18 Nov 2018 | 6:32 PM
 

CMI Ltd. Share Price Live (BSE)
0

BSE Code: 517330 | NSE Symbol: CMICABLES
123.85
-6.00
(-4.62 %)
16 Nov 2018 | 04:01 PM
Change company
  • Open (Rs)
    132.00
  • Prev. close (Rs.)
    129.85
  • High (Rs.)
    134.95
  • Low (Rs.)
    120.25
  • 52W H (Rs.)
    371.60
  • 52W L (Rs.)
    115.50
  • Volume
    12459
  • MCap (Rs in Cr.)
    186.11

CMI Ltd. Financial Information

Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2010 Mar 2009
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 17.17 20.35 19.13 5.50 5.02 4.99
Adjusted Cash EPS (Rs.) 24.14 27.20 20.03 6.27 8.39 7.85
Reported EPS (Rs.) 17.17 20.35 75.28 5.50 6.30 6.74
Reported Cash EPS (Rs.) 24.14 27.21 76.19 6.27 9.68 9.60
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 50.47 32.84 22.88 12.56 11.46 8.27
Book Value (Excl Rev Res) Per Share (Rs.) 50.47 32.84 22.88 12.56 11.46 8.27
Book Value (Incl Rev Res) Per Share (Rs.) 50.47 32.84 22.88 12.56 11.46 8.27
Net Operating Income Per Share (Rs.) 372.61 255.71 170.64 118.55 158.03 168.31
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 -5.26
PROFITABILITY RATIOS
Operating Margin (%) 13.54 12.84 13.40 10.59 7.25 4.91
Gross Profit Margin (%) 11.67 10.16 12.87 9.95 5.11 3.21
Net Profit Margin (%) 4.60 7.95 44.11 4.64 3.97 3.98
Adjusted Cash Margin (%) 6.44 10.50 11.14 5.22 5.29 4.64
Adjusted Return On Net Worth (%) 10.83 14.69 15.45 17.54 25.34 36.95
Reported Return On Net Worth (%) 10.83 14.70 60.82 17.56 31.85 49.86
Return On long Term Funds (%) 24.16 16.92 18.43 38.80 11.55 8.46
LEVERAGE RATIOS
Long Term Debt / Equity 0.19 0.25 0.36 0.08 2.76 4.30
Total Debt/Equity 0.88 0.64 0.63 0.92 2.76 4.30
Owners fund as % of total Source 0.88 0.64 0.63 0.92 2.76 4.30
Fixed Assets Turnover Ratio 1.43 1.22 1.35 0.00 2.29 2.59
LIQUIDITY RATIOS
Current Ratio 2.96 2.18 3.17 3.48 3.01 3.13
Current Ratio (Inc. ST Loans) 0.90 1.02 1.24 1.21 3.01 3.13
Quick Ratio 1.97 1.34 2.25 2.05 2.14 2.06
Inventory Turnover Ratio 50.47 32.84 22.88 12.56 11.46 8.27
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 5.91 1.51 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 4.42 1.50 0.00 0.00 0.00
Earning Retention Ratio 100.00 94.09 94.03 100.00 100.00 100.00
Cash Earnings Retention Ratio 100.00 95.58 94.30 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 5.80 3.25 3.90 4.60 6.52 7.40
Financial Charges Coverage Ratio 2.72 2.59 4.88 2.69 3.34 8.70
Fin. Charges Cov.Ratio (Post Tax) 2.25 2.95 12.64 2.22 3.69 10.36
COMPONENT RATIOS
Material Cost Component(% earnings) 79.04 86.94 82.03 81.06 0.00 0.00
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.16 1.15 0.06 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 8.11 0.00 0.00 0.00 0.00
Long term assets / Total Assets 1.43 1.22 1.35 0.00 2.29 2.59
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 172.85 176.26 177.87 182.00 183.17 182.93
EV / Net Sales (X) 0.31 0.47 0.74 1.34 3.80 3.56
EV / EBITDA (X) 2.19 3.30 3.96 11.44 50.06 67.11
MarketCap / Sales (X) 0.33 0.49 0.77 1.36 3.83 3.60
Retention Ratios (%) 0.00 94.09 98.49 0.00 0.00 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.33 0.48 0.72 1.04 0.79 0.74
Earning Yield (%) 0.14 0.17 0.61 0.04 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.) 15.24 13.59 12.03 5.50 5.00 4.71 6.41
Adjusted Cash EPS (Rs.) 16.17 14.49 12.94 6.27 7.33 7.67 9.61
Reported EPS (Rs.) 15.24 13.59 12.07 5.50 5.00 4.71 6.41
Reported Cash EPS (Rs.) 16.17 14.50 12.98 6.27 7.33 7.67 9.61
Dividend Per Share 1.00 1.00 1.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 33.44 29.17 23.22 12.56 22.42 21.30 18.37
Book Value (Excl Rev Res) Per Share (Rs.) 33.44 29.17 23.22 12.56 22.42 21.30 18.37
Book Value (Incl Rev Res) Per Share (Rs.) 33.44 29.17 23.22 12.56 22.42 21.30 18.37
Net Operating Income Per Share (Rs.) 255.12 207.91 170.64 118.55 297.42 250.55 216.38
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 13.10 14.03 13.60 10.59 7.53 8.49 8.49
Gross Profit Margin (%) 12.74 13.59 13.07 9.95 6.75 7.31 7.01
Net Profit Margin (%) 5.97 6.53 7.07 4.64 1.66 1.87 2.96
Adjusted Cash Margin (%) 6.21 6.91 7.53 5.23 2.43 3.03 4.42
Adjusted Return On Net Worth (%) 17.06 20.45 21.77 17.56 12.50 13.44 19.64
Reported Return On Net Worth (%) 17.06 20.45 21.84 17.56 12.50 13.44 19.64
Return On long Term Funds (%) 39.52 41.12 23.43 38.82 32.50 28.55 23.23
LEVERAGE RATIOS
Long Term Debt / Equity 0.06 0.09 0.80 0.08 0.82 1.02 1.11
Total Debt/Equity 1.05 0.69 1.41 0.92 2.59 2.51 2.49
Owners fund as % of total Source 1.05 0.69 1.41 0.92 2.59 2.51 2.49
Fixed Assets Turnover Ratio 1.74 1.74 1.86 2.25 2.23 2.16 2.22
LIQUIDITY RATIOS
Current Ratio 3.24 2.46 4.31 3.48 3.39 2.91 3.64
Current Ratio (Inc. ST Loans) 0.94 1.13 1.68 1.21 1.10 1.14 1.20
Quick Ratio 2.41 1.80 3.39 2.05 1.65 1.61 2.01
Inventory Turnover Ratio 33.44 29.17 23.22 12.56 22.42 21.30 18.37
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 7.35 7.87 0.00 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 6.89 7.32 0.00 0.00 0.00 0.00
Earning Retention Ratio 100.00 92.64 92.11 100.00 100.00 100.00 100.00
Cash Earnings Retention Ratio 100.00 93.10 92.66 100.00 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 5.78 3.17 6.03 4.59 14.12 11.46 8.45
Financial Charges Coverage Ratio 2.79 3.45 4.05 2.70 1.65 1.75 2.15
Fin. Charges Cov.Ratio (Post Tax) 2.17 2.63 3.17 2.22 1.46 1.58 2.08
COMPONENT RATIOS
Material Cost Component(% earnings) 82.86 83.27 81.89 81.06 89.47 86.81 91.50
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 0.07 1.15 0.06 3.61 5.69 0.29
Import Comp. in Raw Mat. Consumed 0.00 10.17 15.70 18.83 8.94 0.13 0.20
Long term assets / Total Assets 1.74 1.74 1.86 2.25 2.23 2.16 2.22
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.) 174.86 177.21 180.07 182.00 184.47 180.90 181.87
EV / Net Sales (X) 0.46 0.58 0.75 1.34 1.75 2.04 2.50
EV / EBITDA (X) 3.03 3.91 5.27 11.44 20.05 22.12 28.19
MarketCap / Sales (X) 0.48 0.60 0.77 1.36 1.76 2.09 2.54
Retention Ratios (%) 0.00 92.65 92.13 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) 0.48 0.59 0.72 1.04 0.41 0.49 0.57
Earning Yield (%) 0.12 0.11 0.10 0.04 0.04 0.04 0.05
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2010 Mar 2009
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 15.03 14.78 14.08 11.46 3.11 3.11
Preference Share Capital 0.00 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
Equity Share Application Money 0.00 0.00 1.12 1.12 1.00 0.00
Preference Share Application Money 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
Reserves and Surplus 223.11 189.80 160.15 24.44 2.94 1.02
Loan Funds
Secured Loans 210.36 130.27 86.67 18.65 4.87 4.47
Unsecured Loans 0.00 0.37 23.21 14.33 11.83 13.28
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00
Policy Holders Funds 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
Total 448.50 335.22 285.23 70.00 23.74 21.88
USES OF FUNDS
Fixed Assets
Gross Block 164.58 205.52 199.00 23.69 21.10 19.84
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.00 41.81 32.77 15.46 15.25 14.22
Net Block 164.58 163.71 166.23 8.22 5.86 5.63
Capital Work in Progress 0.00 4.91 7.26 0.00 0.11 0.00
Investments 0.00 0.00 0.00 0.00 0.05 0.05
Net Current Assets
Current Assets, Loans and Advances 428.72 308.36 163.33 86.65 26.56 23.80
Less : Current Liabilities and Provisions 144.81 141.76 51.60 24.87 8.84 7.60
Total Net Current Assets 283.92 166.60 111.73 61.78 17.73 16.20
Minority Interest 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
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00
Total 448.50 335.22 285.23 70.00 23.74 21.88
Note :
Book Value of Unquoted Investments 0.00 0.00 0.00 0.00 0.05 0.05
Market Value of Quoted Investments 0.00 0.00 0.00 0.51 0.00 0.00
Contingent liabilities 0.00 118.70 14.36 10.35 0.00 0.00
Number of Equity shares outstanding 1.50 1.48 1.41 1.15 0.31 0.31
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 15.03 14.78 14.08 11.46 3.54 3.54 3.37
Share Application Money 0.00 0.00 1.12 1.12 0.00 0.00 0.19
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 119.23 83.38 63.72 24.44 10.60 8.83 7.61
Loan Funds
Secured Loans 140.56 67.52 86.67 18.65 20.56 12.61 10.44
Unsecured Loans 0.00 0.37 23.21 14.33 16.02 18.46 16.89
Total 274.82 166.06 188.80 70.00 50.72 43.44 38.50
USES OF FUNDS
Fixed Assets
Gross Block 20.09 28.39 27.10 23.69 19.50 19.52 22.63
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.00 11.38 10.33 15.46 14.20 13.71 17.40
Net Block 20.09 17.01 16.77 8.22 5.30 5.81 5.23
Capital Work in Progress 0.00 2.35 2.21 0.00 0.00 0.00 0.00
Investments 12.26 0.49 0.49 0.00 0.00 0.00 0.00
Net Current Assets
Current Assets, Loans and Advances 350.72 246.64 220.42 86.65 64.43 57.30 45.88
Less : Current Liabilities and Provisions 108.25 100.43 51.09 24.87 19.01 19.67 12.61
Total Net Current Assets 242.47 146.21 169.33 61.78 45.42 37.63 33.26
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 274.82 166.06 188.80 70.00 50.72 43.44 38.50
Note :
Book Value of Unquoted Investments 0.00 0.49 0.49 0.00 0.00 0.00 0.00
Market Value of Quoted Investments 0.00 0.00 0.00 1.11 0.00 0.00 0.00
Contingent liabilities 0.00 118.70 14.36 10.35 8.95 8.37 4.28
Number of Equity shares outstanding 1.50 1.48 1.41 1.15 0.35 0.35 0.34
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2010 Mar 2009
INCOME :
Sales Turnover 560.06 377.87 240.22 135.76 48.26 51.39
Other Income 0.00 8.85 5.97 3.17 42.12 44.85
Stock Adjustments -8.50 -37.36 -5.48 -1.26 0.00 0.00
Total Income 551.56 349.36 240.72 137.66 90.37 96.25
EXPENDITURE :
Raw Materials 438.38 316.79 194.02 107.52 0.00 0.00
Excise Duty 0.00 42.86 29.69 15.01 3.73 6.06
Power and Fuel Cost 0.00 5.52 2.21 1.72 0.00 0.00
Other Manufacturing Expenses 0.00 14.37 8.18 4.88 42.12 44.85
Employee Cost 15.80 11.46 3.34 2.41 1.07 0.93
Selling and Administration Expenses 0.00 0.01 0.02 0.00 0.00 0.00
Miscellaneous Expenses 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
Total Expenditures 454.18 391.01 237.45 131.55 46.92 51.84
Profit before Interest, Depreciation and Tax 193.54 226.09 208.22 29.59 22.20 20.16
Interest and Financial Charges 28.96 20.57 9.22 5.90 1.10 0.31
Profit before Depreciation and Tax 164.58 205.52 199.00 23.69 21.10 19.84
Depreciation 10.48 10.13 1.28 0.88 1.03 0.87
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 39.38 22.66 113.50 9.13 1.93 2.07
Tax 13.58 -7.41 7.52 2.83 0.00 0.01
Profit After Tax 25.81 30.07 105.98 6.30 1.93 2.06
Minority Interest after PAT 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
Profit after Minority Interest and P/L of Assoc. Co. 25.81 30.07 105.98 6.30 1.93 2.06
Adjustment below Net Profit 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
Appropriations 25.81 147.05 118.58 12.60 1.93 2.06
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 1.48 1.34 0.00 0.00 0.00
Preference Dividend 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
Equity Dividend (%) 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
Book Value 0.00 0.00 0.00 0.00 0.05 0.05
Extraordinary Items 0.00 0.01 79.06 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 383.47 307.23 240.22 135.76 105.13 88.56 72.84
Other Income 0.00 7.05 5.92 3.17 2.32 2.06 1.75
Stock Adjustments -10.31 -12.46 -5.48 -1.26 -7.18 -5.33 -7.34
Total Income 373.16 301.82 240.67 137.66 100.28 85.30 67.25
EXPENDITURE :
Raw Materials 279.76 242.11 193.68 107.52 90.72 75.44 65.68
Excise Duty 0.00 36.57 29.69 15.01 0.00 10.14 7.50
Power and Fuel Cost 0.00 2.13 2.14 1.72 1.22 1.39 1.02
Other Manufacturing Expenses 0.00 9.18 8.06 4.88 3.55 3.45 2.77
Employee Cost 4.79 4.23 3.07 2.41 2.18 1.94 1.64
Selling and Administration Expenses 0.00 0.00 0.02 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 284.54 294.23 236.66 131.55 97.66 92.37 78.61
Profit before Interest, Depreciation and Tax 40.79 41.52 35.53 29.59 25.08 24.18 25.63
Interest and Financial Charges 20.70 13.13 8.43 5.90 5.58 4.66 3.00
Profit before Depreciation and Tax 20.09 28.39 27.10 23.69 19.50 19.52 22.63
Depreciation 1.40 1.34 1.28 0.88 0.82 1.05 1.08
Profit Before Tax 35.56 30.88 24.52 9.13 2.80 2.47 2.38
Tax 12.66 10.79 7.52 2.83 1.03 0.80 0.22
Profit After Tax 22.91 20.08 17.00 6.30 1.77 1.66 2.16
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 22.91 48.07 29.60 12.60 7.22 6.15 4.49
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 1.18 1.07 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 0.00 0.49 0.49 0.00 0.00 0.00 0.00
Extraordinary Items 0.00 0.01 0.06 0.00 0.00 0.00 0.00
Rs in Cr Mar 2010 Mar 2009
Cash and Cash Equivalents at Beginning of the year 2.08 2.35
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 1.92 2.15
Adjustments :
Depreciation 0.00 0.00
Interest (Net) 0.00 0.00
Dividend Received 0.00 0.00
P/L on Sales of Assets 0.00 0.00
P/L on Sales of Invest 0.00 0.00
Prov. and W/O (Net) 0.00 0.00
P/L in Forex 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00
Others 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00
Inventories 0.00 0.00
Trade Payables 0.00 0.00
Loans and Advances 0.00 0.00
Investments 0.00 0.00
Net Stock on Hire 0.00 0.00
Leased Assets Net of Sale 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00
Change in Borrowing 0.00 0.00
Change in Deposits 0.00 0.00
Others 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00
Direct Taxes Paid 0.00 0.00
Advance Tax Paid 0.00 0.00
Others 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00
Premium on Lease of land 0.00 0.00
Payment Towards VRS 0.00 0.00
Prior Year's Taxation 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00
Others 0.00 0.00
Total Extraordinary Items 0.00 0.00
Net Cash from Operating Activities 2.33 -3.13
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00
Sale of Fixed Assets 0.00 0.00
Capital WIP 0.00 0.00
Capital Subsidy Received 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00
Sale of Investments 0.00 0.00
Investment Income 0.00 0.00
Interest Received 0.00 0.00
Dividend Received 0.00 0.00
Invest.In Subsidiaires 0.00 0.00
Loans to Subsidiaires 0.00 0.00
Investment in Group Cos. 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00
Acquisition of Companies 0.00 0.00
Inter Corporate Deposits 0.00 0.00
Others 0.00 0.00
Net Cash used in Investing Activities -1.23 -0.46
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00
Proceed from Deposits 0.00 0.00
Share Application Money 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00
Loans from a Corporate Body 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00
On Redemption of Debenture 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00
Of the Short Term Borrowings 0.00 0.00
Of Financial Liabilities 0.00 0.00
Dividend Paid 0.00 0.00
Shelter Assistance Reserve 0.00 0.00
Interest Paid 0.00 0.00
Others -1.34 3.31
Net Cash used in Financing Activities -1.34 3.31
Net Inc./(Dec.) in Cash and Cash Equivalent -0.24 -0.27
Cash and Cash Equivalents at End of the year 1.84 2.08
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Cash and Cash Equivalents at Beginning of the year 4.98 3.05 1.99 4.15 3.13 2.40 1.84
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 20.08 17.00 6.30 1.77 1.66 2.16 2.02
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 -7.43 0.00 -3.02 -3.45 2.98 -4.42 1.64
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 50.07 0.00 -3.91 -0.05 -1.28 -0.58 -0.54
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 -37.35 0.00 7.99 -0.07 -0.68 5.79 -0.54
Net Cash used in Financing Activities -37.35 0.00 7.99 -0.07 -0.68 5.79 -0.54
Net Inc./(Dec.) in Cash and Cash Equivalent 5.29 1.93 1.06 -3.57 1.02 0.79 0.56
Cash and Cash Equivalents at End of the year 10.27 4.98 3.05 0.59 4.16 3.19 2.40
Rs in Cr Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 147.23 128.22 159.73 134.49 134.32 131.52 135.79
Other Income 3.31 1.81 1.39 0.59 0.63 0.36 0.00
Stock Adjustment -10.90 -7.39 -8.00 -4.44 14.85 -10.91 -13.04
Raw Material 122.92 104.16 130.73 107.28 88.13 112.24 108.78
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 4.83 4.44 4.33 3.80 3.76 3.90 3.96
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 11.16 8.11 7.30 8.61 9.11 8.66 9.59
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 17.42 18.77 21.04 19.23 18.48 17.62 21.88
Interest 7.84 8.31 9.36 6.85 6.98 6.29 6.78
Gross Profit 12.90 12.27 13.07 12.97 12.13 11.69 15.10
Depreciation 3.15 2.99 2.65 2.61 2.64 2.59 2.54
Taxation 3.32 3.38 3.63 3.52 3.35 3.07 -10.91
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 6.40 5.89 6.79 6.84 6.14 6.03 23.47
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 6.40 5.89 6.79 6.84 6.14 6.03 23.47
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 15.03 15.03 15.03 15.03 15.03 15.03 14.78
EPS Before Extra Ordinary Items
Basic EPS 4.26 3.92 4.51 4.56 4.07 4.03 16.03
Diluted EPS 4.26 3.92 4.51 4.56 4.07 4.03 15.95
EPS After Extra Ordinary Items
Basic EPS 4.26 3.92 4.51 4.56 4.07 4.03 16.03
Diluted EPS 4.26 3.92 4.51 4.56 4.07 4.03 15.95
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 103.31 99.10 113.19 86.91 90.00 93.37 96.57
Other Income 3.71 2.53 3.60 1.57 0.96 1.26 0.00
Stock Adjustment -2.24 -0.01 -6.53 -4.24 6.55 -6.09 -9.21
Raw Material 81.53 73.79 81.08 58.05 62.34 78.28 73.24
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 1.58 1.67 1.52 0.97 1.09 1.20 1.70
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 6.63 5.17 4.26 5.03 6.41 5.26 5.40
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 10.55 13.92 13.72 10.70 12.92 12.93 14.89
Interest 5.11 5.22 6.64 4.92 5.18 3.96 4.73
Gross Profit 9.15 11.23 10.68 7.35 8.70 10.24 10.16
Depreciation 0.49 0.48 0.37 0.33 0.36 0.34 0.34
Taxation 2.97 3.83 3.89 2.46 2.94 3.37 3.50
Net Profit / Loss 5.66 6.92 6.42 4.56 5.40 6.53 6.31
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 15.03 15.03 15.03 15.03 15.03 15.03 14.78
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 3.76 4.61 4.25 3.04 3.58 4.36 4.29
Diluted EPS 3.76 4.61 4.25 3.04 3.58 4.36 4.27
EPS After Extra Ordinary Items
Basic EPS 3.76 4.61 4.25 3.04 3.58 4.36 4.29
Diluted EPS 3.76 4.61 4.25 3.04 3.58 4.36 4.27
Rs in Cr Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 275.45 560.06 294.21 265.85 382.69 211.90 170.80
Other Income 5.12 2.96 1.98 0.98 0.00 0.00 0.00
Stock Adjustment -18.29 -8.50 -12.44 3.94 -37.36 -20.79 -16.57
Raw Material 227.08 438.38 238.01 200.37 323.90 172.69 151.21
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 9.27 15.80 8.13 7.66 11.46 7.02 4.44
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 19.27 34.20 15.92 17.77 26.69 16.11 10.58
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 36.20 75.86 40.27 36.10 53.36 32.42 20.94
Interest 16.16 28.96 16.21 13.26 20.57 12.06 8.50
Gross Profit 25.16 49.86 26.04 23.82 32.79 20.35 12.43
Depreciation 6.15 10.48 5.26 5.23 10.13 4.80 5.33
Taxation 6.70 13.58 7.15 6.42 -7.41 -9.95 2.54
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 12.29 25.81 13.63 12.18 30.07 25.50 4.56
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 12.29 25.81 13.63 12.18 30.07 25.50 4.56
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 15.03 15.03 15.03 15.03 14.78 14.78 14.78
EPS Before Extra Ordinary Items
Basic EPS 8.18 17.17 0.00 8.10 20.61 0.00 3.19
Diluted EPS 8.18 17.17 0.00 8.10 20.51 0.00 3.16
EPS After Extra Ordinary Items
Basic EPS 8.18 17.17 0.00 8.10 20.61 0.00 3.19
Diluted EPS 8.18 17.17 0.00 8.10 20.51 0.00 3.16
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 202.40 383.47 200.10 183.37 309.46 149.68 159.79
Other Income 6.24 7.40 5.17 2.23 0.00 0.00 0.00
Stock Adjustment -2.25 -10.31 -10.78 0.46 -12.46 -11.56 -0.90
Raw Material 155.32 279.76 139.14 140.62 245.26 116.37 128.88
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 3.25 4.79 2.49 2.30 4.23 2.64 1.59
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 11.81 20.96 9.29 11.67 16.50 8.85 7.64
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 24.47 50.27 24.42 25.85 45.34 22.81 22.53
Interest 10.33 20.70 11.56 9.14 13.13 8.17 4.96
Gross Profit 20.38 36.96 18.03 18.94 32.21 14.64 17.57
Depreciation 0.97 1.40 0.70 0.70 1.34 0.68 0.66
Taxation 6.81 12.66 6.35 6.31 10.79 4.94 5.85
Net Profit / Loss 12.58 22.91 10.98 11.93 20.08 9.01 11.06
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 15.03 15.03 15.03 15.03 14.78 14.78 14.78
Equity Dividend Rate 0.00 10.00 0.00 0.00 10.00 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 8.37 15.23 0.00 7.94 13.83 0.00 7.75
Diluted EPS 8.37 15.23 0.00 7.94 13.77 0.00 7.68
EPS After Extra Ordinary Items
Basic EPS 8.37 15.23 0.00 7.94 13.83 0.00 7.75
Diluted EPS 8.37 15.23 0.00 7.94 13.77 0.00 7.68