24 Sep 2018 | 11:52 AM
 

AksharChem (India) Ltd. Share Price Live (BSE)
0

BSE Code: 524598 | NSE Symbol: AKSHARCHEM
480.00
-13.30
(-2.69 %)
24 Sep 2018 | 11:39 AM
Change company
  • Open (Rs)
    484.00
  • Prev. close (Rs.)
    493.30
  • High (Rs.)
    492.00
  • Low (Rs.)
    473.05
  • 52W H (Rs.)
    819.00
  • 52W L (Rs.)
    473.90
  • Volume
    205
  • MCap (Rs in Cr.)
    393.75

AksharChem (India) Ltd. Financial Information

Mar 2016 Mar 2015
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 22.75 20.30
Adjusted Cash EPS (Rs.) 28.55 25.64
Reported EPS (Rs.) 22.75 21.88
Reported Cash EPS (Rs.) 28.55 27.22
Dividend Per Share 0.00 0.00
Operating Profit Per Share (Rs.) 44.23 37.54
Book Value (Excl Rev Res) Per Share (Rs.) 44.23 37.54
Book Value (Incl Rev Res) Per Share (Rs.) 44.23 37.54
Net Operating Income Per Share (Rs.) 256.85 273.48
Free Reserves Per Share (Rs.) 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 17.22 13.72
Gross Profit Margin (%) 14.96 11.77
Net Profit Margin (%) 8.85 8.00
Adjusted Cash Margin (%) 11.04 9.28
Adjusted Return On Net Worth (%) 19.57 20.77
Reported Return On Net Worth (%) 19.57 22.39
Return On long Term Funds (%) 31.98 34.80
LEVERAGE RATIOS
Long Term Debt / Equity 0.08 0.03
Total Debt/Equity 0.34 0.32
Owners fund as % of total Source 0.34 0.32
Fixed Assets Turnover Ratio 1.81 0.00
LIQUIDITY RATIOS
Current Ratio 1.74 1.37
Current Ratio (Inc. ST Loans) 0.84 0.76
Quick Ratio 1.36 1.02
Inventory Turnover Ratio 44.23 37.54
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 18.51 19.19
Dividend payout Ratio (Cash Profit) 14.75 15.42
Earning Retention Ratio 81.49 79.31
Cash Earnings Retention Ratio 85.25 83.63
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.38 1.22
Financial Charges Coverage Ratio 10.02 9.07
Fin. Charges Cov.Ratio (Post Tax) 7.24 7.12
COMPONENT RATIOS
Material Cost Component(% earnings) 59.62 62.23
Selling Cost Component 0.00 0.00
Exports as percent of Total Sales 81.36 87.24
Import Comp. in Raw Mat. Consumed 1.43 0.00
Long term assets / Total Assets 1.81 0.00
Bonus Component In Equity Capital (%) 6.55 6.55
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 392.05 392.02
EV / Net Sales (X) 2.09 1.96
EV / EBITDA (X) 11.70 13.28
MarketCap / Sales (X) 2.09 1.96
Retention Ratios (%) 81.49 80.81
Price / BV (X) 0.00 0.00
Price / Sales (X) 1.86 1.75
Earning Yield (%) 0.05 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.) 37.33 72.36 22.75 20.30 43.69 7.66 -7.85
Adjusted Cash EPS (Rs.) 42.94 78.77 28.55 25.64 46.11 10.05 -5.99
Reported EPS (Rs.) 37.33 72.36 22.75 21.88 40.47 7.66 -7.85
Reported Cash EPS (Rs.) 42.94 78.77 28.55 27.22 42.88 10.05 -5.99
Dividend Per Share 0.00 3.50 3.50 3.50 5.00 0.50 0.00
Operating Profit Per Share (Rs.) 50.81 105.96 44.24 37.21 66.05 12.31 -3.64
Book Value (Excl Rev Res) Per Share (Rs.) 50.81 105.96 44.24 37.21 66.05 12.31 -3.64
Book Value (Incl Rev Res) Per Share (Rs.) 50.81 105.96 44.24 37.21 66.05 12.31 -3.64
Net Operating Income Per Share (Rs.) 322.16 339.50 256.85 273.24 292.50 193.48 104.78
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 15.76 31.20 17.22 13.61 22.58 6.36 -3.47
Gross Profit Margin (%) 14.02 29.32 14.96 11.66 21.75 5.12 -5.24
Net Profit Margin (%) 11.58 21.31 8.85 8.00 13.82 3.95 -7.47
Adjusted Cash Margin (%) 12.98 22.38 11.04 9.27 15.75 5.19 -5.71
Adjusted Return On Net Worth (%) 12.87 37.69 19.57 20.77 63.46 22.37 -28.90
Reported Return On Net Worth (%) 12.87 37.69 19.57 22.39 58.78 22.37 -28.90
Return On long Term Funds (%) 18.56 55.81 31.98 34.80 92.80 29.37 -19.70
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.04 0.08 0.03 0.00 0.00 0.00
Total Debt/Equity 0.00 0.21 0.34 0.32 0.27 0.82 1.00
Owners fund as % of total Source 0.00 0.21 0.34 0.32 0.27 0.82 1.00
Fixed Assets Turnover Ratio 1.30 1.75 1.81 2.90 3.91 3.31 2.04
LIQUIDITY RATIOS
Current Ratio 1.77 1.90 1.74 1.37 1.54 2.19 1.81
Current Ratio (Inc. ST Loans) 1.77 0.99 0.84 0.76 0.92 0.71 0.61
Quick Ratio 1.29 1.25 1.36 1.02 1.14 1.90 1.45
Inventory Turnover Ratio 50.81 105.96 44.24 37.21 66.05 12.31 -3.64
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 4.83 15.38 15.99 12.35 6.52 0.00
Dividend payout Ratio (Cash Profit) 0.00 4.44 12.25 12.85 11.65 4.97 0.00
Earning Retention Ratio 100.00 95.17 84.62 82.76 88.56 93.48 0.00
Cash Earnings Retention Ratio 100.00 95.56 87.75 86.36 89.16 95.03 0.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.50 1.38 1.22 0.40 2.80 0.00
Financial Charges Coverage Ratio 32.74 28.65 10.02 9.07 30.18 3.87 -1.10
Fin. Charges Cov.Ratio (Post Tax) 24.66 20.07 7.24 7.12 20.52 4.13 -0.88
COMPONENT RATIOS
Material Cost Component(% earnings) 60.55 51.20 59.62 62.29 59.65 73.70 71.92
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 85.08 88.63 81.36 87.32 80.49 84.62 85.06
Import Comp. in Raw Mat. Consumed 0.00 0.00 1.43 0.00 0.00 0.00 0.00
Long term assets / Total Assets 1.30 1.75 1.81 2.90 3.91 3.31 2.04
Bonus Component In Equity Capital (%) 5.84 6.55 6.55 6.55 9.68 9.68 9.68
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 388.23 388.61 392.05 392.02 392.20 392.40 392.39
EV / Net Sales (X) 1.47 1.57 2.09 1.96 2.71 4.09 7.67
EV / EBITDA (X) 7.97 4.49 11.70 13.28 11.94 63.64 -159.74
MarketCap / Sales (X) 1.49 1.58 2.09 1.97 2.71 4.10 7.68
Retention Ratios (%) 0.00 95.17 84.62 84.01 87.65 93.48 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.49 1.41 1.86 1.75 1.64 2.48 4.64
Earning Yield (%) 0.08 0.15 0.05 0.05 0.08 0.02 -0.02
Rs in Cr Mar 2016 Mar 2015
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 7.31 7.31
Preference Share Capital 0.00 0.00
Init. Contribution Settler 0.00 0.00
Equity Share Application Money 0.00 0.00
Preference Share Application Money 0.00 0.00
Employee Stock Opiton 0.00 0.00
Reserves and Surplus 77.69 64.14
Loan Funds
Secured Loans 28.74 22.90
Unsecured Loans 0.00 0.00
Minority Interest 0.00 0.00
Policy Holders Funds 0.00 0.00
Group Share in Joint Venture 0.00 0.00
Total 113.75 94.35
USES OF FUNDS
Fixed Assets
Gross Block 85.11 79.31
Less : Revaluation Reserve 0.00 0.00
Less: Accum. Depreciation 28.68 24.49
Net Block 56.43 54.82
Capital Work in Progress 4.04 1.85
Investments 22.50 18.34
Net Current Assets
Current Assets, Loans and Advances 72.14 71.48
Less : Current Liabilities and Provisions 41.37 52.13
Total Net Current Assets 30.77 19.34
Minority Interest 0.00 0.00
Group Share in Joint Venture 0.00 0.00
Miscellaneous expenses not written 0.00 0.00
Total 113.75 94.35
Note :
Book Value of Unquoted Investments 9.26 8.25
Market Value of Quoted Investments 18.57 16.84
Contingent liabilities 7.87 11.87
Number of Equity shares outstanding 0.73 0.73
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 8.20 7.31 7.31 7.31 4.95 4.95 4.95
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 229.52 133.08 77.69 64.14 29.14 12.00 8.50
Loan Funds
Secured Loans 0.00 28.89 28.74 22.78 9.06 13.12 11.62
Unsecured Loans 0.00 0.00 0.00 0.12 0.09 0.84 1.89
Total 237.72 169.28 113.75 94.35 43.24 30.91 26.96
USES OF FUNDS
Fixed Assets
Gross Block 120.72 94.87 85.11 79.31 32.54 26.47 26.36
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 34.58 30.17 28.68 24.49 11.91 10.95 9.83
Net Block 86.14 64.71 56.43 54.82 20.63 15.52 16.53
Capital Work in Progress 27.26 8.87 4.04 1.85 0.35 0.00 0.00
Investments 77.13 51.07 22.50 18.34 7.69 0.06 0.06
Net Current Assets
Current Assets, Loans and Advances 108.69 94.37 72.14 71.48 41.42 28.25 23.14
Less : Current Liabilities and Provisions 61.49 49.73 41.37 52.13 26.85 12.93 12.77
Total Net Current Assets 47.20 44.64 30.77 19.34 14.57 15.33 10.37
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 237.72 169.28 113.75 94.35 43.24 30.91 26.96
Note :
Book Value of Unquoted Investments 59.56 33.75 9.26 8.25 1.65 0.00 0.00
Market Value of Quoted Investments 0.00 0.00 18.57 16.84 9.05 0.10 0.10
Contingent liabilities 26.14 7.26 7.87 11.87 0.72 1.28 2.01
Number of Equity shares outstanding 0.82 0.73 0.73 0.73 0.50 0.50 0.50
Rs in Cr Mar 2016 Mar 2015
INCOME :
Sales Turnover 187.83 199.99
Other Income 16.87 15.79
Stock Adjustments -0.88 3.15
Total Income 203.81 218.94
EXPENDITURE :
Raw Materials 105.43 116.89
Excise Duty 2.93 1.90
Power and Fuel Cost 13.59 15.29
Other Manufacturing Expenses 30.46 31.08
Employee Cost 6.25 5.76
Selling and Administration Expenses 0.00 0.00
Miscellaneous Expenses 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00
Total Expenditures 158.66 170.93
Profit before Interest, Depreciation and Tax 88.46 82.57
Interest and Financial Charges 3.35 3.25
Profit before Depreciation and Tax 85.11 79.31
Depreciation 4.24 3.91
Minority Interest before PAT 0.00 0.00
Profit Before Tax 25.93 23.51
Tax 9.29 7.51
Profit After Tax 16.64 16.00
Minority Interest after PAT 0.00 0.00
Profit/Loss of Associate Company 0.00 0.00
Profit after Minority Interest and P/L of Assoc. Co. 16.64 16.00
Adjustment below Net Profit 0.00 0.00
P and L Balance brought forward 0.00 0.00
Appropriations 50.93 38.87
P and L Bal. carried down 0.00 0.00
Equity Dividend 2.56 2.56
Preference Dividend 0.00 0.00
Corporate Dividend Tax 0.00 0.00
Equity Dividend (%) 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00
Book Value 9.26 8.25
Extraordinary Items 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 264.26 248.28 187.83 199.82 144.87 95.83 51.17
Other Income 0.00 0.00 16.87 15.79 10.68 7.55 1.87
Stock Adjustments 4.25 -9.16 -0.88 3.15 -4.29 0.54 4.02
Total Income 268.51 239.12 203.81 218.76 151.26 103.92 57.06
EXPENDITURE :
Raw Materials 140.58 119.44 105.43 116.89 85.01 69.53 36.51
Excise Duty 0.46 1.99 2.93 1.90 0.00 1.00 0.37
Power and Fuel Cost 20.05 14.92 13.59 15.29 10.21 6.39 3.86
Other Manufacturing Expenses 20.05 14.92 30.46 31.08 20.88 13.94 5.73
Employee Cost 8.31 7.52 6.25 5.76 3.93 1.70 1.51
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 189.46 158.79 158.66 170.93 120.03 92.55 47.97
Profit before Interest, Depreciation and Tax 122.21 97.89 88.46 82.57 33.63 28.07 27.94
Interest and Financial Charges 1.49 3.02 3.35 3.25 1.09 1.59 1.58
Profit before Depreciation and Tax 120.72 94.87 85.11 79.31 32.54 26.47 26.36
Depreciation 4.60 4.69 4.24 3.91 1.20 1.19 0.92
Profit Before Tax 42.65 78.83 25.93 23.51 28.96 3.39 -4.22
Tax 12.03 25.91 9.29 7.51 8.92 -0.41 -0.34
Profit After Tax 30.62 52.92 16.64 16.00 20.04 3.79 -3.89
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 133.85 104.91 50.93 38.87 28.01 8.26 4.47
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 2.04 2.04 2.05 2.06 0.21 0.00
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 59.56 33.75 9.26 8.25 1.65 0.00 0.00
Extraordinary Items 0.00 0.00 0.00 0.00 -1.60 0.00 0.00
No Data Found !!
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 4.03 0.58 0.61 0.60 0.23 0.23 1.44
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 42.65 78.83 25.93 23.51 28.96 3.39 -4.22
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 30.50 41.08 13.30 28.20 22.36 1.76 -1.07
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 -63.43 -32.39 -10.94 -12.96 -14.23 -0.12 -4.68
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 33.30 -5.25 -2.40 -15.23 -7.93 -1.65 4.54
Net Cash used in Financing Activities 33.30 -5.25 -2.40 -15.23 -7.93 -1.65 4.54
Net Inc./(Dec.) in Cash and Cash Equivalent 0.38 3.45 -0.03 0.01 0.20 -0.01 -1.21
Cash and Cash Equivalents at End of the year 4.40 4.03 0.58 0.61 0.43 0.23 0.23
Rs in Cr Jun 2016 Mar 2016 Dec 2015 Sep 2015 Jun 2015 Mar 2015 Dec 2014
Sales 59.31 48.47 49.63 41.83 47.90 50.27 45.97
Other Income 0.00 0.07 0.21 0.86 0.04 0.39 0.41
Stock Adjustment -1.06 -1.90 1.36 -2.05 1.71 -1.24 1.92
Raw Material 30.30 28.88 26.38 25.09 26.16 29.24 27.99
Power And Fuel 0.00 0.00 2.90 3.02 4.15 4.27 3.71
Employee Expenses 1.59 1.77 1.69 1.40 1.40 1.84 1.34
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 11.25 11.15 6.81 5.74 6.13 7.45 5.56
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 16.50 8.09 9.76 7.47 7.03 6.06 5.07
Interest 0.94 0.83 0.85 0.77 0.90 0.84 0.77
Gross Profit 15.56 7.33 9.12 7.56 6.17 5.61 4.71
Depreciation 1.13 1.08 1.06 1.04 1.06 1.00 0.96
Taxation 4.99 2.21 3.00 2.21 1.87 2.03 1.32
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 9.45 4.03 5.06 4.30 3.24 2.58 2.43
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 9.45 4.03 5.06 4.30 3.24 2.58 2.43
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 7.31 7.31 7.31 7.31 7.31 7.31 4.95
EPS Before Extra Ordinary Items
Basic EPS 12.92 5.52 6.93 5.88 0.00 0.00 3.32
Diluted EPS 12.92 5.52 6.93 5.88 0.00 0.00 3.32
EPS After Extra Ordinary Items
Basic EPS 12.92 5.52 6.93 5.88 0.00 0.00 3.32
Diluted EPS 12.92 5.52 6.93 5.88 0.00 0.00 3.32
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
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 75.46 76.51 58.84 65.62 63.28 52.99 71.73
Other Income 3.06 0.19 2.24 4.00 0.64 4.98 0.66
Stock Adjustment -2.66 2.17 -5.75 3.03 4.80 -4.43 4.10
Raw Material 47.71 43.10 35.08 31.64 31.69 34.25 25.52
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 2.00 2.63 2.71 1.61 1.37 2.49 1.71
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 16.08 15.06 12.84 13.31 11.85 12.42 10.80
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 8.53 9.65 8.89 11.17 11.97 6.73 27.41
Interest 0.24 0.25 0.10 0.45 0.70 0.75 0.61
Gross Profit 11.35 9.58 11.04 14.72 11.91 10.97 27.46
Depreciation 1.07 0.76 1.31 1.24 1.28 1.24 1.17
Taxation 2.73 3.94 1.42 3.22 3.45 2.79 8.73
Net Profit / Loss 7.55 4.88 8.31 10.25 7.18 6.94 17.56
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 8.20 8.20 8.20 8.20 7.31 7.31 7.31
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 9.21 5.95 10.32 12.36 9.82 9.49 24.01
Diluted EPS 9.21 5.95 10.32 12.36 9.82 9.49 24.01
EPS After Extra Ordinary Items
Basic EPS 9.21 5.95 10.32 12.36 9.82 9.49 24.01
Diluted EPS 9.21 5.95 10.32 12.36 9.82 9.49 24.01
Rs in Cr Dec 2016 Mar 2016 Sep 2015 Dec 2015 Mar 2015 Sep 2014
Sales 187.83 98.10 89.73 200.13 96.23 103.90
Other Income 1.17 0.27 0.90 2.00 0.80 1.20
Stock Adjustment -0.88 -0.54 -0.34 3.15 0.68 2.48
Raw Material 106.51 55.26 51.25 118.08 57.23 60.85
Power And Fuel 0.00 2.90 7.17 15.29 7.98 7.31
Employee Expenses 6.25 3.45 2.80 5.76 3.18 2.58
Excise 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
Research And Devlopment Expenses 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
Other Expenses 39.90 17.96 11.87 25.79 13.02 12.77
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 32.35 17.85 14.50 27.52 11.13 16.39
Interest 3.35 1.68 1.67 3.25 1.61 1.64
Gross Profit 30.17 16.44 13.73 26.26 10.32 15.94
Depreciation 4.24 2.14 2.10 3.91 1.96 1.95
Taxation 9.29 5.21 4.09 7.51 3.35 4.16
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 1.16 0.00 1.16
Net Profit / Loss 16.64 9.10 7.54 16.00 5.01 10.99
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 16.64 9.10 7.54 16.00 5.01 10.99
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 7.31 7.31 7.31 7.31 7.31 4.95
EPS Before Extra Ordinary Items
Basic EPS 22.75 0.00 0.00 21.88 0.00 0.00
Diluted EPS 22.75 0.00 0.00 21.88 0.00 0.00
EPS After Extra Ordinary Items
Basic EPS 22.75 0.00 0.00 21.88 0.00 0.00
Diluted EPS 22.75 0.00 0.00 21.88 0.00 0.00
Equity Dividend Rate 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
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 264.26 135.35 128.90 259.65 124.72 135.10 187.83
Other Income 7.06 2.42 4.64 5.81 5.64 0.00 1.17
Stock Adjustment 4.25 -3.58 7.83 -0.01 -0.33 0.33 -0.88
Raw Material 140.58 78.19 63.33 120.58 59.76 60.81 106.51
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 8.31 5.34 2.98 7.52 4.20 3.33 6.25
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 54.00 27.91 25.16 47.24 23.22 24.02 39.90
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 41.67 18.54 23.13 79.48 34.14 45.52 32.35
Interest 1.49 0.34 1.15 3.02 1.35 1.67 3.35
Gross Profit 47.25 20.62 26.63 82.27 38.43 43.85 30.17
Depreciation 4.60 2.07 2.53 4.69 2.41 2.27 4.24
Taxation 12.03 5.36 6.67 25.67 11.52 14.15 9.29
Net Profit / Loss 30.62 13.19 17.43 51.92 24.49 27.43 16.64
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 8.20 8.20 8.20 7.31 7.31 7.31 7.31
Equity Dividend Rate 35.00 0.00 0.00 35.00 0.00 0.00 35.00
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 37.33 0.00 21.12 71.00 0.00 37.50 22.75
Diluted EPS 37.33 0.00 21.12 71.00 0.00 37.50 22.75
EPS After Extra Ordinary Items
Basic EPS 37.33 0.00 21.12 71.00 0.00 37.50 22.75
Diluted EPS 37.33 0.00 21.12 71.00 0.00 37.50 22.75