23 Jul 2018 | 12:27 AM
 

Gokaldas Exports Ltd. Share Price Live (BSE)
0

BSE Code: 532630 | NSE Symbol: GOKEX
73.00
0.70
(0.97 %)
20 Jul 2018 | 03:41 PM
Change company
  • Open (Rs)
    72.45
  • Prev. close (Rs.)
    72.30
  • High (Rs.)
    74.25
  • Low (Rs.)
    72.45
  • 52W H (Rs.)
    142.60
  • 52W L (Rs.)
    70.00
  • Volume
    427
  • MCap (Rs in Cr.)
    312.17

Gokaldas Exports Ltd. Financial Information

Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) -14.06 4.48 -2.56 -1.95 -31.84 -38.51 -24.66
Adjusted Cash EPS (Rs.) -8.89 10.85 7.04 5.99 -21.92 -27.76 -13.34
Reported EPS (Rs.) -14.06 17.63 10.03 -1.95 -31.84 -38.51 -26.20
Reported Cash EPS (Rs.) -8.89 24.00 19.63 5.99 -21.92 -27.76 -14.89
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) -5.71 10.72 7.17 13.86 -13.15 -17.78 -8.36
Book Value (Excl Rev Res) Per Share (Rs.) -5.71 10.72 7.17 13.86 -13.15 -17.78 -8.36
Book Value (Incl Rev Res) Per Share (Rs.) -5.71 10.72 7.17 13.86 -13.15 -17.78 -8.36
Net Operating Income Per Share (Rs.) 266.40 328.53 315.15 329.06 285.37 297.96 333.12
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) -2.14 3.26 2.27 4.21 -4.60 -5.96 -2.50
Gross Profit Margin (%) -4.08 1.32 -0.77 1.80 -8.08 -9.57 -5.90
Net Profit Margin (%) -5.27 5.36 3.18 -0.58 -11.15 -12.84 -7.75
Adjusted Cash Margin (%) -3.23 3.21 2.13 1.79 -7.61 -9.26 -3.95
Adjusted Return On Net Worth (%) -28.39 7.21 -5.58 -5.41 -88.27 -58.28 -23.01
Reported Return On Net Worth (%) -28.39 28.41 21.83 -5.41 -88.27 -58.28 -24.45
Return On long Term Funds (%) -4.51 21.92 20.93 19.31 -56.88 -39.64 -13.46
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.17 0.52 0.00 0.02 0.04
Total Debt/Equity 1.97 1.45 1.82 2.50 2.51 1.10 0.84
Owners fund as % of total Source 1.97 1.45 1.82 2.50 2.51 1.10 0.84
Fixed Assets Turnover Ratio 1.79 2.34 2.48 2.61 2.15 1.78 1.55
LIQUIDITY RATIOS
Current Ratio 3.66 3.08 2.47 2.33 2.07 2.61 4.35
Current Ratio (Inc. ST Loans) 0.69 0.79 0.74 0.67 0.52 0.58 0.75
Quick Ratio 2.40 2.07 1.46 1.29 0.88 1.38 1.94
Inventory Turnover Ratio -5.71 10.72 7.17 13.86 -13.15 -17.78 -8.36
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 0.00 100.00 100.00 0.00 0.00 0.00 0.00
Cash Earnings Retention Ratio 0.00 100.00 100.00 100.00 0.00 0.00 0.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 8.29 11.86 15.01 0.00 0.00 0.00
Financial Charges Coverage Ratio 0.28 1.75 1.54 1.59 -0.97 -1.40 -0.35
Fin. Charges Cov.Ratio (Post Tax) 0.15 3.10 2.45 1.51 -1.00 -1.42 -0.41
COMPONENT RATIOS
Material Cost Component(% earnings) 52.87 53.25 52.50 51.03 54.96 56.87 55.83
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 0.00 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 1.79 2.34 2.48 2.61 2.15 1.78 1.55
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.) 138.75 102.93 240.14 275.33 298.68 270.31 284.53
EV / Net Sales (X) 0.15 0.09 0.22 0.24 0.30 0.26 0.25
EV / EBITDA (X) 13.54 1.48 3.33 4.33 -8.20 -4.90 -22.16
MarketCap / Sales (X) 0.34 0.27 0.29 0.28 0.32 0.31 0.27
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) 0.28 0.22 0.23 0.22 0.26 0.25 0.22
Earning Yield (%) -0.19 0.24 0.14 -0.03 -0.43 -0.52 -0.36
Mar 2017 Mar 2016 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) -14.31 4.38 -2.10 -32.55 -38.62 -28.16 -2.36
Adjusted Cash EPS (Rs.) -9.38 10.27 5.13 -23.54 -29.02 -17.94 7.90
Reported EPS (Rs.) -14.31 17.44 -2.10 -32.55 -38.62 -25.62 -0.56
Reported Cash EPS (Rs.) -9.38 23.32 5.13 -23.54 -29.02 -15.40 9.69
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) -6.06 10.73 12.43 -13.58 -18.94 -10.99 14.42
Book Value (Excl Rev Res) Per Share (Rs.) -6.06 10.73 12.43 -13.58 -18.94 -10.99 14.42
Book Value (Incl Rev Res) Per Share (Rs.) -6.06 10.73 12.43 -13.58 -18.94 -10.99 14.42
Net Operating Income Per Share (Rs.) 261.86 322.72 323.44 282.05 291.50 330.42 333.05
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 72.72 100.48
PROFITABILITY RATIOS
Operating Margin (%) -2.31 3.32 3.84 -4.81 -6.49 -3.32 4.32
Gross Profit Margin (%) -4.19 1.50 1.60 -8.00 -9.79 -6.41 1.25
Net Profit Margin (%) -5.46 5.40 -0.64 -11.49 -13.19 -7.70 -0.16
Adjusted Cash Margin (%) -3.47 3.10 1.56 -8.31 -9.91 -5.39 2.35
Adjusted Return On Net Worth (%) -29.56 7.16 -5.94 -91.59 -58.29 -26.21 -1.76
Reported Return On Net Worth (%) -29.56 28.50 -5.94 -91.59 -58.29 -23.84 -0.41
Return On long Term Funds (%) -6.18 21.20 17.87 -60.86 -40.31 -16.50 4.76
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.53 0.00 0.02 0.07 0.09
Total Debt/Equity 2.01 1.47 2.55 2.55 1.10 0.86 0.75
Owners fund as % of total Source 2.01 1.47 2.55 2.55 1.10 0.86 0.75
Fixed Assets Turnover Ratio 1.77 2.31 2.57 2.13 1.72 1.52 1.42
LIQUIDITY RATIOS
Current Ratio 3.52 3.03 2.35 2.08 2.80 5.83 6.65
Current Ratio (Inc. ST Loans) 0.65 0.76 0.63 0.48 0.54 0.73 0.87
Quick Ratio 2.27 2.00 1.21 0.78 1.38 2.38 2.52
Inventory Turnover Ratio -6.06 10.73 12.43 -13.58 -18.94 -10.99 14.42
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 0.00 0.00 0.00 0.00 100.00
Cash Earnings Retention Ratio 0.00 100.00 100.00 0.00 0.00 0.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 8.76 17.52 0.00 0.00 0.00 12.71
Financial Charges Coverage Ratio 0.19 1.66 1.45 -1.16 -1.55 -0.82 1.71
Fin. Charges Cov.Ratio (Post Tax) 0.10 3.06 1.44 -1.16 -1.53 -0.46 1.96
COMPONENT RATIOS
Material Cost Component(% earnings) 53.92 54.32 52.04 55.59 58.26 56.33 58.74
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 1.65 1.62
Exports as percent of Total Sales 75.28 83.10 79.52 80.58 74.66 79.13 83.34
Import Comp. in Raw Mat. Consumed 22.99 38.70 34.93 35.85 34.47 25.79 25.40
Long term assets / Total Assets 1.77 2.31 2.57 2.13 1.72 1.52 1.42
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.) 140.14 104.92 279.59 300.23 274.37 286.25 292.13
EV / Net Sales (X) 0.15 0.09 0.25 0.31 0.27 0.25 0.26
EV / EBITDA (X) 20.72 1.60 4.82 -6.92 -4.50 -9.57 4.94
MarketCap / Sales (X) 0.34 0.28 0.28 0.32 0.31 0.28 0.27
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) 0.28 0.23 0.23 0.26 0.25 0.22 0.22
Earning Yield (%) -0.19 0.24 -0.03 -0.44 -0.53 -0.35 -0.01
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 17.46 17.39 17.30 17.19 17.19 17.19 17.19
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 0.02 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 0.00
Employee Stock Opiton 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 155.50 198.48 141.54 106.47 106.79 209.95 351.16
Loan Funds
Secured Loans 340.26 282.91 262.76 308.64 311.66 249.92 307.78
Unsecured Loans 0.00 30.14 26.02 0.42 0.00 0.00 0.00
Minority Interest 0.00 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 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 513.24 528.92 447.62 432.72 435.64 477.05 676.13
USES OF FUNDS
Fixed Assets
Gross Block 408.86 396.34 447.44 470.71 487.16 482.50 481.15
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 314.97 300.28 312.66 298.37 283.70 259.00 229.17
Net Block 93.89 96.06 134.78 172.34 203.46 223.50 251.98
Capital Work in Progress 0.90 2.48 2.19 0.19 0.19 4.78 5.31
Investments 0.00 0.01 0.01 0.01 10.01 24.41 14.64
Net Current Assets
Current Assets, Loans and Advances 575.60 637.75 522.08 455.52 428.84 363.89 525.01
Less : Current Liabilities and Provisions 157.15 207.36 211.44 195.35 206.86 139.53 120.81
Total Net Current Assets 418.45 430.38 310.64 260.18 221.98 224.37 404.20
Minority Interest 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
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 513.24 528.92 447.62 432.72 435.64 477.05 676.13
Note :
Book Value of Unquoted Investments 0.00 0.01 0.01 0.01 10.01 24.41 14.64
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 206.52 180.14 161.75 115.68 131.45 116.45 176.22
Number of Equity shares outstanding 3.49 3.48 3.46 3.44 3.44 3.44 3.44
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 17.46 17.39 17.30 17.19 17.19 17.19 17.19
Share Application Money 0.02 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 151.58 195.44 139.16 104.13 104.96 210.56 352.15
Loan Funds
Secured Loans 340.26 282.91 262.76 308.64 311.66 249.92 316.57
Unsecured Loans 0.00 30.14 26.02 0.42 0.00 0.00 0.00
Total 509.33 525.88 445.24 430.37 433.81 477.66 685.91
USES OF FUNDS
Fixed Assets
Gross Block 373.37 360.78 407.46 427.29 443.37 435.96 436.42
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 283.13 269.21 282.34 268.83 255.75 232.12 209.58
Net Block 90.23 91.56 125.12 158.46 187.62 203.84 226.85
Capital Work in Progress 0.90 2.48 2.19 0.19 0.19 4.78 5.46
Investments 28.90 28.91 32.18 32.18 42.18 56.58 48.85
Net Current Assets
Current Assets, Loans and Advances 543.77 601.69 485.05 416.97 391.91 330.20 488.49
Less : Current Liabilities and Provisions 154.48 198.75 199.31 177.43 188.09 117.74 83.74
Total Net Current Assets 389.29 402.93 285.74 239.54 203.82 212.46 404.76
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 509.33 525.88 445.24 430.37 433.81 477.66 685.91
Note :
Book Value of Unquoted Investments 28.90 28.91 32.18 32.18 42.18 56.58 48.85
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 205.18 178.78 160.27 113.79 130.41 115.43 147.14
Number of Equity shares outstanding 3.49 3.48 3.46 3.44 3.44 3.44 3.44
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 930.47 1,142.92 1,090.23 1,131.18 981.00 1,024.26 1,145.12
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 0.40 -3.54 -20.03 3.93 -20.07 5.12 33.74
Total Income 930.87 1,139.39 1,070.21 1,135.11 960.93 1,029.38 1,178.86
EXPENDITURE :
Raw Materials 481.37 597.00 561.06 567.72 526.37 571.50 623.31
Excise Duty 5.68 1.08 1.12 0.00 17.56 0.00 0.00
Power and Fuel Cost 20.93 22.54 23.28 23.27 23.37 20.63 22.96
Other Manufacturing Expenses 20.93 22.54 23.28 23.27 23.37 20.63 22.96
Employee Cost 303.15 345.79 370.45 332.67 356.72 332.45 344.19
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 832.05 988.95 979.19 946.93 947.40 945.20 1,013.41
Profit before Interest, Depreciation and Tax 445.27 436.11 494.32 510.72 524.77 521.99 517.54
Interest and Financial Charges 36.41 39.77 46.88 40.00 37.61 39.49 36.39
Profit before Depreciation and Tax 408.86 396.34 447.44 470.71 487.16 482.50 481.15
Depreciation 18.06 22.18 33.21 27.29 34.09 36.96 38.89
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax -44.22 53.32 35.52 -3.73 -108.13 -131.63 -93.43
Tax 4.88 -8.02 0.83 2.97 1.31 0.75 -3.36
Profit After Tax -49.11 61.34 34.69 -6.70 -109.44 -132.38 -90.07
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. -49.11 61.34 34.69 -6.70 -109.44 -132.38 -90.07
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 -113.34 -64.24 -125.57 -158.83 -152.13 -42.69 89.69
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 0.00 0.01 0.01 0.01 10.01 24.41 14.64
Extraordinary Items 0.00 45.76 43.55 0.00 0.00 0.00 -5.31
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 914.61 1,122.70 1,070.12 1,111.86 969.56 1,002.07 1,135.84
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 308.43
Stock Adjustments 0.31 -2.92 -17.67 4.08 -20.23 6.06 33.82
Total Income 914.92 1,119.79 1,052.45 1,115.93 949.33 1,008.12 1,478.08
EXPENDITURE :
Raw Materials 482.56 598.32 563.88 569.23 526.40 572.99 624.08
Excise Duty 4.55 0.26 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 12.25 13.88 14.30 14.38 14.02 12.15 13.23
Other Manufacturing Expenses 12.25 13.88 14.30 14.38 14.02 12.15 321.65
Employee Cost 104.75 121.83 126.73 113.93 123.71 112.41 105.45
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 18.76
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 616.36 748.16 719.21 711.91 678.14 709.70 1,083.17
Profit before Interest, Depreciation and Tax 409.73 400.24 454.29 467.25 480.90 475.38 472.76
Interest and Financial Charges 36.36 39.46 46.83 39.96 37.53 39.42 36.34
Profit before Depreciation and Tax 373.37 360.78 407.46 427.29 443.37 435.96 436.42
Depreciation 17.22 20.46 29.92 24.85 30.97 33.02 35.14
Profit Before Tax -46.82 51.08 34.36 -6.81 -111.87 -133.35 -92.65
Tax 3.16 -9.59 0.00 0.40 0.01 -0.59 -4.57
Profit After Tax -49.98 60.67 34.36 -7.21 -111.88 -132.76 -88.08
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 -117.08 -67.10 -127.77 -160.99 -153.78 -41.90 90.86
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 28.90 28.91 32.18 32.18 42.18 56.58 48.85
Extraordinary Items 0.00 45.42 43.55 0.00 0.00 0.00 -5.31
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007 Mar 2006
Cash and Cash Equivalents at Beginning of the year 27.44 26.03 6.33 9.50 8.40 4.96 22.48
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items -131.63 -88.12 -3.88 4.40 60.45 78.85 68.96
Adjustments :
Depreciation 0.00 38.89 39.94 38.79 36.60 28.79 21.03
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -0.76 -1.15 -1.42 -2.08 -2.95 -1.70
P/L on Sales of Assets 0.00 0.21 -0.47 0.47 0.01 0.18 -0.05
P/L on Sales of Invest 0.00 -0.03 -0.19 -0.19 -19.15 -0.50 -2.15
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 23.65 -38.26 14.28 -28.70 -40.35 -16.56
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 9.28 3.03 -11.66 12.32 25.68 9.35
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 32.29 30.76 31.23 30.69 22.10 14.45
Direct Taxes Paid 0.00 -2.60 -3.59 -9.22 -9.78 -2.30 -0.90
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 -3.42 -5.05 33.92 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 -5.31 0.00 0.00 0.00 0.04 0.00
Net Cash from Operating Activities 111.54 85.23 82.40 75.72 13.42 41.67 3.23
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -36.53 -18.88 -26.93 -58.90 -116.64 -101.41
Sale of Fixed Assets 0.00 1.67 1.60 0.48 0.87 0.55 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 -22.54 -50.75 -26.98 -61.80 -92.58 -273.41
Sale of Investments 0.00 29.82 49.53 25.93 78.59 115.14 215.65
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.20 0.15 0.06 0.15 0.39 0.44
Dividend Received 0.00 -0.76 -1.15 -1.42 -2.08 -2.95 -1.70
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 -39.55 -26.62 -17.21 -26.03 -39.01 -90.18 -157.02
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 17.50 55.50 8.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 324.49 0.00 17.77 69.09 60.14 25.71
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 -4.02 -8.04 -5.88 -3.92
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -32.34 -30.77 -31.03 -30.69 -22.10 -14.45
Others -81.43 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -81.43 -57.20 -45.49 -52.85 21.81 51.95 142.45
Net Inc./(Dec.) in Cash and Cash Equivalent -9.44 1.41 19.70 -3.17 -3.78 3.44 -11.34
Cash and Cash Equivalents at End of the year 18.00 27.44 26.03 6.33 4.62 8.40 11.14
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 54.64 49.12 33.60 13.30 13.94 24.91 19.18
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items -46.82 51.08 34.36 -6.81 -111.87 -133.35 -87.08
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 35.14
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 -0.76
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.23
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 -0.03
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 33.04
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 1.45
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 32.29
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 -0.20
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 -3.42
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 -5.31
Net Cash from Operating Activities -4.17 84.43 69.31 36.86 -62.76 110.42 86.58
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -33.52
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 1.64
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 -22.54
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 29.82
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 0.20
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 -0.76
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 26.33 -83.30 -17.00 20.81 32.55 -39.96 -23.65
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 0.00 324.49
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 -32.34
Others -32.00 4.38 -36.79 -37.37 29.56 -81.43 3.42
Net Cash used in Financing Activities -32.00 4.38 -36.79 -37.37 29.56 -81.43 -57.20
Net Inc./(Dec.) in Cash and Cash Equivalent -9.84 5.52 15.52 20.30 -0.65 -10.97 5.74
Cash and Cash Equivalents at End of the year 44.80 54.64 49.12 33.60 13.30 13.94 24.91
No Data Found !!
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 290.38 237.45 260.69 237.25 308.66 198.01 182.72
Other Income 9.69 9.96 13.67 13.55 2.93 4.69 3.05
Stock Adjustment 11.04 -17.87 17.36 -0.19 37.69 -47.94 -6.39
Raw Material 138.04 136.51 127.07 125.37 132.46 143.63 103.93
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 85.42 83.79 85.38 26.26 24.78 29.81 24.55
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 44.99 48.70 41.40 94.73 91.40 88.88 81.88
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 10.90 -13.68 -10.52 -8.92 22.33 -16.38 -21.25
Interest 9.61 9.49 8.92 9.40 6.06 5.62 5.28
Gross Profit 10.98 -13.21 -5.77 -4.77 19.19 -17.30 -23.48
Depreciation 4.41 3.94 3.89 3.75 4.59 4.54 4.29
Taxation 0.00 -0.37 -0.38 -0.06 3.16 0.00 0.00
Net Profit / Loss 6.57 -16.79 -9.27 -8.45 11.44 -21.84 -27.77
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 17.48 17.48 17.47 17.47 17.46 17.46 17.46
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 1.88 -4.61 -2.45 -2.38 3.28 -6.27 -7.97
Diluted EPS 1.84 -4.61 -2.45 -2.38 3.24 -6.27 -7.97
EPS After Extra Ordinary Items
Basic EPS 1.88 -4.61 -2.45 -2.38 3.28 -6.27 -7.97
Diluted EPS 1.84 -4.61 -2.45 -2.38 3.24 -6.27 -7.97
Rs in Cr Dec 2018 Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012
Sales 1,031.87 930.47 1,142.92 1,090.23 1,131.18 981.00 1,024.26
Other Income 47.09 41.53 24.33 15.78 15.91 8.79 5.95
Stock Adjustment 10.08 0.40 -3.54 -20.03 3.93 -20.07 5.12
Raw Material 526.27 481.37 597.00 561.06 567.72 526.37 571.50
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 339.02 306.89 345.79 370.45 332.67 356.72 332.45
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 179.80 173.73 166.38 153.95 151.26 152.54 155.80
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -23.30 -31.92 37.30 24.80 75.60 -34.57 -40.61
Interest 37.45 36.41 31.90 15.40 40.00 37.61 39.49
Gross Profit -13.66 -26.80 29.74 25.18 51.50 -63.39 -74.15
Depreciation 16.46 18.30 22.18 33.21 27.29 34.09 36.96
Taxation 0.88 2.14 -8.02 0.83 2.97 0.60 1.09
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 -0.71 0.34
Net Profit / Loss -31.00 -47.24 61.34 34.69 -6.70 -109.44 -132.38
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 -31.00 -47.24 61.34 34.69 -6.70 -109.44 -132.38
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 17.48 17.46 17.39 17.30 17.19 17.19 17.19
EPS Before Extra Ordinary Items
Basic EPS -8.87 -13.54 17.68 10.05 -1.95 -31.84 -38.51
Diluted EPS -8.87 -13.54 17.37 9.97 -1.95 -31.84 -38.51
EPS After Extra Ordinary Items
Basic EPS -8.87 -13.54 17.68 10.05 -1.95 -31.84 -38.51
Diluted EPS -8.87 -13.54 17.37 9.97 -1.95 -31.84 -38.51
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 1.46 1.09 1.09 0.40
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 42.23 31.73 31.73 11.73
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,025.78 527.83 497.94 914.61 506.67 407.94 1,122.70
Other Income 46.88 19.65 27.23 13.11 7.62 5.49 20.38
Stock Adjustment 10.35 -6.82 17.17 0.31 -10.25 10.56 -2.92
Raw Material 526.99 274.55 252.44 482.56 276.09 206.47 598.32
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 281.51 169.20 111.64 104.75 54.60 50.16 121.83
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 229.16 93.69 136.13 348.15 180.28 167.87 368.14
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -22.22 -2.78 -19.44 -21.17 5.95 -27.12 37.32
Interest 37.42 19.10 18.32 21.54 11.68 9.86 31.58
Gross Profit -12.76 -2.23 -10.54 -29.60 1.89 -31.49 26.12
Depreciation 15.99 8.35 7.63 17.22 9.14 8.09 20.46
Taxation 0.00 -0.37 -0.45 3.16 3.16 0.00 -9.59
Net Profit / Loss -28.75 -10.21 -17.72 -49.98 -10.40 -39.58 60.67
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 17.48 17.48 17.47 17.46 17.46 17.46 17.39
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 -8.23 0.00 -4.83 -14.32 0.00 -11.35 17.48
Diluted EPS -8.23 0.00 -4.83 -14.07 0.00 -11.35 17.18
EPS After Extra Ordinary Items
Basic EPS -8.23 0.00 -4.83 -14.32 0.00 -11.35 17.48
Diluted EPS -8.23 0.00 -4.83 -14.07 0.00 -11.35 17.18