Indian Indices
Global Indices
Commodity (SPOT)
Currency (SPOT)
05 Dec 2016 | 5:28 AM
 

Emmsons International Ltd. Share Price Live (BSE)
0

BSE Code: 532038 | NSE Symbol:
9.93
-0.52
(-4.97 %)
02 Dec 2016 | 04:01 PM
Change company
  • Open (Rs)
    9.93
  • Prev. close (Rs.)
    10.45
  • High (Rs.)
    9.93
  • Low (Rs.)
    9.93
  • 52W H (Rs.)
    12.20
  • 52W L (Rs.)
    6.95
  • Volume (Rs.)
    80
  • MCap (Rs in Cr.)
    11.92

Emmsons International Ltd. Financial Information

Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010 Mar 2009
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) -128.24 -2.14 14.99 72.11 0.00 -55.02 20.48
Adjusted Cash EPS (Rs.) -126.78 -0.91 16.78 73.65 0.00 -53.98 21.54
Reported EPS (Rs.) -127.85 -1.84 8.34 75.60 0.00 29.40 12.95
Reported Cash EPS (Rs.) -126.39 -0.61 10.13 77.14 0.00 30.43 14.01
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) -21.38 101.22 174.69 193.26 0.00 0.75 49.93
Book Value (Excl Rev Res) Per Share (Rs.) -21.38 101.22 174.69 193.26 0.00 0.75 49.93
Book Value (Incl Rev Res) Per Share (Rs.) -21.38 101.22 174.69 193.26 0.00 0.75 49.93
Net Operating Income Per Share (Rs.) 1,288.34 2,883.14 6,273.26 6,944.21 0.00 1,453.70 1,443.70
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 119.45 91.97
PROFITABILITY RATIOS
Operating Margin (%) -1.65 3.51 2.78 2.78 0.00 0.05 3.45
Gross Profit Margin (%) -1.77 3.46 2.75 2.76 0.00 -0.01 3.38
Net Profit Margin (%) -9.92 -0.06 0.13 1.08 0.00 2.02 0.89
Adjusted Cash Margin (%) -9.81 -0.03 0.26 1.05 0.00 -3.70 1.48
Adjusted Return On Net Worth (%) 0.00 -1.87 6.35 31.45 0.00 -41.05 19.93
Reported Return On Net Worth (%) 0.00 -1.61 3.53 32.97 0.00 21.93 12.60
Return On long Term Funds (%) -5.60 24.15 22.66 22.91 0.00 0.88 52.92
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 2.71 2.48 2.85 0.00 0.07 0.04
Total Debt/Equity 0.00 8.90 7.20 8.11 0.00 2.87 2.48
Owners fund as % of total Source 0.00 8.90 7.20 8.11 0.00 2.87 2.48
Fixed Assets Turnover Ratio 1.37 2.74 3.12 4.95 0.00 57.11 64.94
LIQUIDITY RATIOS
Current Ratio 1.57 3.71 3.76 3.43 0.00 2.48 2.32
Current Ratio (Inc. ST Loans) 0.67 0.60 0.62 0.68 0.00 0.76 0.78
Quick Ratio 1.24 2.93 3.08 2.54 0.00 1.38 1.41
Inventory Turnover Ratio -21.38 101.22 174.69 193.26 0.00 0.75 49.93
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 27.85 3.84 0.00 7.95 9.03
Dividend payout Ratio (Cash Profit) 0.00 0.00 22.94 3.76 0.00 7.68 8.35
Earning Retention Ratio 0.00 0.00 84.50 95.98 0.00 104.25 94.29
Cash Earnings Retention Ratio 0.00 0.00 86.15 96.06 0.00 92.32 94.57
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 101.24 25.24 0.00 12.66 11.83
Financial Charges Coverage Ratio -0.16 1.01 1.15 1.66 0.00 0.05 2.05
Fin. Charges Cov.Ratio (Post Tax) -0.15 0.99 1.06 1.63 0.00 1.71 1.50
COMPONENT RATIOS
Material Cost Component(% earnings) 91.31 93.62 88.19 94.75 0.00 102.51 86.81
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 3.12 8.67
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 1.37 2.74 3.12 4.95 0.00 57.11 64.94
Bonus Component In Equity Capital (%) 50.00 50.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) -43.24 -68.16 -75.83 -110.16 -56.18 -8.18 5.35
EV / Net Sales (X) -0.03 -0.02 -0.02 -0.03 -0.03 -0.01 0.01
EV / EBITDA (X) 2.02 -0.55 -0.67 -0.90 -1.17 -6.89 0.18
MarketCap / Sales (X) 0.01 0.00 0.00 0.00 0.01 0.02 0.02
Retention Ratios (%) 0.00 0.00 72.15 96.16 0.00 92.05 90.97
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.01 0.00 0.00 0.00 0.00 0.01 0.01
Earning Yield (%) -12.87 -0.19 0.84 7.61 0.00 2.96 1.30
Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010 Mar 2009
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) -66.06 1.75 23.32 16.86 18.90 -58.08 124.13
Adjusted Cash EPS (Rs.) -65.11 2.42 24.42 18.08 20.05 -57.11 125.03
Reported EPS (Rs.) -65.78 2.01 17.07 20.29 18.90 25.20 12.41
Reported Cash EPS (Rs.) -64.83 2.67 18.17 21.51 20.05 26.17 13.30
Dividend Per Share 0.00 0.00 2.00 2.50 2.00 2.00 1.00
Operating Profit Per Share (Rs.) -4.43 57.10 115.39 99.45 77.51 -6.38 152.39
Book Value (Excl Rev Res) Per Share (Rs.) -4.43 57.10 115.39 99.45 77.51 -6.38 152.39
Book Value (Incl Rev Res) Per Share (Rs.) -4.43 57.10 115.39 99.45 77.51 -6.38 152.39
Net Operating Income Per Share (Rs.) 622.12 1,262.68 3,047.43 3,162.17 2,601.41 1,258.34 1,377.54
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 116.44 93.50
PROFITABILITY RATIOS
Operating Margin (%) -0.71 4.52 3.78 3.14 2.97 -0.50 11.06
Gross Profit Margin (%) -0.86 4.46 3.75 3.10 2.93 -0.58 10.99
Net Profit Margin (%) -10.57 0.15 0.55 0.63 0.72 1.99 0.89
Adjusted Cash Margin (%) -10.26 0.19 0.79 0.56 0.76 -4.52 9.02
Adjusted Return On Net Worth (%) -295.82 1.97 13.38 10.54 12.47 -44.33 119.05
Reported Return On Net Worth (%) -294.55 2.26 9.80 12.69 12.47 19.23 11.89
Return On long Term Funds (%) 5.70 66.27 63.84 56.58 41.45 -1.69 150.03
LEVERAGE RATIOS
Long Term Debt / Equity 4.36 0.11 0.17 0.24 0.35 0.07 0.02
Total Debt/Equity 17.36 5.41 4.32 5.47 2.32 2.46 2.45
Owners fund as % of total Source 17.36 5.41 4.32 5.47 2.32 2.46 2.45
Fixed Assets Turnover Ratio 1.27 2.45 3.11 4.31 5.43 3.08 4.56
LIQUIDITY RATIOS
Current Ratio 1.80 3.96 4.26 4.92 1.75 2.47 2.51
Current Ratio (Inc. ST Loans) 0.82 0.65 0.68 0.65 0.90 0.78 0.78
Quick Ratio 1.43 2.85 3.22 2.96 1.44 1.20 1.48
Inventory Turnover Ratio -4.43 57.10 115.39 99.45 77.51 -6.38 152.39
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 11.71 12.31 10.57 9.28 9.43
Dividend payout Ratio (Cash Profit) 0.00 0.00 11.00 11.62 9.97 8.94 8.79
Earning Retention Ratio 100.00 100.00 91.43 85.18 89.43 104.02 99.06
Cash Earnings Retention Ratio 0.00 100.00 91.82 86.18 90.03 91.06 99.07
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 198.50 30.80 48.40 17.55 12.33 2.04
Financial Charges Coverage Ratio 0.11 1.06 1.32 1.30 1.53 -0.03 6.00
Fin. Charges Cov.Ratio (Post Tax) 0.11 1.04 1.18 1.25 1.36 1.63 1.50
COMPONENT RATIOS
Material Cost Component(% earnings) 87.54 91.83 80.80 97.12 84.83 104.27 86.60
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 3.65 9.58
Exports as percent of Total Sales 67.44 53.86 59.52 64.14 30.21 47.15 65.37
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 1.27 2.45 3.11 4.31 5.43 3.08 4.56
Bonus Component In Equity Capital (%) 50.00 50.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) -18.23 -11.97 -7.33 -43.86 -36.90 -0.41 6.05
EV / Net Sales (X) -0.02 -0.01 0.00 -0.02 -0.03 0.00 0.01
EV / EBITDA (X) -1.95 -0.15 -0.09 -0.64 -0.83 0.56 0.07
MarketCap / Sales (X) 0.02 0.01 0.01 0.01 0.01 0.02 0.02
Retention Ratios (%) 0.00 0.00 88.29 87.69 89.43 90.72 90.57
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.02 0.01 0.00 0.00 0.00 0.01 0.01
Earning Yield (%) -6.62 0.20 1.72 2.04 1.90 2.54 1.25
Rs in Cr Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010 Mar 2009
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 12.00 12.00 6.00 6.00 5.15 5.15 5.15
Preference Share Capital 0.00 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 0.00
Equity Share Application Money 0.00 0.00 0.00 0.00 0.22 0.00 1.95
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 -34.89 124.81 135.56 131.53 80.88 63.85 47.80
Loan Funds
Secured Loans 838.55 1,150.87 955.89 1,089.09 344.66 194.00 131.25
Unsecured Loans 62.66 67.18 62.78 25.95 0.00 4.34 0.00
Minority Interest 9.24 9.12 0.63 0.67 251.00 347.00 0.00
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 887.55 1,363.98 1,160.86 1,253.23 430.91 267.34 186.14
USES OF FUNDS
Fixed Assets
Gross Block 506.90 496.74 446.85 405.73 16.20 13.12 11.46
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 7.58 5.63 4.49 3.83 2.96 2.34 1.88
Net Block 499.32 491.11 442.36 401.89 13.24 10.78 9.58
Capital Work in Progress 0.25 0.25 0.10 0.07 0.67 0.49 0.00
Investments 4.21 4.23 6.33 5.76 1.85 2.09 2.95
Net Current Assets
Current Assets, Loans and Advances 1,052.55 1,188.67 969.96 1,193.10 759.88 424.99 304.81
Less : Current Liabilities and Provisions 668.77 320.27 257.90 347.59 344.74 171.02 131.26
Total Net Current Assets 383.77 868.40 712.06 845.50 415.14 253.97 173.55
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 230.00
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 0.01 0.01 0.06
Total 887.55 1,363.98 1,160.86 1,253.23 430.91 267.34 186.14
Note :
Book Value of Unquoted Investments 3.99 3.86 5.05 4.48 0.88 2.09 2.95
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 360.42 437.45 393.08 305.10 85.93 29.02 0.00
Number of Equity shares outstanding 1.20 1.20 0.60 0.60 0.51 0.51 0.51
Rs in Cr Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010 Mar 2009
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 12.00 12.00 6.00 6.00 5.15 5.15 5.15
Share Application Money 0.00 0.00 0.00 0.00 0.22 0.00 1.95
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 14.79 94.44 98.45 89.88 72.87 62.29 48.53
Loan Funds
Secured Loans 465.00 575.91 451.09 524.86 181.11 161.74 131.25
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 4.34 0.00
Total 491.79 682.34 555.54 620.74 259.35 233.52 186.87
USES OF FUNDS
Fixed Assets
Gross Block 16.36 16.11 16.73 16.57 13.27 10.37 8.83
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 5.46 3.86 3.44 3.18 2.73 2.22 1.79
Net Block 10.90 12.25 13.30 13.39 10.54 8.15 7.03
Capital Work in Progress 0.25 0.25 0.10 0.07 0.67 0.49 0.00
Investments 11.32 11.29 8.12 8.12 6.23 6.47 3.57
Net Current Assets
Current Assets, Loans and Advances 1,057.29 881.30 697.64 751.95 565.62 367.09 293.14
Less : Current Liabilities and Provisions 587.97 222.75 163.61 152.79 323.70 148.67 116.87
Total Net Current Assets 469.32 658.56 534.03 599.16 241.91 218.42 176.27
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 491.79 682.34 555.54 620.74 259.35 233.52 186.87
Note :
Book Value of Unquoted Investments 11.10 10.93 8.12 6.84 5.26 5.26 1.49
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 323.77 312.43 297.25 268.81 262.11 37.35 3.33
Number of Equity shares outstanding 1.20 1.20 0.60 0.60 0.51 0.51 0.51
Rs in Cr Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010 Mar 2009
INCOME :
Sales Turnover 1,545.49 3,458.63 3,762.71 4,165.15 1,968.27 748.37 743.22
Other Income 0.00 0.00 0.00 0.00 4.87 7.73 61.74
Stock Adjustments 29.77 -74.52 134.19 -130.94 13.98 -68.99 -66.36
Total Income 1,575.26 3,384.11 3,896.90 4,034.21 1,987.12 687.11 738.60
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 0.00 0.00 0.00 0.00 4.87 7.73 61.74
Employee Cost 15.51 13.17 13.62 12.46 7.45 6.95 5.87
Selling and Administration Expenses 0.00 0.00 0.00 0.00 53.83 23.36 64.45
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 15.51 13.17 13.62 12.46 66.15 38.03 132.05
Profit before Interest, Depreciation and Tax 639.00 619.37 544.80 479.51 50.61 35.04 25.86
Interest and Financial Charges 132.11 122.63 97.95 73.78 34.41 21.92 14.40
Profit before Depreciation and Tax 506.90 496.74 446.85 405.73 16.20 13.12 11.46
Depreciation 1.75 1.48 1.07 0.92 0.67 0.53 0.54
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax -154.80 0.19 9.74 49.72 20.17 22.19 10.74
Tax -1.44 2.39 4.73 4.37 4.44 7.06 4.07
Profit After Tax -153.37 -2.21 5.00 45.35 15.74 15.13 6.67
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. -153.37 -2.21 5.00 45.35 15.74 15.13 6.67
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 -69.25 84.61 90.23 88.63 45.24 32.74 19.29
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 1.20 1.50 1.03 1.03 0.51
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 3.99 3.86 5.05 4.48 0.88 2.09 2.95
Extraordinary Items 0.34 0.30 -3.75 2.06 0.00 0.00 0.00
Rs in Cr Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010 Mar 2009
INCOME :
Sales Turnover 746.30 1,514.72 1,827.86 1,896.67 1,339.21 647.79 709.16
Other Income 0.00 0.00 0.00 0.00 0.00 9.61 4.67
Stock Adjustments 29.86 -73.97 129.08 -200.72 89.69 -68.99 -66.36
Total Income 776.15 1,440.75 1,956.94 1,695.95 1,428.90 588.42 647.47
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 0.24 0.15 0.19 0.18 0.11 0.00 0.00
Other Manufacturing Expenses 0.24 0.15 0.19 0.18 0.11 9.61 4.67
Employee Cost 6.91 6.71 8.76 8.33 4.38 4.94 3.48
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 23.68 67.99
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 7.40 7.01 9.14 8.69 4.60 38.23 76.14
Profit before Interest, Depreciation and Tax 103.95 91.10 76.12 68.98 42.19 31.88 22.54
Interest and Financial Charges 87.59 74.99 59.38 52.41 28.93 21.52 13.71
Profit before Depreciation and Tax 16.36 16.11 16.73 16.57 13.27 10.37 8.83
Depreciation 1.14 0.80 0.66 0.73 0.59 0.50 0.46
Profit Before Tax -79.05 3.83 14.88 17.16 14.69 20.13 10.63
Tax -0.15 1.43 4.65 4.99 4.96 7.16 4.24
Profit After Tax -78.90 2.41 10.24 12.17 9.73 12.97 6.39
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 -25.60 53.73 54.99 48.15 38.34 31.21 19.80
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 1.00 1.26 0.86 1.03 0.51
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 11.10 10.93 8.12 6.84 5.26 5.26 1.49
Extraordinary Items 0.34 0.30 -3.75 2.06 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009
Cash and Cash Equivalents at Beginning of the year 68.09 20.09 6.56 11.01
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 46.72 20.17 22.19 10.74
Adjustments :
Depreciation 0.00 0.67 0.53 0.04
Interest (Net) 0.00 0.00 0.00 -12.56
Dividend Received 0.00 -15.23 -0.01 -0.01
P/L on Sales of Assets 0.00 0.02 0.06 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.15
Prov. and W/O (Net) 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 -300.65 -37.56 -92.31
Inventories 0.00 0.00 0.00 0.00
Trade Payables 0.00 175.31 35.61 97.18
Loans and Advances 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 32.18 20.53 12.56
Direct Taxes Paid 0.00 -7.14 -3.75 -4.94
Advance Tax Paid 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00
Net Cash from Operating Activities -315.94 -79.78 -31.07 -56.51
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -3.53 -4.58 -4.25
Sale of Fixed Assets 0.00 0.38 2.83 0.01
Capital WIP 0.00 -0.18 -0.49 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 -2.50
Sale of Investments 0.00 0.24 0.86 0.00
Investment Income 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00
Dividend Received 0.00 -15.23 -0.01 -0.01
Invest.In Subsidiaires 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -361.86 12.14 -1.37 -5.16
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 35.81 4.34 -3.38
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 114.85 64.02 61.87
Proceed from Deposits 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.22 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00
Dividend Paid 0.00 -1.20 -0.60 -1.20
Shelter Assistance Reserve 0.00 0.00 0.00 0.00
Interest Paid 0.00 -32.18 -20.53 0.00
Others 733.75 0.00 0.00 -0.04
Net Cash used in Financing Activities 733.75 115.64 45.96 57.23
Net Inc./(Dec.) in Cash and Cash Equivalent 55.95 48.00 13.52 -4.45
Cash and Cash Equivalents at End of the year 124.04 68.09 20.09 6.56
Rs in Cr Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010 Mar 2009
Cash and Cash Equivalents at Beginning of the year 23.88 20.07 57.73 49.29 12.32 5.86 -2.40
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items -79.05 3.53 18.63 15.11 14.69 20.13 10.63
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.50 0.46
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 -12.87
Dividend Received 0.00 0.00 0.00 0.00 0.00 -0.01 -0.01
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.06 0.04
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.38 0.15
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 1.50 -80.62
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 27.82 82.70
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 20.16 12.45
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 -3.74 -4.93
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 56.88
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 190.51 -39.64 98.05 -284.27 25.90 -2.17 -2.76
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 -1.97 -1.63
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.28 0.01
Capital WIP 0.00 0.00 0.00 0.00 0.00 -0.49 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 -2.09 -2.50
Sale of Investments 0.00 0.00 0.00 0.00 0.00 2.58 1.57
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 -0.01 -0.01
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 -3.76 -0.27
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 14.26 -4.40 -0.81 -4.93 12.29 -5.44 -2.81
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 30.50 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 4.34 61.87
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 -0.02
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 -0.60 -1.20
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 -20.16 0.43
Others -198.50 48.44 -134.90 297.64 -1.22 0.00 0.00
Net Cash used in Financing Activities -198.50 48.44 -134.90 297.64 -1.22 14.08 57.69
Net Inc./(Dec.) in Cash and Cash Equivalent 6.26 4.40 -37.66 8.44 36.96 6.46 52.12
Cash and Cash Equivalents at End of the year 30.14 24.47 20.07 57.73 49.29 12.32 49.72
No Data Found !!
Rs in Cr Jun 2016 Dec 2015 Sep 2015 Jun 2015 Mar 2015 Dec 2014 Sep 2014
Sales 7.02 65.30 78.27 127.24 132.74 101.60 114.94
Other Income 2.19 3.86 3.58 4.36 4.79 3.48 3.21
Stock Adjustment 0.20 131.09 45.56 32.61 -11.04 -8.73 10.84
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 1.09 1.35 1.43 1.45 1.51 2.17 1.64
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 25.95 18.08 25.96 4.82 13.69 6.11 11.95
Provisions Made 0.00 0.00 0.00 0.00 9.59 0.00 0.00
Operating Profit -20.51 -87.37 -36.28 -0.51 -13.22 1.09 1.03
Interest 32.91 31.19 23.87 22.88 30.88 19.87 20.06
Gross Profit -51.23 -114.70 -56.57 -19.03 -48.90 -15.31 -15.83
Depreciation 0.17 0.21 0.21 0.20 0.28 0.29 0.28
Taxation 0.00 -0.13 0.04 0.30 0.07 -0.12 -0.38
Net Profit / Loss -45.65 -114.78 -56.81 -19.53 -48.91 -15.48 -15.73
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 12.00 12.00 12.00 12.00 12.00 12.00 12.00
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 0.56 0.56 0.56 0.56 0.56
Agg.Of Non PromotoHolding(%) 0.00 0.00 46.95 46.95 46.95 46.95 46.95
EPS Before Extra Ordinary Items
Basic EPS -38.06 -95.68 -47.36 -16.28 -40.77 -12.90 -13.11
Diluted EPS -38.06 -95.68 -47.36 -16.28 -40.77 -12.90 -13.11
EPS After Extra Ordinary Items
Basic EPS -38.06 -95.68 -47.36 -16.28 -40.77 -12.90 -13.11
Diluted EPS -38.06 -95.68 -47.36 -16.28 -40.77 -12.90 -13.11
Rs in Cr Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011 Dec 2010 Dec 2009
Sales 1,545.49 3,458.63 3,762.71 4,165.15 1,996.25 791.98 741.97
Other Income 4.24 2.50 7.96 6.41 0.01 0.01 0.01
Stock Adjustment 29.77 -74.52 134.19 -130.94 13.98 -68.99 -66.36
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 15.51 13.17 13.62 12.46 7.45 6.95 5.92
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 114.63 160.48 191.58 220.90 71.85 43.14 778.00
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -25.65 121.43 104.78 115.92 53.81 43.93 24.41
Interest 132.11 122.63 97.95 73.78 32.98 21.21 13.14
Gross Profit -153.52 1.30 14.79 48.55 20.84 22.72 0.54
Depreciation 1.75 1.48 1.07 0.92 0.67 0.53 0.54
Taxation -1.44 2.39 4.73 4.37 4.44 7.06 4.07
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 -153.49 -2.27 5.24 45.31 15.74 15.14 6.67
Minority Interest 0.13 0.06 0.04 0.04 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 -153.37 -2.21 5.28 45.35 15.74 15.14 6.67
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 12.00 12.00 6.00 6.00 0.00 5.15 5.15
EPS Before Extra Ordinary Items
Basic EPS -127.85 -1.84 8.80 86.83 30.57 29.40 12.95
Diluted EPS -127.85 -1.84 8.80 86.83 30.57 29.40 12.95
EPS After Extra Ordinary Items
Basic EPS -127.85 -1.84 8.80 86.83 30.57 29.40 12.95
Diluted EPS -127.85 -1.84 8.80 86.83 30.57 29.40 12.95
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.56 0.56 0.29 0.29 0.30 0.30 0.31
Agg.Of Non PromotoHolding(%) 46.95 46.95 48.17 48.17 57.62 58.08 59.59
Rs in Cr Sep 2016 Dec 2016 Mar 2016 Sep 2015 Dec 2015 Mar 2015 Sep 2014
Sales 1.69 360.68 155.16 205.52 746.30 234.35 511.95
Other Income 4.46 17.74 8.73 7.94 14.64 8.27 6.37
Stock Adjustment 3.63 211.58 133.41 78.17 29.86 -19.77 49.63
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 2.02 5.97 3.09 2.88 6.91 3.67 3.24
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 61.23 67.73 35.88 30.78 51.88 19.80 32.08
Provisions Made 0.00 0.00 0.00 0.00 9.59 9.59 0.00
Operating Profit -66.08 -147.98 -110.12 -36.79 4.28 -12.13 16.41
Interest 68.15 110.09 63.34 46.75 87.59 50.75 36.83
Gross Profit -129.77 -240.33 -164.73 -75.60 -78.26 -64.21 -14.05
Depreciation 0.34 0.78 0.38 0.41 1.14 0.57 0.56
Taxation 0.00 0.00 -0.34 0.34 -0.15 -0.05 -0.10
Net Profit / Loss -124.37 -297.31 -220.97 -76.34 -78.90 -64.39 -14.52
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 12.00 12.00 12.00 12.00 12.00 12.00 12.00
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 0.56 0.56 0.56 0.56
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 46.95 46.95 46.95 46.95
EPS Before Extra Ordinary Items
Basic EPS -103.68 -247.84 0.00 -63.64 -65.78 0.00 -12.10
Diluted EPS -103.68 -247.84 0.00 -63.64 -65.78 0.00 -12.10
EPS After Extra Ordinary Items
Basic EPS -103.68 -247.84 0.00 -63.64 -65.78 0.00 -12.10
Diluted EPS -103.68 -247.84 0.00 -63.64 -65.78 0.00 -12.10

Make smart investment decisions with Star Ratings, a stock selection tool, based upon fundamental, technical and analyst recommendations. Star Ratings provides stock trading tips for Emmsons International Ltd. that will help you decide whether to buy, sell or hold Emmsons International Ltd. It also provides you with switch proposals on alternative stocks, i.e., which stocks to buy against Emmsons International Ltd.

Regenerate OTP
Thank You for your interest in Religare Online. Our Representative will get in touch with you shortly.