17 Oct 2017 | 9:43 PM
 

Gokak Textiles Ltd. Share Price Live (BSE)
0

BSE Code: 532957 | NSE Symbol:
43.50
0.50
(1.17 %)
17 Oct 2017 | 03:41 PM
Change company
  • Open (Rs)
    43.95
  • Prev. close (Rs.)
    43.00
  • High (Rs.)
    45.70
  • Low (Rs.)
    41.80
  • 52W H (Rs.)
    58.50
  • 52W L (Rs.)
    32.25
  • Volume
    792
  • MCap (Rs in Cr.)
    28.28

Gokak Textiles Ltd. Financial Information

Mar 2017 Mar 2016 Sep 2015 Sep 2014 Sep 2013 Sep 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) -48.42 -38.83 -66.76 -44.80 -20.67 -119.25
Adjusted Cash EPS (Rs.) -35.88 -32.57 -53.48 -26.40 -2.54 -87.71
Reported EPS (Rs.) -46.91 -37.02 -59.62 -39.69 -9.87 -117.02
Reported Cash EPS (Rs.) -34.37 -30.76 -46.34 -21.30 8.26 -85.48
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) -27.19 -18.91 -9.41 18.72 43.36 -32.16
Book Value (Excl Rev Res) Per Share (Rs.) -27.19 -18.91 -9.41 18.72 43.36 -32.16
Book Value (Incl Rev Res) Per Share (Rs.) -27.19 -18.91 -9.41 18.72 43.36 -32.16
Net Operating Income Per Share (Rs.) 127.86 156.14 513.86 535.21 548.10 738.55
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) -21.26 -12.10 -1.83 3.49 7.91 -4.35
Gross Profit Margin (%) -31.07 -16.11 -4.41 0.06 4.60 -8.62
Net Profit Margin (%) -36.69 -23.71 -11.60 -7.36 -1.80 -15.84
Adjusted Cash Margin (%) -24.27 -19.94 -10.32 -4.90 -0.45 -11.77
Adjusted Return On Net Worth (%) 0.00 0.00 0.00 0.00 0.00 0.00
Reported Return On Net Worth (%) 0.00 0.00 0.00 0.00 0.00 0.00
Return On long Term Funds (%) -25.16 -21.77 -40.46 3.01 22.31 -30.75
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00
Owners fund as % of total Source 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Assets Turnover Ratio 0.67 0.73 2.10 1.89 1.74 0.00
LIQUIDITY RATIOS
Current Ratio 1.02 1.09 1.16 1.27 1.49 1.79
Current Ratio (Inc. ST Loans) 0.43 0.44 0.39 0.57 0.56 0.69
Quick Ratio 0.57 0.67 0.75 0.48 0.65 0.87
Inventory Turnover Ratio -27.19 -18.91 -9.41 18.72 43.36 -32.16
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 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
Earning Retention Ratio 0.00 0.00 0.00 0.00 0.00 0.00
Cash Earnings Retention Ratio 0.00 0.00 0.00 0.00 0.00 0.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.00 0.00 0.00 0.00
Financial Charges Coverage Ratio -0.18 -0.50 -0.11 0.43 1.00 -0.41
Fin. Charges Cov.Ratio (Post Tax) 0.15 -0.29 0.07 0.59 1.17 -0.36
COMPONENT RATIOS
Material Cost Component(% earnings) 58.98 60.74 57.02 70.31 66.33 66.55
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 11.99 8.27
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 6.74 5.57
Long term assets / Total Assets 0.67 0.73 2.10 1.89 1.74 0.00
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 17.90 12.36 -0.77 19.71 19.61 14.13
EV / Net Sales (X) 0.22 0.12 0.00 0.06 0.06 0.03
EV / EBITDA (X) -3.81 -1.61 0.22 1.36 0.61 -0.85
MarketCap / Sales (X) 0.34 0.28 0.08 0.08 0.08 0.06
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00
Price / BV (X) 0.00 -0.42 -0.45 0.00 0.00 0.00
Price / Sales (X) 0.34 0.28 0.08 0.08 0.08 0.06
Earning Yield (%) -1.08 -0.85 -1.37 -0.91 -0.23 -2.69
Mar 2017 Mar 2016 Sep 2015 Sep 2014 Sep 2013 Sep 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) -52.05 -36.71 -69.98 -52.51 -22.33 -114.75 3.14
Adjusted Cash EPS (Rs.) -41.11 -31.25 -58.30 -36.58 -6.29 -69.31 23.97
Reported EPS (Rs.) -52.05 -36.71 -69.98 -52.51 -22.33 29.98 14.42
Reported Cash EPS (Rs.) -41.11 -31.25 -58.30 -36.58 -6.29 75.42 35.26
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) -40.05 -22.34 -33.20 -5.66 22.74 -17.55 56.13
Book Value (Excl Rev Res) Per Share (Rs.) -40.05 -22.34 -33.20 -5.66 22.74 -17.55 56.13
Book Value (Incl Rev Res) Per Share (Rs.) -40.05 -22.34 -33.20 -5.66 22.74 -17.55 56.13
Net Operating Income Per Share (Rs.) 119.37 154.48 505.45 525.83 547.83 738.55 606.70
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) -33.55 -14.45 -6.56 -1.07 4.15 -2.37 9.25
Gross Profit Margin (%) -42.71 -17.99 -8.87 -4.10 1.22 -6.64 5.81
Net Profit Margin (%) -43.60 -23.76 -13.84 -9.91 -4.03 4.05 2.37
Adjusted Cash Margin (%) -29.53 -19.23 -11.42 -6.90 -1.13 -9.30 3.91
Adjusted Return On Net Worth (%) -131.73 0.00 0.00 -95.00 -20.72 -88.19 3.13
Reported Return On Net Worth (%) -131.73 0.00 0.00 -95.00 -20.72 23.03 14.40
Return On long Term Funds (%) -30.16 -19.92 -70.63 -13.02 7.90 -28.15 20.10
LEVERAGE RATIOS
Long Term Debt / Equity 1.61 0.00 0.00 1.49 0.41 0.54 1.05
Total Debt/Equity 2.87 0.00 0.00 3.67 1.68 1.38 2.85
Owners fund as % of total Source 2.87 0.00 0.00 3.67 1.68 1.38 2.85
Fixed Assets Turnover Ratio 0.70 0.76 2.12 1.92 1.83 2.13 1.53
LIQUIDITY RATIOS
Current Ratio 0.85 1.04 1.18 1.29 1.52 1.66 1.66
Current Ratio (Inc. ST Loans) 0.47 0.51 0.44 0.56 0.54 0.64 0.55
Quick Ratio 0.45 0.62 0.75 0.46 0.61 0.73 0.64
Inventory Turnover Ratio -40.05 -22.34 -33.20 -5.66 22.74 -17.55 56.13
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 0.00 0.00 100.00 100.00
Cash Earnings Retention Ratio 0.00 0.00 0.00 0.00 0.00 0.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.00 0.00 0.00 0.00 11.89
Financial Charges Coverage Ratio -0.79 -0.92 -0.84 -0.06 0.88 -0.19 1.62
Fin. Charges Cov.Ratio (Post Tax) -0.60 -1.00 -0.73 -0.04 0.80 2.27 1.92
COMPONENT RATIOS
Material Cost Component(% earnings) 62.98 61.36 57.94 71.47 66.31 66.55 69.19
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 15.78 3.16 7.85 12.00 8.27 19.47
Import Comp. in Raw Mat. Consumed 0.43 0.10 2.27 1.04 6.74 5.57 0.76
Long term assets / Total Assets 0.70 0.76 2.12 1.92 1.83 2.13 1.53
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.) 27.82 26.60 7.60 27.71 27.48 26.20 26.69
EV / Net Sales (X) 0.36 0.26 0.02 0.08 0.08 0.05 0.07
EV / EBITDA (X) -2.12 -2.85 -0.41 -21.19 1.51 -3.64 0.66
MarketCap / Sales (X) 0.36 0.28 0.09 0.08 0.08 0.06 0.07
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / BV (X) 0.00 5.63 3.18 0.00 0.00 0.00 0.00
Price / Sales (X) 0.36 0.28 0.09 0.08 0.08 0.06 0.07
Earning Yield (%) -1.20 -0.84 -1.61 -1.21 -0.51 0.69 0.33
Rs in Cr Mar 2017 Mar 2016 Sep 2015 Sep 2014 Sep 2013 Sep 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 6.50 6.50 6.50 6.50 6.50 6.50
Preference Share Capital 0.00 40.00 20.00 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 0.00 0.00 0.00 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 -50.06 -114.05 -89.98 -49.68 -23.88 -17.47
Loan Funds
Secured Loans 154.63 193.26 201.14 204.42 180.48 183.08
Unsecured Loans 0.00 0.00 0.00 0.00 16.32 19.67
Minority Interest 5.42 6.40 7.57 12.22 15.54 22.56
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 116.49 132.12 145.23 173.46 194.96 214.35
USES OF FUNDS
Fixed Assets
Gross Block 125.99 387.90 412.43 411.83 410.44 402.69
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 11.83 265.38 284.72 274.64 262.72 251.86
Net Block 114.16 122.52 127.71 137.20 147.72 150.83
Capital Work in Progress 0.42 0.33 0.30 1.04 0.24 2.88
Investments 0.01 0.01 0.01 0.01 0.01 0.01
Net Current Assets
Current Assets, Loans and Advances 90.09 106.89 126.44 163.38 142.52 137.19
Less : Current Liabilities and Provisions 88.19 97.62 109.23 128.16 95.53 76.57
Total Net Current Assets 1.90 9.27 17.21 35.22 46.99 60.63
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 116.49 132.12 145.23 173.46 194.96 214.35
Note :
Book Value of Unquoted Investments 0.01 0.01 0.01 0.01 0.01 0.01
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 49.67 52.17 53.55 58.18 55.32 56.10
Number of Equity shares outstanding 0.65 0.65 0.65 0.65 0.65 0.65
Rs in Cr Mar 2017 Mar 2016 Sep 2015 Sep 2014 Sep 2013 Sep 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 6.50 6.50 6.50 6.50 6.50 6.50 6.50
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 40.00 20.00 0.00 0.00 0.00 0.00
Reserves and Surplus 19.18 -41.48 -17.62 29.42 63.55 78.07 58.59
Loan Funds
Secured Loans 73.62 95.26 96.17 131.91 101.36 97.08 170.08
Unsecured Loans 0.00 22.09 36.58 0.00 16.32 19.67 15.12
Total 99.30 122.37 141.63 167.83 187.73 201.32 250.28
USES OF FUNDS
Fixed Assets
Gross Block 96.20 332.84 357.38 358.11 356.73 355.49 426.13
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 10.27 239.60 259.46 250.41 240.10 230.58 247.60
Net Block 85.93 93.25 97.92 107.71 116.63 124.90 178.54
Capital Work in Progress 0.28 0.11 0.08 0.08 0.23 1.25 1.02
Investments 25.00 25.00 25.00 25.00 25.00 25.00 0.01
Net Current Assets
Current Assets, Loans and Advances 66.99 93.17 119.45 155.80 134.92 126.64 177.95
Less : Current Liabilities and Provisions 78.90 89.15 100.81 120.75 89.03 76.46 107.23
Total Net Current Assets -11.91 4.02 18.64 35.05 45.88 50.17 70.72
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 99.30 122.37 141.63 167.83 187.73 201.32 250.28
Note :
Book Value of Unquoted Investments 24.99 25.00 25.00 25.00 25.00 25.00 0.01
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 49.67 52.17 53.55 58.18 55.80 56.10 61.62
Number of Equity shares outstanding 0.65 0.65 0.65 0.65 0.65 0.65 0.65
Rs in Cr Mar 2017 Mar 2016 Sep 2015 Sep 2014 Sep 2013 Sep 2012
INCOME :
Sales Turnover 83.10 101.48 333.97 347.85 356.23 480.01
Other Income 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 5.09 5.56 42.15 -17.01 -7.58 29.28
Total Income 88.19 107.04 376.13 330.83 348.65 509.29
EXPENDITURE :
Raw Materials 43.66 58.12 180.48 235.16 227.91 308.74
Excise Duty 0.00 0.00 0.00 0.00 0.44 1.34
Power and Fuel Cost 8.55 13.75 28.53 34.38 30.88 41.68
Other Manufacturing Expenses 8.55 13.75 28.53 34.38 30.88 41.68
Employee Cost 26.07 17.53 45.73 45.66 42.50 60.35
Selling and Administration Expenses 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
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 86.83 103.16 283.26 349.57 332.61 453.78
Profit before Interest, Depreciation and Tax 152.23 403.36 444.80 445.72 442.51 443.68
Interest and Financial Charges 26.24 15.46 32.38 33.89 32.07 40.99
Profit before Depreciation and Tax 125.99 387.90 412.43 411.83 410.44 402.69
Depreciation 8.15 4.07 8.63 11.96 11.78 20.50
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax -38.11 -26.02 -39.92 -28.07 -4.82 -76.72
Tax -7.62 -1.95 -1.17 -2.28 1.60 -0.66
Profit After Tax -30.49 -24.06 -38.75 -25.80 -6.41 -76.05
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. -30.49 -24.06 -38.75 -25.80 -6.41 -76.05
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 -218.92 -186.82 -166.23 -124.60 -102.50 -90.52
P and L Bal. carried down 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
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 0.01 0.01 0.01 0.01 0.01 0.01
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2017 Mar 2016 Sep 2015 Sep 2014 Sep 2013 Sep 2012 Mar 2011
INCOME :
Sales Turnover 77.58 100.40 328.51 341.75 356.05 480.01 394.31
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 5.08 5.56 42.15 -17.01 -7.58 29.28 -30.16
Total Income 82.66 105.96 370.66 324.74 348.47 509.29 364.16
EXPENDITURE :
Raw Materials 43.67 58.12 180.48 235.16 227.91 308.74 259.97
Excise Duty 0.00 0.00 0.00 0.00 0.00 1.34 0.11
Power and Fuel Cost 13.56 15.68 41.38 46.92 46.40 41.72 33.27
Other Manufacturing Expenses 13.56 15.68 41.38 46.92 46.40 41.72 33.27
Employee Cost 25.49 17.29 44.95 44.81 41.83 60.34 47.36
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 96.28 106.77 308.19 373.80 362.54 453.86 373.98
Profit before Interest, Depreciation and Tax 112.88 342.98 379.32 380.98 377.47 394.01 451.05
Interest and Financial Charges 16.68 10.14 21.95 22.86 20.74 38.52 24.92
Profit before Depreciation and Tax 96.20 332.84 357.38 358.11 356.73 355.49 426.13
Depreciation 7.11 3.55 7.59 10.35 10.43 20.49 13.54
Profit Before Tax -36.92 -23.01 -48.04 -34.52 -12.92 18.82 9.23
Tax -3.09 0.85 -2.56 -0.39 1.60 -0.66 -0.14
Profit After Tax -33.83 -23.86 -45.48 -34.13 -14.52 19.48 9.37
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 -147.51 -113.08 -89.22 -42.18 -8.05 6.46 -13.02
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 24.99 25.00 25.00 25.00 25.00 25.00 0.01
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 94.06 7.34
No Data Found !!
Rs in Cr Mar 2017 Mar 2016 Sep 2015 Sep 2014 Sep 2013 Sep 2012 Mar 2011
Cash and Cash Equivalents at Beginning of the year 1.66 20.67 0.56 0.79 2.07 1.58 2.10
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items -36.92 -23.01 -48.04 -34.52 -12.92 18.82 9.23
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 -2.25 -19.88 19.75 0.28 23.56 32.23 21.33
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 3.16 6.23 1.38 -1.13 -0.89 91.83 3.75
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 -2.12 -5.36 -1.02 0.62 -23.94 -123.57 -25.60
Net Cash used in Financing Activities -2.12 -5.36 -1.02 0.62 -23.94 -123.57 -25.60
Net Inc./(Dec.) in Cash and Cash Equivalent -1.21 -19.01 20.12 -0.23 -1.28 0.49 -0.52
Cash and Cash Equivalents at End of the year 0.45 1.67 20.67 0.56 0.79 2.07 1.58
No Data Found !!
Rs in Cr Jun 2017 Mar 2017 Dec 2016 Sep 2016 Jun 2016 Mar 2016 Dec 2015
Sales 38.93 37.84 17.23 11.30 11.20 39.67 60.73
Other Income 0.69 8.15 1.38 1.13 2.24 3.75 1.45
Stock Adjustment -2.78 -0.44 -2.31 3.20 4.63 2.82 2.74
Raw Material 29.08 25.95 11.89 4.16 1.59 21.90 36.21
Power And Fuel 0.00 0.00 3.76 2.08 1.50 6.54 9.14
Employee Expenses 7.28 12.20 5.46 4.20 3.63 6.62 10.68
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 11.79 9.35 2.84 3.15 3.20 10.55 6.80
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -6.53 -9.25 -4.43 -5.54 -6.81 -9.69 -4.83
Interest 3.46 3.80 3.64 4.60 4.64 4.79 5.35
Gross Profit -9.30 -4.90 -6.69 -9.01 -9.20 -10.73 -8.73
Depreciation 1.70 1.69 1.76 1.91 1.75 1.74 1.81
Taxation -0.74 -2.68 0.16 -0.20 -0.37 1.35 -0.50
Net Profit / Loss -10.26 -3.91 -8.61 -10.72 -10.59 -13.82 -10.04
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 6.50 6.50 6.50 6.50 6.50 6.50 6.50
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
EPS Before Extra Ordinary Items
Basic EPS -15.79 -6.02 -13.24 -16.49 -16.29 -21.26 -15.45
Diluted EPS -15.79 -6.02 -13.24 -16.49 -16.29 -21.26 -15.45
EPS After Extra Ordinary Items
Basic EPS -15.79 -6.02 -13.24 -16.49 -16.29 -21.26 -15.45
Diluted EPS -15.79 -6.02 -13.24 -16.49 -16.29 -21.26 -15.45
Rs in Cr Dec 2017 Mar 2016 Dec 2015 Dec 2014 Dec 2013 Jan 0001
Sales 83.09 101.48 333.97 347.85 360.06 483.01
Other Income 12.98 4.63 2.56 2.29 0.00 1.21
Stock Adjustment 5.08 5.56 42.15 -17.01 -7.58 29.28
Raw Material 43.67 58.12 180.48 235.16 227.91 308.74
Power And Fuel 0.00 13.75 28.53 34.38 30.88 41.68
Employee Expenses 26.07 17.53 45.73 45.66 42.50 60.35
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 22.48 17.90 43.20 37.50 34.31 81.28
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -17.70 -12.29 -6.12 12.17 32.02 -38.39
Interest 26.23 15.46 32.38 33.89 32.07 40.99
Gross Profit -30.95 -23.12 -35.93 -19.43 -0.05 -78.17
Depreciation 8.15 4.07 8.63 11.96 11.78 0.00
Taxation -7.62 -2.01 -1.25 -2.28 1.60 -0.66
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 -0.08 0.00 0.00 0.00
Net Profit / Loss -31.48 -25.23 -43.39 -29.12 -13.43 -77.51
Minority Interest 0.98 1.17 4.60 3.32 7.02 1.45
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 -30.50 -24.06 -38.79 -25.80 -6.41 -76.05
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 6.50 6.50 6.50 6.50 6.50 6.50
EPS Before Extra Ordinary Items
Basic EPS -48.43 -37.02 -59.67 -39.69 -9.87 -119.25
Diluted EPS -48.43 -37.02 -59.67 -39.69 -9.87 -119.25
EPS After Extra Ordinary Items
Basic EPS -48.43 -37.02 -59.67 -39.69 -9.87 -119.25
Diluted EPS -48.43 -37.02 -59.67 -39.69 -9.87 -119.25
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.17 0.17 0.17 0.17
Agg.Of Non PromotoHolding(%) 0.00 0.00 26.44 26.44 26.44 26.44
Rs in Cr Dec 2017 Mar 2017 Sep 2016 Mar 2016 Mar 2016 Mar 2015 Dec 2014
Sales 77.58 55.07 22.50 100.40 100.40 168.89 341.75
Other Income 12.90 9.53 3.37 5.19 5.19 0.61 2.37
Stock Adjustment 5.08 -2.75 7.83 5.56 5.56 18.44 -17.01
Raw Material 43.67 37.84 5.75 58.12 58.12 95.74 235.16
Power And Fuel 0.00 3.76 3.58 15.68 15.68 22.32 46.92
Employee Expenses 25.49 17.66 7.83 17.29 17.29 24.96 44.80
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 25.88 12.19 6.35 17.35 17.35 22.97 35.56
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -26.03 -13.68 -12.35 -14.52 -14.52 -15.55 -3.68
Interest 16.68 7.44 9.24 10.14 10.14 11.34 22.86
Gross Profit -29.81 -11.59 -18.22 -19.46 -19.46 -26.28 -24.17
Depreciation 7.11 3.45 3.66 3.55 3.55 3.93 10.35
Taxation -3.09 -2.52 -0.57 0.79 0.85 -1.50 -0.39
Net Profit / Loss -33.83 -12.52 -21.31 -23.86 -23.86 -28.71 -34.13
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 -0.06 0.00 0.00 0.00
Equity Capital 6.50 6.50 6.50 6.50 6.50 6.50 6.50
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 0.17 0.17
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 26.44 26.44
EPS Before Extra Ordinary Items
Basic EPS -52.05 0.00 -32.78 -36.71 -36.71 -44.17 -52.51
Diluted EPS -52.05 0.00 -32.78 -36.71 -36.71 -44.17 -52.51
EPS After Extra Ordinary Items
Basic EPS -52.05 0.00 -32.78 -36.71 -36.71 -44.17 -52.51
Diluted EPS -52.05 0.00 -32.78 -36.71 -36.71 -44.17 -52.51