70.94
Number of Equity shares outstanding 11.73 11.73 11.73 9.89 9.89 9.89 9.89
Rs in Cr Mar 2018 Mar 2017 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 1,086.55 751.06 599.23 616.32 668.40 856.84 694.93
Other Income 45.45 35.47 43.43 42.88 47.58 55.23 38.35
Stock Adjustments -2.65 -4.22 9.42 -20.36 7.77 1.45 6.50
Total Income 1,129.34 782.31 652.08 638.83 723.75 913.52 739.78
EXPENDITURE :
Raw Materials 766.57 529.38 420.32 464.18 470.07 606.67 470.00
Excise Duty 12.15 46.03 28.85 0.00 0.00 0.00 0.00
Power and Fuel Cost 5.53 4.48 4.66 4.46 4.14 3.42 1.98
Other Manufacturing Expenses 50.98 39.96 48.09 47.34 51.72 58.65 40.33
Employee Cost 67.68 59.11 47.24 46.53 48.76 44.65 33.39
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 902.90 678.96 549.16 562.51 574.69 713.40 545.70
Profit before Interest, Depreciation and Tax 447.30 456.33 362.55 359.82 325.28 287.96 203.56
Interest and Financial Charges 13.53 15.96 13.01 10.41 10.45 7.35 3.52
Profit before Depreciation and Tax 433.78 440.37 349.54 349.40 314.83 280.62 200.04
Depreciation 11.93 12.07 9.58 15.28 13.65 13.13 6.94
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 75.38 20.54 9.46 5.68 11.23 38.22 55.36
Tax 21.98 5.21 2.82 1.09 3.83 9.89 13.73
Profit After Tax 53.40 15.33 6.65 4.58 7.40 28.33 41.63
Minority Interest after PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit/Loss of Associate Company 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit after Minority Interest and P/L of Assoc. Co. 53.40 15.33 6.65 4.58 7.40 28.33 41.63
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 173.23 122.36 37.88 33.58 33.20 38.05 40.38
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 4.24 0.00 1.98 0.99 1.98 1.98 18.58
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 31.20 18.19 13.97 11.65 13.39 7.56 5.01
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,086.49 751.03 637.30 597.65 614.93 667.85 855.51
Other Income 39.98 30.62 45.65 43.43 42.88 47.58 55.23
Stock Adjustments -2.65 -4.22 1.26 9.42 -20.36 7.77 0.77
Total Income 1,123.81 777.42 684.20 650.51 637.45 723.19 911.52
EXPENDITURE :
Raw Materials 766.57 529.38 439.81 418.43 464.12 469.94 607.30
Excise Duty 12.15 46.03 36.16 28.85 0.00 0.00 0.00
Power and Fuel Cost 5.52 4.48 4.48 4.64 4.42 4.11 3.40
Other Manufacturing Expenses 45.50 35.09 50.13 48.07 47.30 51.69 58.63
Employee Cost 67.60 59.04 55.47 47.14 46.45 48.68 44.51
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 897.34 674.02 586.05 547.14 562.30 574.43 713.84
Profit before Interest, Depreciation and Tax 426.75 436.04 392.15 352.85 339.20 304.16 264.83
Interest and Financial Charges 13.53 15.96 14.01 13.01 10.41 10.45 7.35
Profit before Depreciation and Tax 413.22 420.08 378.13 339.84 328.78 293.71 257.49
Depreciation 11.93 12.07 11.35 9.57 15.27 13.61 11.33
Profit Before Tax 74.61 19.67 15.07 9.57 5.12 11.04 38.36
Tax 21.98 5.21 6.26 2.82 1.09 3.83 9.89
Profit After Tax 52.64 14.47 8.81 6.75 4.02 7.21 28.47
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 197.06 146.45 66.92 53.32 48.72 49.02 54.10
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 2.80 0.00 1.55 1.58 0.82 1.64 1.66
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 14.31 15.55 20.74 17.95 14.62 16.36 10.44
Extraordinary Items 0.03 0.01 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007
Cash and Cash Equivalents at Beginning of the year 24.70 19.58 18.58 21.47 39.89 6.73
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 36.86 39.93 22.26 18.67 33.99 11.96
Adjustments :
Depreciation 0.00 6.94 5.31 5.80 3.25 1.34
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 -0.05
P/L on Sales of Assets 0.00 -3.49 -0.26 -0.91 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 -31.98 0.84 1.96 -13.25 -16.60
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 63.06 18.30 5.14 23.65 24.62
Loans and Advances 0.00 -12.05 -17.50 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 3.52 2.58 3.48 1.41 0.70
Direct Taxes Paid 0.00 -12.36 -10.40 -7.12 0.00 0.00
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 -2.69
Gain on Forex Exch. Transactions 0.00 0.12 4.31 -2.73 0.51 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 15.17 1.70 26.45 13.06 49.16 13.13
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -36.07 -12.49 -13.39 -43.09 -18.10
Sale of Fixed Assets 0.00 4.84 0.54 3.17 0.28 0.24
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 -5.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.41 -0.41 -2.19
Interest Received 0.00 2.42 2.29 2.19 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 -0.05
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -72.28 -33.79 -9.70 -7.67 -43.85 -20.06
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 41.32 -8.96 17.12 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 1.96 6.25
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 5.18 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 -21.31 -4.21 -4.21 0.00 0.05
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -3.52 -2.58 -3.48 1.28 1.79
Others 53.92 15.48 0.00 0.00 -10.52 0.00
Net Cash used in Financing Activities 53.92 37.16 -15.74 -8.27 -23.73 40.08
Net Inc./(Dec.) in Cash and Cash Equivalent -3.20 5.06 1.00 -2.89 -18.42 33.16
Cash and Cash Equivalents at End of the year 21.50 24.65 19.58 18.58 21.47 39.89
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Cash and Cash Equivalents at Beginning of the year 5.90 3.77 14.25 14.68 17.07 21.34 24.03
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 74.61 19.67 15.07 9.57 5.12 11.04 38.36
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 89.24 76.44 57.43 39.19 36.86 42.33 16.44
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -35.35 -17.51 -25.17 -14.00 -19.92 -44.98 -73.03
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others -53.11 -56.80 -33.00 -26.06 -19.33 -1.62 53.91
Net Cash used in Financing Activities -53.11 -56.80 -33.00 -26.06 -19.33 -1.62 53.91
Net Inc./(Dec.) in Cash and Cash Equivalent 0.78 2.13 -0.74 -0.88 -2.38 -4.28 -2.69
Cash and Cash Equivalents at End of the year 6.67 5.90 13.51 13.81 14.68 17.07 21.34
No Data Found !!
Rs in Cr Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 343.96 336.23 367.46 279.07 250.99 188.96 230.06
Other Income 3.46 1.93 2.46 1.65 2.14 1.69 2.81
Stock Adjustment -7.77 -5.43 3.22 1.47 -12.11 4.76 3.47
Raw Material 278.14 274.98 279.81 213.66 211.96 141.65 182.26
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 19.09 17.35 17.79 17.12 17.42 15.28 14.93
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 26.50 20.18 28.07 19.22 15.26 15.91 15.40
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 21.26 26.83 38.30 27.08 17.35 9.40 12.80
Interest 3.18 2.74 3.45 3.29 3.41 3.38 3.44
Gross Profit 21.54 26.02 37.31 25.45 16.08 7.71 12.17
Depreciation 2.93 2.89 2.85 3.04 3.03 3.01 3.14
Taxation 6.21 6.47 13.00 5.99 2.05 0.94 1.65
Net Profit / Loss 12.41 16.65 21.46 16.41 11.00 3.77 7.37
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 23.46 23.46 23.46 23.46 23.46 23.46 23.46
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 1.06 1.42 1.83 1.40 0.94 0.32 0.54
Diluted EPS 1.06 1.42 1.83 1.40 0.94 0.32 0.54
EPS After Extra Ordinary Items
Basic EPS 1.06 1.42 1.83 1.40 0.94 0.32 0.54
Diluted EPS 1.06 1.42 1.83 1.40 0.94 0.32 0.54
Rs in Cr Dec 2018 Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012
Sales 1,086.55 751.06 637.34 599.23 616.32 668.40 856.84
Other Income 7.95 7.81 9.59 11.92 5.31 4.58 4.54
Stock Adjustment -2.65 -4.22 1.26 9.42 -20.36 7.77 1.45
Raw Material 847.08 590.01 489.99 468.41 511.52 521.78 665.32
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 67.68 59.11 55.55 47.24 46.53 48.76 44.65
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 79.06 63.28 54.57 48.28 52.62 55.66 59.38
Provisions Made 0.00 0.00 2.25 3.00 0.00 0.00 0.00
Operating Profit 91.50 39.44 32.92 21.74 24.86 29.44 52.79
Interest 13.53 15.96 14.01 13.01 10.41 10.45 7.35
Gross Profit 85.93 31.29 26.25 17.66 19.75 23.57 49.99
Depreciation 11.93 12.07 11.35 9.58 15.28 13.65 13.13
Taxation 21.98 5.21 6.26 2.82 1.09 3.83 9.89
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 52.02 14.01 8.65 5.25 3.38 6.09 26.97
Minority Interest 1.38 1.32 1.30 1.28 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.11 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 53.40 15.33 9.95 6.65 3.38 6.09 26.97
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 23.46 23.46 23.49 19.79 19.79 19.79 19.79
EPS Before Extra Ordinary Items
Basic EPS 4.55 1.31 0.84 0.53 0.34 0.62 2.81
Diluted EPS 4.55 1.31 0.84 0.53 0.34 0.62 2.81
EPS After Extra Ordinary Items
Basic EPS 4.55 1.31 0.84 0.53 0.34 0.62 2.81
Diluted EPS 4.55 1.31 0.84 0.53 0.34 0.62 2.81
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 3.14 3.14 3.16 3.19
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 31.75 31.76 31.96 32.27
Rs in Cr Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 680.20 1,086.49 646.53 439.96 751.23 417.84 333.39
Other Income 5.39 7.94 4.11 3.83 6.46 3.92 2.54
Stock Adjustment -13.19 -2.65 4.69 -7.35 -4.22 0.00 -4.23
Raw Material 553.12 847.07 493.47 353.60 590.00 330.00 259.99
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 36.44 67.60 34.90 32.70 58.65 30.85 27.80
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 46.69 78.45 47.28 31.17 59.63 30.90 28.74
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 48.09 92.13 65.38 26.75 43.72 24.04 19.69
Interest 5.92 13.53 6.74 6.79 13.05 6.55 6.50
Gross Profit 47.56 86.55 62.76 23.79 37.13 21.41 15.73
Depreciation 5.82 11.93 5.90 6.04 12.54 6.35 6.19
Taxation 12.68 21.98 19.00 2.98 4.95 2.86 2.09
Net Profit / Loss 29.06 52.64 37.87 14.77 19.64 12.20 7.44
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 23.46 23.46 23.46 23.46 23.46 23.46 23.46
Equity Dividend Rate 0.00 25.00 0.00 0.00 15.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 2.48 4.49 0.00 1.26 1.43 0.00 0.53
Diluted EPS 2.48 4.49 0.00 1.26 1.43 0.00 0.53
EPS After Extra Ordinary Items
Basic EPS 2.48 4.49 0.00 1.26 1.43 0.00 0.53
Diluted EPS 2.48 4.49 0.00 1.26 1.43 0.00 0.53