18 Nov 2018 | 1:59 AM
 

Olectra Greentech Ltd. Share Price Live (BSE)
0

BSE Code: 532439 | NSE Symbol: OLECTRA
230.80
9.15
(4.13 %)
16 Nov 2018 | 04:01 PM
Change company
  • Open (Rs)
    213.30
  • Prev. close (Rs.)
    221.65
  • High (Rs.)
    235.70
  • Low (Rs.)
    213.30
  • 52W H (Rs.)
    275.25
  • 52W L (Rs.)
    133.81
  • Volume
    15299
  • MCap (Rs in Cr.)
    1,769.80

Olectra Greentech Ltd. Financial Information

Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 1.77 2.33 1.81 1.41 0.71 0.56 0.51
Adjusted Cash EPS (Rs.) 2.41 3.02 3.32 2.98 1.38 1.21 1.30
Reported EPS (Rs.) 1.77 2.33 1.61 1.37 0.59 0.56 0.53
Reported Cash EPS (Rs.) 2.41 3.02 3.12 2.93 1.25 1.20 1.31
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 2.77 5.57 5.10 4.63 3.05 2.61 2.46
Book Value (Excl Rev Res) Per Share (Rs.) 2.77 5.57 5.10 4.63 3.05 2.61 2.46
Book Value (Incl Rev Res) Per Share (Rs.) 2.77 5.57 5.10 4.63 3.05 2.61 2.46
Net Operating Income Per Share (Rs.) 32.18 29.07 25.76 25.54 22.26 19.42 16.57
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 8.61 19.17 19.80 18.11 13.68 13.42 14.82
Gross Profit Margin (%) 6.61 16.82 13.92 11.98 10.69 10.08 10.09
Net Profit Margin (%) 5.50 8.02 6.23 5.34 2.62 2.76 3.19
Adjusted Cash Margin (%) 7.17 10.25 12.66 11.48 6.12 6.02 7.67
Adjusted Return On Net Worth (%) 4.74 12.71 7.56 6.33 3.36 2.73 2.53
Reported Return On Net Worth (%) 4.74 12.71 6.72 6.12 2.78 2.70 2.61
Return On long Term Funds (%) 9.13 26.86 12.88 13.21 9.72 11.80 6.95
LEVERAGE RATIOS
Long Term Debt / Equity 0.05 0.06 0.32 0.16 0.25 0.08 0.42
Total Debt/Equity 0.39 0.96 0.58 0.49 0.58 0.51 0.52
Owners fund as % of total Source 0.39 0.96 0.58 0.49 0.58 0.51 0.52
Fixed Assets Turnover Ratio 0.81 0.79 0.73 0.77 0.69 0.63 0.50
LIQUIDITY RATIOS
Current Ratio 5.32 2.74 2.09 1.51 1.48 1.28 1.26
Current Ratio (Inc. ST Loans) 1.40 0.60 0.96 0.68 0.64 0.51 1.05
Quick Ratio 3.80 1.90 1.65 1.13 1.00 0.80 0.90
Inventory Turnover Ratio 2.77 5.57 5.10 4.63 3.05 2.61 2.46
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 0.00 43.87
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 0.00 17.71
Earning Retention Ratio 100.00 100.00 100.00 100.00 100.00 100.00 54.81
Cash Earnings Retention Ratio 100.00 100.00 100.00 100.00 100.00 100.00 82.08
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 5.98 5.86 4.15 3.70 8.95 8.73 8.09
Financial Charges Coverage Ratio 3.47 3.72 3.50 3.12 2.02 1.84 2.05
Fin. Charges Cov.Ratio (Post Tax) 2.98 2.90 2.96 2.83 1.78 1.68 1.97
COMPONENT RATIOS
Material Cost Component(% earnings) 97.99 64.07 60.71 63.65 67.42 72.33 63.40
Selling Cost Component 0.07 0.02 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 26.01 7.46 4.68 1.95 3.07
Import Comp. in Raw Mat. Consumed 0.00 0.00 47.07 29.95 52.71 38.06 47.65
Long term assets / Total Assets 0.81 0.79 0.73 0.77 0.69 0.63 0.50
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.) 1,743.74 1,755.01 1,756.47 1,756.77 1,760.01 1,761.41 1,760.91
EV / Net Sales (X) 10.80 16.73 18.90 19.06 21.91 25.14 29.45
EV / EBITDA (X) 82.08 82.33 87.30 97.45 150.57 149.73 175.07
MarketCap / Sales (X) 10.94 16.84 19.00 19.16 21.99 25.20 29.54
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00 56.13
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 7.16 7.92 8.94 9.02 10.34 11.86 13.90
Earning Yield (%) 0.01 0.01 0.01 0.01 0.00 0.00 0.00
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 1.77 2.33 1.81 1.41 0.71 0.56 0.51
Adjusted Cash EPS (Rs.) 2.41 3.02 3.32 2.97 1.37 1.21 1.30
Reported EPS (Rs.) 1.77 2.33 1.61 1.36 0.59 0.56 0.53
Reported Cash EPS (Rs.) 2.41 3.02 3.12 2.93 1.25 1.20 1.31
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.20
Operating Profit Per Share (Rs.) 2.77 5.57 5.10 4.63 3.05 2.61 2.46
Book Value (Excl Rev Res) Per Share (Rs.) 2.77 5.57 5.10 4.63 3.05 2.61 2.46
Book Value (Incl Rev Res) Per Share (Rs.) 2.77 5.57 5.10 4.63 3.05 2.61 2.46
Net Operating Income Per Share (Rs.) 32.18 29.07 25.76 25.54 22.26 19.42 16.57
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 8.61 19.17 19.80 18.11 13.68 13.42 14.82
Gross Profit Margin (%) 6.61 16.82 13.92 11.98 10.69 10.08 10.09
Net Profit Margin (%) 5.50 8.02 6.23 5.33 2.63 2.86 3.12
Adjusted Cash Margin (%) 7.17 10.25 12.66 11.48 6.11 6.02 7.66
Adjusted Return On Net Worth (%) 4.74 12.71 7.56 6.32 3.36 2.73 2.52
Reported Return On Net Worth (%) 4.74 12.71 6.72 6.11 2.78 2.70 2.60
Return On long Term Funds (%) 9.13 26.86 12.88 13.21 9.86 11.80 6.95
LEVERAGE RATIOS
Long Term Debt / Equity 0.05 0.06 0.32 0.16 0.24 0.08 0.42
Total Debt/Equity 0.39 0.96 0.58 0.49 0.56 0.50 0.50
Owners fund as % of total Source 0.39 0.96 0.58 0.49 0.56 0.50 0.50
Fixed Assets Turnover Ratio 0.81 0.79 0.73 0.77 0.70 0.64 0.50
LIQUIDITY RATIOS
Current Ratio 5.32 2.74 2.33 1.66 1.59 1.37 1.36
Current Ratio (Inc. ST Loans) 1.40 0.69 1.01 0.71 0.66 0.53 1.16
Quick Ratio 3.80 1.90 1.84 1.24 1.08 0.86 0.96
Inventory Turnover Ratio 2.77 5.57 5.10 4.63 3.05 2.61 2.46
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 0.00 37.87
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 0.00 15.25
Earning Retention Ratio 100.00 100.00 100.00 100.00 100.00 100.00 60.99
Cash Earnings Retention Ratio 100.00 100.00 100.00 100.00 100.00 100.00 84.56
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 5.98 5.86 4.15 3.70 8.68 8.42 7.81
Financial Charges Coverage Ratio 3.47 3.72 3.50 3.12 2.02 1.84 2.05
Fin. Charges Cov.Ratio (Post Tax) 2.98 2.90 2.96 2.83 1.78 1.68 1.96
COMPONENT RATIOS
Material Cost Component(% earnings) 97.99 64.07 60.71 63.65 67.42 72.33 63.40
Selling Cost Component 0.07 0.02 0.01 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.92 0.05 26.01 7.46 4.68 1.95 3.07
Import Comp. in Raw Mat. Consumed 0.00 0.00 47.07 29.95 52.71 38.06 47.65
Long term assets / Total Assets 0.81 0.79 0.73 0.77 0.70 0.64 0.50
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.) 1,743.74 1,755.01 1,756.47 1,756.77 1,760.01 1,761.42 1,760.91
EV / Net Sales (X) 10.80 16.73 18.90 19.06 21.91 25.14 29.45
EV / EBITDA (X) 82.08 82.33 87.30 97.45 150.57 149.73 175.07
MarketCap / Sales (X) 10.94 16.84 19.00 19.16 21.99 25.20 29.54
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00 62.13
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 7.16 7.92 8.94 9.02 10.34 11.86 13.90
Earning Yield (%) 0.01 0.01 0.01 0.01 0.00 0.00 0.00
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 20.07 14.43 14.43 14.43 14.43 14.43 14.43
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 10.81 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 167.46 51.80 71.77 65.98 61.74 59.61 58.70
Loan Funds
Secured Loans 72.42 63.74 22.43 27.01 26.73 27.75 30.99
Unsecured Loans 0.00 0.00 27.37 12.68 17.68 10.35 6.88
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 270.77 129.98 136.01 120.10 120.58 112.15 111.00
USES OF FUNDS
Fixed Assets
Gross Block 77.09 63.50 101.34 99.15 97.39 93.21 91.40
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 5.48 2.46 25.47 20.21 13.55 11.14 8.99
Net Block 71.61 61.03 75.86 78.94 83.84 82.07 82.42
Capital Work in Progress 6.49 10.83 18.82 18.79 18.76 20.13 19.26
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Current Assets
Current Assets, Loans and Advances 237.31 91.44 79.27 65.90 55.13 45.89 44.78
Less : Current Liabilities and Provisions 44.64 33.33 37.95 43.53 37.16 35.94 35.45
Total Net Current Assets 192.67 58.11 41.32 22.38 17.97 9.95 9.33
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 270.77 129.98 136.01 120.10 120.58 112.15 111.00
Note :
Book Value of Unquoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 86.14 61.26 52.02 42.00 30.70 27.38 20.03
Number of Equity shares outstanding 5.02 3.61 3.61 3.61 3.61 3.61 3.61
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 20.07 14.43 14.43 14.43 14.43 14.43 14.43
Share Application Money 10.81 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 167.47 51.80 71.77 65.97 61.73 59.61 58.69
Loan Funds
Secured Loans 62.69 39.41 22.43 27.01 26.73 27.75 30.99
Unsecured Loans 9.73 24.33 27.37 12.68 16.29 8.98 5.51
Total 270.77 129.98 136.01 120.10 119.19 110.78 109.62
USES OF FUNDS
Fixed Assets
Gross Block 77.09 63.50 101.27 98.96 97.21 93.02 91.22
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 5.48 2.46 25.41 20.05 13.41 11.02 8.88
Net Block 71.61 61.03 75.86 78.91 83.79 82.01 82.33
Capital Work in Progress 6.49 10.83 8.89 8.89 8.89 10.28 9.45
Investments 0.00 0.00 6.01 6.01 6.01 6.01 6.01
Net Current Assets
Current Assets, Loans and Advances 237.31 91.44 79.36 66.00 55.22 45.98 44.77
Less : Current Liabilities and Provisions 44.64 33.32 34.13 39.72 34.73 33.49 32.93
Total Net Current Assets 192.67 58.11 45.24 26.28 20.49 12.48 11.83
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 270.77 129.98 136.01 120.10 119.19 110.78 109.62
Note :
Book Value of Unquoted Investments 0.00 0.00 6.01 6.01 6.01 6.01 6.01
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 86.14 61.26 52.03 42.00 29.00 27.38 20.03
Number of Equity shares outstanding 5.02 3.61 3.61 3.61 3.61 3.61 3.61
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 161.49 104.88 92.96 92.15 80.32 70.07 59.78
Other Income 1.45 1.54 0.58 1.62 2.29 0.85 0.85
Stock Adjustments -46.99 -0.89 1.02 -0.22 -0.92 -4.21 0.25
Total Income 115.95 105.53 94.56 93.55 81.69 66.71 60.89
EXPENDITURE :
Raw Materials 157.84 66.80 56.08 58.35 49.96 33.56 33.16
Excise Duty 2.73 9.18 8.46 7.36 0.00 0.00 4.27
Power and Fuel Cost 3.06 2.90 2.61 2.59 2.52 2.07 1.29
Other Manufacturing Expenses 4.51 4.44 3.19 4.21 4.81 2.91 2.14
Employee Cost 15.74 10.01 9.15 8.32 6.40 6.38 6.04
Selling and Administration Expenses 0.12 0.02 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 184.00 93.36 79.50 80.84 63.69 44.93 46.90
Profit before Interest, Depreciation and Tax 83.22 69.22 107.08 104.93 103.18 99.59 96.31
Interest and Financial Charges 6.13 5.73 5.74 5.78 5.79 6.38 4.90
Profit before Depreciation and Tax 77.09 63.50 101.34 99.15 97.39 93.21 91.40
Depreciation 3.22 2.46 5.47 5.65 2.40 2.34 2.82
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 11.89 13.13 8.19 6.43 3.06 3.02 2.39
Tax 3.00 4.71 2.39 1.50 0.94 1.02 0.47
Profit After Tax 8.89 8.42 5.80 4.93 2.12 2.01 1.91
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. 8.89 8.42 5.80 4.93 2.12 2.01 1.91
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 2.65 -5.71 14.25 9.14 4.22 3.18 29.43
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 0.72
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 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items -0.53 -0.07 0.00 -0.17 -0.44 -0.02 0.06
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 161.49 104.88 92.96 92.15 80.32 70.07 59.78
Other Income 1.45 1.54 1.03 1.62 2.29 0.85 0.85
Stock Adjustments -46.99 -0.89 1.02 -0.22 -0.92 -4.21 0.25
Total Income 115.95 105.53 95.01 93.55 81.69 66.71 60.89
EXPENDITURE :
Raw Materials 157.84 66.80 56.08 58.35 49.96 33.56 33.16
Excise Duty 2.73 9.18 8.46 7.36 7.06 6.22 0.00
Power and Fuel Cost 3.06 2.90 2.16 2.59 2.52 2.07 1.29
Other Manufacturing Expenses 4.51 4.44 3.19 4.21 4.81 2.91 2.14
Employee Cost 15.74 10.01 9.15 8.32 6.40 6.38 6.04
Selling and Administration Expenses 0.12 0.02 0.01 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 184.00 93.36 79.06 80.84 70.75 51.15 42.63
Profit before Interest, Depreciation and Tax 83.22 69.22 107.02 104.75 102.99 99.40 96.12
Interest and Financial Charges 6.13 5.73 5.74 5.78 5.79 6.38 4.90
Profit before Depreciation and Tax 77.09 63.50 101.27 98.96 97.21 93.02 91.22
Depreciation 3.22 2.46 5.47 5.65 2.40 2.34 2.82
Profit Before Tax 11.89 13.13 8.19 6.43 3.06 3.02 2.39
Tax 3.00 4.71 2.39 1.51 0.95 1.02 0.48
Profit After Tax 8.89 8.42 5.80 4.92 2.12 2.01 1.91
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 2.65 -5.71 14.25 9.13 4.22 3.18 29.42
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 0.60
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 0.00 6.01 6.01 6.01 6.01 6.01
Extraordinary Items -0.53 -0.07 -0.72 -0.17 -0.44 -0.02 0.06
Rs in Cr Mar 2011 Mar 2008 Mar 2007 Mar 2006
Cash and Cash Equivalents at Beginning of the year 3.64 3.78 2.27 1.60
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 4.77 12.65 3.63 8.50
Adjustments :
Depreciation 0.00 2.52 2.56 2.42
Interest (Net) 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.22 0.22 0.22
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 -9.96 3.66 2.10
Inventories 0.00 0.00 0.00 0.00
Trade Payables 0.00 9.53 -2.87 -3.49
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 -1.00 13.19 -11.74
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 0.00 0.00 0.00
Direct Taxes Paid 0.00 -2.32 -1.39 -0.31
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 -0.13 0.15 -0.13
Net Cash from Operating Activities 12.49 7.35 16.12 -8.78
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -8.09 -2.04 -3.51
Sale of Fixed Assets 0.00 0.00 0.00 0.00
Capital WIP 0.00 -34.67 -16.27 -1.41
Capital Subsidy Received 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00
Sale of Investments 0.00 -0.15 0.00 2.86
Investment Income 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00
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 -12.15 -41.97 -17.50 4.68
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 -1.24 0.90 -1.20
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.02 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00
Share Application Money 0.00 33.00 0.00 2.43
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 2.60 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 -0.98 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00
Others -0.78 1.94 0.62 3.25
Net Cash used in Financing Activities -0.78 32.43 2.90 4.77
Net Inc./(Dec.) in Cash and Cash Equivalent -0.45 -2.18 1.52 0.66
Cash and Cash Equivalents at End of the year 3.19 1.60 3.78 2.27
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Cash and Cash Equivalents at Beginning of the year 0.57 0.30 9.19 5.95 4.54 6.23 2.98
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 11.89 13.13 8.19 6.43 3.06 3.02 2.33
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 -106.82 -8.66 0.00 3.14 -3.79 -2.53 18.03
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 -19.07 -5.99 0.00 5.21 0.30 1.79 -24.77
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 126.30 14.92 0.00 -5.11 4.93 -0.94 8.82
Net Cash used in Financing Activities 126.30 14.92 0.00 -5.11 4.93 -0.94 8.82
Net Inc./(Dec.) in Cash and Cash Equivalent 0.42 0.27 0.30 3.24 1.44 -1.68 2.07
Cash and Cash Equivalents at End of the year 0.98 0.57 9.49 9.19 5.99 4.54 5.05
Rs in Cr Dec 2017 Mar 2017 Mar 2009 Dec 2008 Sep 2008 Jun 2008
Sales 51.26 33.99 20.26 10.96 16.96 7.02
Other Income 0.88 0.31 0.28 0.11 0.49 0.21
Stock Adjustment -2.72 2.75 -0.50 -2.35 0.00 0.78
Raw Material 39.51 18.21 15.15 7.82 0.00 3.14
Power And Fuel 0.77 0.74 0.00 0.00 0.00 0.00
Employee Expenses 4.57 2.42 0.96 1.18 0.00 0.83
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 6.00 2.59 2.45 1.85 12.12 0.80
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 3.12 7.28 2.18 2.47 4.83 1.47
Interest 1.46 1.95 0.37 0.41 0.36 0.41
Gross Profit 2.55 5.64 2.10 2.17 4.97 1.27
Depreciation 1.47 -1.58 0.44 0.64 0.00 0.69
Taxation 0.42 2.81 2.04 0.11 0.86 0.00
Extra Ordinary Item 0.00 0.00 -0.30 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 0.66 5.37 -0.68 1.41 4.11 0.58
Minority Interest 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
Net P/L After Minority Interest and Share Of Associates 0.66 5.37 -0.68 1.41 4.11 0.58
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 14.43 14.43 14.41 14.41 8.41 8.41
EPS Before Extra Ordinary Items
Basic EPS 0.13 1.49 -0.11 0.39 0.00 0.28
Diluted EPS 0.13 1.49 -0.11 0.39 0.00 0.28
EPS After Extra Ordinary Items
Basic EPS 0.13 1.49 -0.19 0.39 0.00 0.28
Diluted EPS 0.13 1.49 -0.19 0.39 0.00 0.28
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 1.77 1.77 1.77 1.77
Agg.Of Non PromotoHolding(%) 0.00 0.00 49.17 49.17 84.25 84.25
Rs in Cr Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 70.74 33.29 47.71 51.26 40.30 22.22 33.99
Other Income 0.30 0.44 6.08 0.88 0.17 0.21 0.31
Stock Adjustment -14.69 -28.23 2.74 -2.72 -0.21 -0.86 2.75
Raw Material 72.13 52.13 28.58 39.51 29.20 14.61 18.21
Power And Fuel 0.85 1.02 0.76 0.77 0.81 0.72 0.74
Employee Expenses 7.07 5.61 5.87 4.57 2.86 2.43 2.53
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 6.78 4.05 7.78 6.00 2.77 1.39 1.51
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -1.41 -1.29 1.97 3.12 4.87 3.94 8.24
Interest 5.31 3.07 1.78 1.46 1.56 1.33 1.77
Gross Profit -6.43 -3.92 6.27 2.55 3.48 2.83 6.79
Depreciation 1.39 1.46 -1.17 1.47 1.54 1.39 1.35
Taxation -1.41 -1.44 1.72 0.42 0.63 0.23 2.64
Net Profit / Loss -6.41 -3.94 5.72 0.66 1.40 1.11 2.83
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 20.07 20.07 20.07 20.07 14.43 14.43 14.43
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 -1.28 -0.78 1.14 0.13 0.37 0.32 0.78
Diluted EPS -1.20 -0.74 1.14 0.13 0.37 0.32 0.78
EPS After Extra Ordinary Items
Basic EPS -1.28 -0.78 1.14 0.13 0.37 0.32 0.78
Diluted EPS -1.20 -0.74 1.14 0.13 0.37 0.32 0.78
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Dec 2016 Dec 2015 Dec 2014
Sales 161.49 98.97 62.52 104.88 92.96 92.15 80.32
Other Income 7.34 6.96 0.38 1.20 1.71 1.34 0.70
Stock Adjustment -1.06 0.02 -1.08 -0.89 1.02 -0.22 -0.92
Raw Material 111.90 68.10 43.81 66.80 56.08 58.35 49.96
Power And Fuel 3.06 1.53 1.53 2.90 0.00 0.00 0.00
Employee Expenses 15.74 10.45 5.29 10.01 9.15 8.32 6.40
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 4.49 4.88
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 17.94 13.78 4.16 6.96 8.30 10.17 5.02
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 13.91 5.09 8.81 19.10 18.41 11.04 10.99
Interest 6.13 3.24 2.89 5.73 5.74 5.78 5.79
Gross Profit 15.12 8.81 6.30 14.58 14.38 6.60 5.90
Depreciation 3.22 0.29 2.93 2.46 5.47 0.00 2.40
Taxation 3.00 2.14 0.86 3.70 2.39 1.50 0.94
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 -0.72 0.00 0.00
Net Profit / Loss 8.89 6.38 2.51 8.42 5.80 4.93 2.12
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 8.89 6.38 2.51 8.42 5.80 4.93 2.12
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 20.07 20.07 20.07 14.43 14.43 14.43 14.43
EPS Before Extra Ordinary Items
Basic EPS 2.07 0.00 0.00 2.33 1.61 1.37 0.59
Diluted EPS 1.96 0.00 0.00 2.33 1.61 1.37 0.59
EPS After Extra Ordinary Items
Basic EPS 2.07 0.00 0.00 2.33 1.61 1.37 0.59
Diluted EPS 1.96 0.00 0.00 2.33 1.61 1.37 0.59
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 104.03 161.49 98.97 62.52 104.88 57.34 47.55
Other Income 0.74 7.34 6.96 0.38 1.20 0.66 0.55
Stock Adjustment -42.92 -1.06 0.02 -1.08 -0.89 0.65 -1.54
Raw Material 124.26 111.90 68.10 43.81 66.80 34.96 31.85
Power And Fuel 1.87 3.06 1.53 1.53 2.90 1.45 1.45
Employee Expenses 12.68 15.74 10.45 5.29 10.12 5.06 5.07
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 10.83 17.94 13.78 4.16 5.78 3.24 2.54
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -2.71 13.91 5.09 8.81 20.17 11.99 8.18
Interest 8.38 6.13 3.24 2.89 5.37 3.05 2.32
Gross Profit -10.34 15.12 8.81 6.30 16.00 9.60 6.40
Depreciation 2.85 3.22 0.29 2.93 5.39 2.71 2.68
Taxation -2.85 3.00 2.14 0.86 3.59 2.89 0.70
Net Profit / Loss -10.35 8.89 6.38 2.51 6.01 4.01 2.00
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 20.07 20.07 20.07 14.43 14.43 14.43 14.43
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 -2.06 2.07 0.00 0.70 1.67 0.00 0.56
Diluted EPS -1.94 1.96 0.00 0.70 1.67 0.00 0.56
EPS After Extra Ordinary Items
Basic EPS -2.06 2.07 0.00 0.70 1.67 0.00 0.56
Diluted EPS -1.94 1.96 0.00 0.70 1.67 0.00 0.56