16 Nov 2018 | 5:41 AM
 

Arvind SmartSpaces Ltd. Share Price Live (BSE)
0

BSE Code: 539301 | NSE Symbol: ARVSMART
114.50
1.40
(1.24 %)
15 Nov 2018 | 03:41 PM
Change company
  • Open (Rs)
    112.20
  • Prev. close (Rs.)
    113.10
  • High (Rs.)
    115.85
  • Low (Rs.)
    112.00
  • 52W H (Rs.)
    222.40
  • 52W L (Rs.)
    102.00
  • Volume
    652
  • MCap (Rs in Cr.)
    399.24

Arvind SmartSpaces Ltd. Financial Information

Mar 2018 Mar 2017
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 9.91 7.38
Adjusted Cash EPS (Rs.) 10.25 7.74
Reported EPS (Rs.) 9.47 7.14
Reported Cash EPS (Rs.) 9.81 7.50
Dividend Per Share 0.00 0.00
Operating Profit Per Share (Rs.) 19.13 15.51
Book Value (Excl Rev Res) Per Share (Rs.) 19.13 15.51
Book Value (Incl Rev Res) Per Share (Rs.) 19.13 15.51
Net Operating Income Per Share (Rs.) 62.21 55.82
Free Reserves Per Share (Rs.) 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 30.74 27.78
Gross Profit Margin (%) 30.19 27.13
Net Profit Margin (%) 15.22 12.78
Adjusted Cash Margin (%) 16.15 13.85
Adjusted Return On Net Worth (%) 12.78 11.16
Reported Return On Net Worth (%) 12.21 10.80
Return On long Term Funds (%) 18.39 18.52
LEVERAGE RATIOS
Long Term Debt / Equity 0.41 0.24
Total Debt/Equity 0.41 0.29
Owners fund as % of total Source 0.41 0.29
Fixed Assets Turnover Ratio 0.58 0.68
LIQUIDITY RATIOS
Current Ratio 3.15 2.45
Current Ratio (Inc. ST Loans) 3.15 2.33
Quick Ratio 1.22 0.85
Inventory Turnover Ratio 19.13 15.51
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00
Earning Retention Ratio 100.00 100.00
Cash Earnings Retention Ratio 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 3.07 2.46
Financial Charges Coverage Ratio 4.22 3.82
Fin. Charges Cov.Ratio (Post Tax) 3.03 2.84
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00
Selling Cost Component 1.50 1.63
Exports as percent of Total Sales 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00
Long term assets / Total Assets 0.58 0.68
Bonus Component In Equity Capital (%) 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 394.03 386.97
EV / Net Sales (X) 1.99 2.44
EV / EBITDA (X) 6.07 8.75
MarketCap / Sales (X) 2.02 2.52
Retention Ratios (%) 0.00 0.00
Price / BV (X) 0.00 0.00
Price / Sales (X) 1.84 2.06
Earning Yield (%) 0.08 0.06
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 9.34 7.25 6.70 1.09 9.24 30.86 540.88
Adjusted Cash EPS (Rs.) 9.61 7.54 7.00 1.13 9.51 33.18 575.12
Reported EPS (Rs.) 9.34 7.25 6.70 1.09 9.24 30.86 540.88
Reported Cash EPS (Rs.) 9.61 7.54 7.00 1.13 9.51 33.18 575.12
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 11.48 9.69 13.56 2.35 16.04 119.40 1,194.66
Book Value (Excl Rev Res) Per Share (Rs.) 11.48 9.69 13.56 2.35 16.04 119.40 1,194.66
Book Value (Incl Rev Res) Per Share (Rs.) 11.48 9.69 13.56 2.35 16.04 119.40 1,194.66
Net Operating Income Per Share (Rs.) 40.18 31.69 43.80 6.10 43.39 247.36 1,400.21
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 28.57 30.57 30.96 38.53 36.97 48.26 85.31
Gross Profit Margin (%) 27.90 29.66 30.28 37.99 36.34 47.32 82.87
Net Profit Margin (%) 23.25 22.87 15.29 17.92 21.29 12.47 38.62
Adjusted Cash Margin (%) 21.54 22.57 15.79 18.38 21.90 13.31 40.30
Adjusted Return On Net Worth (%) 12.05 10.94 12.05 8.69 8.04 20.15 95.22
Reported Return On Net Worth (%) 12.05 10.94 12.05 8.69 8.04 20.15 95.22
Return On long Term Funds (%) 14.35 13.50 19.09 15.80 13.77 77.58 208.99
LEVERAGE RATIOS
Long Term Debt / Equity 0.41 0.24 0.30 0.18 0.00 0.00 0.00
Total Debt/Equity 0.41 0.29 0.34 0.22 0.00 0.07 11.65
Owners fund as % of total Source 0.41 0.29 0.34 0.22 0.00 0.07 11.65
Fixed Assets Turnover Ratio 0.40 0.41 0.65 0.45 0.65 0.98 0.23
LIQUIDITY RATIOS
Current Ratio 3.21 2.79 3.93 3.95 1.93 1.11 6.89
Current Ratio (Inc. ST Loans) 3.21 2.52 3.57 3.61 1.93 1.10 1.05
Quick Ratio 1.52 1.09 2.99 2.41 1.59 0.76 5.28
Inventory Turnover Ratio 11.48 9.69 13.56 2.35 16.04 119.40 1,194.66
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Retention Ratio 100.00 100.00 100.00 100.00 100.00 100.00 100.00
Cash Earnings Retention Ratio 100.00 100.00 100.00 100.00 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 3.27 2.52 2.73 2.43 0.06 0.33 11.50
Financial Charges Coverage Ratio 3.46 2.79 4.28 3.13 3.83 1.37 1.90
Fin. Charges Cov.Ratio (Post Tax) 3.09 2.85 3.13 2.48 3.26 1.38 1.90
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 1.04 1.90 0.53 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 0.40 0.41 0.65 0.45 0.65 0.98 0.23
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.) 397.84 398.15 397.39 398.30 398.89 398.01 399.54
EV / Net Sales (X) 3.11 4.42 3.51 6.50 9.15 15.32 57.07
EV / EBITDA (X) 7.85 12.31 10.92 16.67 24.66 31.29 65.43
MarketCap / Sales (X) 3.12 4.44 3.54 6.53 9.18 15.40 57.15
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 2.86 3.62 2.62 18.82 2.64 0.46 0.08
Earning Yield (%) 0.08 0.06 0.06 0.01 0.08 0.27 4.71
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 31.87 28.41 25.82 10.05
Preference Share Capital 0.00 0.00 0.00 0.00
Init. Contribution Settler 0.00 0.00 0.00 0.00
Equity Share Application Money 48.06 6.98 0.00 0.00
Preference Share Application Money 0.00 0.00 0.00 0.00
Employee Stock Opiton 0.00 0.00 0.00 0.00
Reserves and Surplus 215.07 159.31 117.66 115.76
Loan Funds
Secured Loans 80.15 0.00 20.47 0.23
Unsecured Loans 19.99 54.06 29.95 30.33
Minority Interest 19.08 16.55 8.04 0.00
Policy Holders Funds 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00
Total 414.23 265.31 201.94 156.37
USES OF FUNDS
Fixed Assets
Gross Block 11.86 11.01 14.82 3.49
Less : Revaluation Reserve 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 1.92 1.00 5.24 0.71
Net Block 9.94 10.01 9.57 2.78
Capital Work in Progress 12.17 10.59 0.02 0.02
Investments 1.83 2.35 0.00 0.00
Net Current Assets
Current Assets, Loans and Advances 572.11 409.90 345.05 259.05
Less : Current Liabilities and Provisions 181.82 167.54 152.70 105.48
Total Net Current Assets 390.29 242.36 192.35 153.57
Minority Interest 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00
Miscellaneous expenses not written 0.00 0.00 0.00 0.00
Total 414.23 265.31 201.94 156.37
Note :
Book Value of Unquoted Investments 0.00 0.00 0.00 0.00
Market Value of Quoted Investments 0.00 0.00 0.00 0.00
Contingent liabilities 4.76 5.47 3.88 3.74
Number of Equity shares outstanding 3.19 2.84 2.58 10.05
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 31.87 28.41 25.82 10.05 10.05 1.05 0.05
Share Application Money 48.06 6.98 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 215.08 159.71 117.75 116.30 105.31 15.03 2.79
Loan Funds
Secured Loans 81.85 20.82 20.47 0.23 0.00 0.00 0.00
Unsecured Loans 18.29 33.24 28.92 27.27 0.58 1.14 33.07
Total 395.15 249.16 192.97 153.85 115.94 17.22 35.91
USES OF FUNDS
Fixed Assets
Gross Block 9.64 8.87 12.70 2.04 1.34 1.40 0.79
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 1.47 0.79 4.96 0.00 0.00 0.00 0.00
Net Block 8.18 8.08 7.74 2.04 1.34 1.40 0.79
Capital Work in Progress 0.02 0.02 0.02 0.02 0.01 0.00 0.00
Investments 168.42 94.06 0.09 0.09 0.08 0.02 0.01
Net Current Assets
Current Assets, Loans and Advances 317.21 228.94 248.26 203.13 236.99 164.39 41.07
Less : Current Liabilities and Provisions 98.67 81.93 63.13 51.43 122.48 148.58 5.96
Total Net Current Assets 218.54 147.01 185.12 151.70 114.51 15.81 35.11
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 395.15 249.16 192.97 153.85 115.94 17.22 35.91
Note :
Book Value of Unquoted Investments 144.59 76.82 0.00 0.00 0.00 0.00 0.00
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 4.63 5.35 2.94 0.00 0.00 0.00 0.00
Number of Equity shares outstanding 3.19 2.84 2.58 10.05 1.00 0.10 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015
INCOME :
Sales Turnover 198.25 158.59 114.94 87.06
Other Income 181.24 147.48 95.38 40.64
Stock Adjustments -100.59 -81.12 -34.25 5.94
Total Income 278.90 224.95 176.07 133.64
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.85 0.46 0.16 0.12
Other Manufacturing Expenses 182.08 147.94 95.54 40.77
Employee Cost 16.47 15.53 11.90 10.02
Selling and Administration Expenses 2.99 2.59 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00
Total Expenditures 202.39 166.52 107.60 50.90
Profit before Interest, Depreciation and Tax 27.26 22.59 23.36 11.49
Interest and Financial Charges 15.39 11.58 8.54 8.00
Profit before Depreciation and Tax 11.86 11.01 14.82 3.49
Depreciation 1.09 1.03 0.92 0.42
Minority Interest before PAT 0.00 0.00 0.00 0.00
Profit Before Tax 47.07 30.93 27.59 17.23
Tax 16.90 10.65 10.38 6.62
Profit After Tax 30.18 20.28 17.21 10.61
Minority Interest after PAT 0.00 0.00 0.00 0.00
Profit/Loss of Associate Company 0.00 0.00 0.00 0.00
Profit after Minority Interest and P/L of Assoc. Co. 30.18 20.28 17.21 10.61
Adjustment below Net Profit 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00
Appropriations 94.53 63.70 42.21 25.38
P and L Bal. carried down 0.00 0.00 0.00 0.00
Equity Dividend 0.00 0.00 0.00 0.00
Preference Dividend 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00
Book Value 0.00 0.00 0.00 0.00
Extraordinary Items -0.06 -0.01 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 128.06 90.02 113.11 61.27 43.60 25.97 7.00
Other Income 93.25 94.49 42.11 61.49 8.91 50.08 5.55
Stock Adjustments -28.79 -58.32 18.50 -37.06 11.62 -42.07 -6.86
Total Income 192.52 126.19 173.72 85.70 64.14 33.98 5.70
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.41 0.17 0.16 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 93.66 94.66 42.27 61.49 8.91 50.08 5.55
Employee Cost 9.29 11.83 11.87 9.92 5.18 3.80 1.11
Selling and Administration Expenses 1.34 1.72 0.61 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 104.70 108.37 54.91 71.41 14.09 53.88 6.66
Profit before Interest, Depreciation and Tax 24.30 20.45 21.20 9.67 5.56 10.66 4.00
Interest and Financial Charges 14.65 11.58 8.50 7.64 4.22 9.27 3.21
Profit before Depreciation and Tax 9.64 8.87 12.70 2.04 1.34 1.40 0.79
Depreciation 0.85 0.82 0.78 0.33 0.28 0.24 0.17
Profit Before Tax 35.19 19.94 27.13 15.93 11.67 3.21 2.73
Tax 5.40 -0.64 9.82 4.94 2.39 -0.03 0.02
Profit After Tax 29.78 20.59 17.31 10.98 9.28 3.24 2.70
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 93.53 63.82 43.60 10.98 9.28 3.24 2.70
P and L Bal. carried down 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
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 144.59 76.82 0.00 0.00 0.00 0.00 0.00
Extraordinary Items -0.06 -0.01 0.00 0.00 0.00 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 1.96 2.67 1.81 -80.17 -102.80 0.57 0.75
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 35.19 19.94 27.13 15.93 11.67 3.21 2.73
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 -59.77 -9.56 0.00 54.65 -4.15 -69.81 2.15
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 -62.14 -11.40 0.00 2.38 -57.08 -3.09 3.62
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 122.22 20.26 0.00 24.95 83.86 -30.47 -5.95
Net Cash used in Financing Activities 122.22 20.26 0.00 24.95 83.86 -30.47 -5.95
Net Inc./(Dec.) in Cash and Cash Equivalent 0.31 -0.71 0.91 81.98 22.63 -103.37 -0.18
Cash and Cash Equivalents at End of the year 2.27 1.96 2.73 1.81 -80.17 -102.80 0.57
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 27.49 104.27 32.51 31.52 29.95 100.77 13.85
Other Income 0.66 3.76 0.08 0.11 0.05 0.05 0.11
Stock Adjustment -26.62 -20.88 -8.43 -2.30 -68.98 19.64 -17.03
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 6.16 5.88 3.79 3.24 3.56 4.87 3.37
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 42.12 92.32 26.13 18.99 83.97 45.46 26.42
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 5.83 26.96 11.01 11.59 11.40 30.79 1.09
Interest 4.59 4.17 3.87 4.01 3.34 2.80 3.00
Gross Profit 1.90 26.55 7.22 7.69 8.11 28.04 -1.81
Depreciation 0.28 0.27 0.27 0.28 0.27 0.28 0.27
Taxation 0.47 9.11 2.31 2.58 2.90 8.91 -0.47
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 1.14 17.16 4.64 4.83 4.94 18.85 -1.60
Minority Interest 0.02 -0.86 0.00 -0.06 -0.21 -1.77 0.21
Share Of P/L Of Associates 0.00 -0.06 0.00 -0.04 -0.03 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 1.16 16.24 4.64 4.73 4.69 17.08 -1.39
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 34.87 31.87 31.72 31.58 28.41 28.41 25.82
EPS Before Extra Ordinary Items
Basic EPS 0.35 5.11 1.42 1.65 1.65 6.44 -0.54
Diluted EPS 0.33 5.04 1.40 1.58 1.58 6.30 -0.50
EPS After Extra Ordinary Items
Basic EPS 0.35 5.11 1.42 1.65 1.65 6.44 -0.54
Diluted EPS 0.33 5.04 1.40 1.58 1.58 6.30 -0.50
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 Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 46.40 29.86 67.61 20.23 23.94 16.29 31.02
Other Income 4.53 3.83 5.50 3.16 3.14 2.30 1.20
Stock Adjustment 13.60 -10.05 -22.35 -3.70 2.55 -5.29 -2.92
Raw Material 3.70 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 2.68 3.19 3.45 1.95 1.86 2.02 2.69
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 18.66 30.18 64.44 18.07 12.58 15.88 15.21
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 7.75 6.55 22.07 3.90 6.94 3.68 16.04
Interest 4.81 4.41 3.58 3.79 3.94 3.34 2.80
Gross Profit 7.47 5.97 23.99 3.27 6.15 2.64 14.44
Depreciation 0.22 0.22 0.21 0.21 0.22 0.21 0.21
Taxation 1.66 0.98 1.36 1.04 2.06 0.94 -2.73
Net Profit / Loss 5.60 4.77 22.41 2.02 3.88 1.48 16.95
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 34.87 34.87 31.87 31.72 31.58 28.41 28.41
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 1.60 1.45 7.05 0.64 1.35 0.52 6.39
Diluted EPS 1.59 1.35 6.95 0.63 1.30 0.50 6.26
EPS After Extra Ordinary Items
Basic EPS 1.60 1.45 7.05 0.64 1.35 0.52 6.39
Diluted EPS 1.59 1.35 6.95 0.63 1.30 0.50 6.26
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 198.25 136.78 61.47 158.59 114.62 45.15 114.94
Other Income 3.99 3.84 0.15 0.15 0.16 0.07 1.58
Stock Adjustment -100.59 -29.31 -71.28 -81.12 2.61 -83.73 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 16.47 9.67 6.80 15.53 8.24 6.23 11.90
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 221.41 118.45 102.96 180.12 71.89 108.40 67.95
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 60.96 37.97 22.99 44.06 31.89 14.24 35.10
Interest 15.39 8.05 7.35 11.58 5.81 5.77 8.54
Gross Profit 49.56 33.77 15.80 32.63 26.23 8.54 28.14
Depreciation 1.09 0.55 0.55 1.03 0.55 0.50 0.92
Taxation 16.90 11.42 5.48 10.65 8.44 2.94 10.38
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 31.57 21.80 9.76 20.95 17.25 5.09 16.83
Minority Interest -1.27 -0.86 -0.27 -1.37 -1.56 0.19 0.38
Share Of P/L Of Associates -0.13 -0.06 -0.07 0.70 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 30.18 16.24 9.42 20.28 15.69 5.28 17.21
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 31.87 31.87 31.58 28.41 28.41 25.82 25.82
EPS Before Extra Ordinary Items
Basic EPS 10.01 0.00 3.30 7.83 0.00 2.04 6.66
Diluted EPS 9.70 0.00 3.16 7.49 0.00 1.89 6.66
EPS After Extra Ordinary Items
Basic EPS 10.01 0.00 3.30 7.83 0.00 2.04 6.66
Diluted EPS 9.70 0.00 3.16 7.49 0.00 1.89 6.66
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 Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 76.25 128.06 87.83 40.23 90.02 44.87 45.15
Other Income 8.36 14.10 8.66 5.44 4.82 2.47 2.36
Stock Adjustment 3.55 -28.79 -26.05 -2.74 -58.32 -7.45 -50.86
Raw Material 4.57 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 5.86 9.29 5.40 3.89 10.81 4.58 6.22
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 47.97 110.97 82.51 28.46 108.96 31.27 77.69
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 14.30 36.59 25.97 10.62 28.58 16.48 12.10
Interest 9.21 14.65 7.38 7.28 11.58 5.81 5.77
Gross Profit 13.44 36.04 27.25 8.78 21.82 13.13 8.68
Depreciation 0.44 0.85 0.42 0.43 0.82 0.43 0.39
Taxation 2.64 5.40 2.41 3.00 -0.28 -3.21 2.93
Net Profit / Loss 10.37 29.78 24.43 5.35 21.28 15.92 5.36
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 34.87 31.87 31.87 31.58 28.41 28.41 25.82
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 3.06 9.88 0.00 1.87 8.03 0.00 2.08
Diluted EPS 2.94 9.57 0.00 1.79 7.85 0.00 1.92
EPS After Extra Ordinary Items
Basic EPS 3.06 9.88 0.00 1.87 8.03 0.00 2.08
Diluted EPS 2.94 9.57 0.00 1.79 7.85 0.00 1.92