20 Oct 2017 | 11:20 AM
 

Healthcare Global Enterprises Ltd. Share Price Live (BSE)
0

BSE Code: 539787 | NSE Symbol: HCG
273.20
6.10
(2.29 %)
18 Oct 2017 | 03:47 PM
Change company
  • Open (Rs)
    272.05
  • Prev. close (Rs.)
    267.11
  • High (Rs.)
    274.36
  • Low (Rs.)
    267.40
  • 52W H (Rs.)
    301.00
  • 52W L (Rs.)
    211.90
  • Volume
    1125
  • MCap (Rs in Cr.)
    2,324.28

Healthcare Global Enterprises Ltd. Financial Information

Mar 2016 Mar 2015
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 1.35 1.32
Adjusted Cash EPS (Rs.) 6.58 6.93
Reported EPS (Rs.) 0.14 0.12
Reported Cash EPS (Rs.) 5.37 5.73
Dividend Per Share 0.00 0.00
Operating Profit Per Share (Rs.) 10.54 10.89
Book Value (Excl Rev Res) Per Share (Rs.) 10.54 10.89
Book Value (Incl Rev Res) Per Share (Rs.) 10.54 10.89
Net Operating Income Per Share (Rs.) 68.41 74.21
Free Reserves Per Share (Rs.) 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 15.40 14.67
Gross Profit Margin (%) 7.76 7.12
Net Profit Margin (%) 0.20 0.16
Adjusted Cash Margin (%) 9.55 9.25
Adjusted Return On Net Worth (%) 2.14 3.32
Reported Return On Net Worth (%) 0.22 0.29
Return On long Term Funds (%) 6.07 7.47
LEVERAGE RATIOS
Long Term Debt / Equity 0.49 1.01
Total Debt/Equity 0.50 1.11
Owners fund as % of total Source 0.50 1.11
Fixed Assets Turnover Ratio 0.80 0.00
LIQUIDITY RATIOS
Current Ratio 1.25 1.27
Current Ratio (Inc. ST Loans) 1.24 0.93
Quick Ratio 1.13 1.14
Inventory Turnover Ratio 10.54 10.89
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00
Earning Retention Ratio 100.00 100.00
Cash Earnings Retention Ratio 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 4.75 6.38
Financial Charges Coverage Ratio 2.48 2.37
Fin. Charges Cov.Ratio (Post Tax) 2.22 2.17
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00
Selling Cost Component 0.00 0.00
Exports as percent of Total Sales 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00
Long term assets / Total Assets 0.80 0.00
Bonus Component In Equity Capital (%) 41.87 50.90
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 2,271.88 2,269.67
EV / Net Sales (X) 3.90 4.37
EV / EBITDA (X) 24.40 28.00
MarketCap / Sales (X) 3.95 4.42
Retention Ratios (%) 0.00 0.00
Price / BV (X) 0.00 0.00
Price / Sales (X) 3.95 3.64
Earning Yield (%) 0.00 0.00
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 2.74 0.19 0.27 -5.22 -1.09 -0.68 0.65
Adjusted Cash EPS (Rs.) 7.71 4.59 4.92 -1.13 2.46 2.37 3.18
Reported EPS (Rs.) 2.74 -0.33 -0.34 -5.79 -1.09 -0.68 0.65
Reported Cash EPS (Rs.) 7.71 4.06 4.32 -1.70 2.46 2.37 3.18
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 9.92 7.93 8.07 2.42 5.97 5.40 4.93
Book Value (Excl Rev Res) Per Share (Rs.) 9.92 7.93 8.07 2.42 5.97 5.40 4.93
Book Value (Incl Rev Res) Per Share (Rs.) 9.92 7.93 8.07 2.42 5.97 5.40 4.93
Net Operating Income Per Share (Rs.) 62.86 55.27 60.04 51.15 44.47 34.05 29.84
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 15.77 14.34 13.43 4.73 13.43 15.86 16.53
Gross Profit Margin (%) 7.88 6.38 5.68 -3.25 5.45 6.91 8.02
Net Profit Margin (%) 4.36 -0.60 -0.56 -11.31 -2.45 -1.98 2.16
Adjusted Cash Margin (%) 12.10 8.25 8.11 -2.18 5.48 6.85 10.59
Adjusted Return On Net Worth (%) 4.25 0.30 0.69 -13.69 -2.52 -1.92 2.14
Reported Return On Net Worth (%) 4.25 -0.54 -0.87 -15.18 -2.52 -1.92 2.14
Return On long Term Funds (%) 7.63 4.98 5.43 -1.63 3.77 5.62 5.78
LEVERAGE RATIOS
Long Term Debt / Equity 0.18 0.26 0.91 0.85 0.72 0.48 0.49
Total Debt/Equity 0.25 0.26 1.02 0.92 0.85 0.72 0.58
Owners fund as % of total Source 0.25 0.26 1.02 0.92 0.85 0.72 0.58
Fixed Assets Turnover Ratio 0.80 0.78 0.80 0.68 0.66 0.65 0.76
LIQUIDITY RATIOS
Current Ratio 1.48 1.21 1.23 1.33 1.21 1.49 1.39
Current Ratio (Inc. ST Loans) 1.06 1.20 0.87 1.06 0.76 0.66 0.95
Quick Ratio 1.36 1.09 1.10 1.24 1.13 1.40 1.28
Inventory Turnover Ratio 9.92 7.93 8.07 2.42 5.97 5.40 4.93
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 100.00 100.00 100.00 100.00 100.00 100.00 100.00
Cash Earnings Retention Ratio 100.00 100.00 100.00 0.00 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.12 3.55 8.03 0.00 15.00 10.71 5.46
Financial Charges Coverage Ratio 6.34 2.05 1.93 0.71 1.67 1.70 2.51
Fin. Charges Cov.Ratio (Post Tax) 5.54 2.01 1.96 0.59 1.64 1.68 2.55
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 33.19
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 6.71 7.57 7.37 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 0.80 0.78 0.80 0.68 0.66 0.65 0.76
Bonus Component In Equity Capital (%) 41.56 41.87 50.90 52.20 53.26 60.10 66.83
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 2,222.69 2,279.06 2,283.85 2,281.88 2,291.75 2,282.73 2,292.78
EV / Net Sales (X) 4.13 4.85 5.44 6.54 7.86 11.31 14.41
EV / EBITDA (X) 24.10 32.36 37.60 113.94 54.98 64.58 83.77
MarketCap / Sales (X) 4.26 4.88 5.47 6.58 7.88 11.38 14.44
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) 4.29 4.88 4.50 5.28 6.20 7.93 9.05
Earning Yield (%) 0.01 0.00 0.00 -0.02 0.00 0.00 0.00
Rs in Cr Mar 2016 Mar 2015
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 85.08 69.98
Preference Share Capital 0.00 0.00
Init. Contribution Settler 0.00 0.00
Equity Share Application Money 0.00 0.85
Preference Share Application Money 0.00 0.00
Employee Stock Opiton 0.00 0.00
Reserves and Surplus 451.10 208.66
Loan Funds
Secured Loans 81.10 200.51
Unsecured Loans 184.85 109.00
Minority Interest 33.23 25.30
Policy Holders Funds 0.00 0.00
Group Share in Joint Venture 0.00 0.00
Total 835.36 614.29
USES OF FUNDS
Fixed Assets
Gross Block 785.93 713.34
Less : Revaluation Reserve 0.00 0.00
Less: Accum. Depreciation 218.38 184.85
Net Block 567.55 528.50
Capital Work in Progress 155.14 42.24
Investments 63.62 0.12
Net Current Assets
Current Assets, Loans and Advances 247.88 205.32
Less : Current Liabilities and Provisions 198.83 161.87
Total Net Current Assets 49.05 43.44
Minority Interest 0.00 0.00
Group Share in Joint Venture 0.00 0.00
Miscellaneous expenses not written 0.00 0.00
Total 835.36 614.29
Note :
Book Value of Unquoted Investments 0.12 0.12
Market Value of Quoted Investments 63.54 0.00
Contingent liabilities 154.86 193.26
Number of Equity shares outstanding 8.51 7.00
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 85.71 85.08 69.98 68.24 66.89 59.27 53.30
Share Application Money 0.00 0.00 0.85 0.58 0.58 0.00 7.39
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 466.37 439.22 200.83 191.92 216.90 148.61 107.37
Loan Funds
Secured Loans 84.11 19.94 185.02 139.68 160.97 89.35 80.36
Unsecured Loans 55.95 118.84 91.66 99.18 80.76 61.22 12.23
Total 692.14 663.08 548.35 499.60 526.10 358.46 260.66
USES OF FUNDS
Fixed Assets
Gross Block 482.71 635.37 560.18 488.59 454.60 351.33 253.85
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 65.62 190.99 155.40 117.42 92.08 65.06 47.20
Net Block 417.10 444.37 404.78 371.18 362.52 286.27 206.65
Capital Work in Progress 33.42 28.46 27.88 10.41 1.23 2.67 0.52
Investments 141.47 154.65 83.76 80.00 137.77 31.39 29.91
Net Current Assets
Current Assets, Loans and Advances 308.94 206.92 173.13 152.23 142.12 115.93 83.27
Less : Current Liabilities and Provisions 208.78 171.33 141.20 114.22 117.54 77.81 59.70
Total Net Current Assets 100.16 35.59 31.94 38.01 24.58 38.12 23.57
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 692.14 663.08 548.35 499.60 526.10 358.46 260.66
Note :
Book Value of Unquoted Investments 141.47 91.15 83.76 80.00 137.77 31.39 29.91
Market Value of Quoted Investments 0.00 3.51 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 324.70 171.99 195.71 175.94 61.80 47.70 49.18
Number of Equity shares outstanding 8.57 8.51 7.00 6.82 6.55 5.93 5.33
Rs in Cr Mar 2016 Mar 2015
INCOME :
Sales Turnover 581.98 519.38
Other Income 148.68 149.37
Stock Adjustments 0.89 -3.34
Total Income 731.55 665.41
EXPENDITURE :
Raw Materials 0.00 0.00
Excise Duty 0.00 0.00
Power and Fuel Cost 14.31 13.29
Other Manufacturing Expenses 162.99 162.66
Employee Cost 99.00 81.51
Selling and Administration Expenses 0.00 0.00
Miscellaneous Expenses 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00
Total Expenditures 276.31 257.46
Profit before Interest, Depreciation and Tax 823.51 747.57
Interest and Financial Charges 37.58 34.23
Profit before Depreciation and Tax 785.93 713.34
Depreciation 44.44 39.25
Minority Interest before PAT 0.00 0.00
Profit Before Tax 0.79 -0.85
Tax -0.43 -1.68
Profit After Tax 1.22 0.83
Minority Interest after PAT 0.00 0.00
Profit/Loss of Associate Company 0.00 0.00
Profit after Minority Interest and P/L of Assoc. Co. 1.22 0.83
Adjustment below Net Profit 0.00 0.00
P and L Balance brought forward 0.00 0.00
Appropriations -32.90 -34.47
P and L Bal. carried down 0.00 0.00
Equity Dividend 0.00 0.00
Preference Dividend 0.00 0.00
Corporate Dividend Tax 0.00 0.00
Equity Dividend (%) 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00
Book Value 0.12 0.12
Extraordinary Items -6.07 -4.56
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 538.78 470.21 420.15 349.10 291.42 201.83 159.07
Other Income 152.65 131.81 134.24 119.58 100.61 70.66 0.00
Stock Adjustments -3.17 1.59 -2.86 -1.91 -2.20 -1.24 -2.11
Total Income 688.26 603.61 551.53 466.77 389.83 271.25 156.96
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 12.90 12.05 11.21 9.08 7.64 5.16 4.08
Other Manufacturing Expenses 165.55 143.86 145.45 128.66 108.25 75.81 4.08
Employee Cost 96.56 83.80 68.95 61.43 46.30 31.54 25.85
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 275.02 239.70 225.61 199.18 162.20 112.51 34.00
Profit before Interest, Depreciation and Tax 497.27 669.67 591.71 516.83 479.60 372.16 264.77
Interest and Financial Charges 14.56 34.30 31.52 28.24 25.00 20.83 10.92
Profit before Depreciation and Tax 482.71 635.37 560.18 488.59 454.60 351.33 253.85
Depreciation 42.56 37.42 32.58 27.90 23.27 18.06 13.53
Profit Before Tax 35.12 -5.76 -7.61 -39.99 -6.58 -3.55 2.92
Tax 11.60 -2.91 -5.24 -0.49 0.58 0.45 -0.52
Profit After Tax 23.52 -2.84 -2.37 -39.50 -7.16 -4.00 3.44
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 -29.39 -48.47 -46.87 -44.50 -5.00 2.16 6.16
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 141.47 91.15 83.76 80.00 137.77 31.39 29.91
Extraordinary Items 0.00 -4.47 -4.25 -3.88 0.00 0.00 0.00
No Data Found !!
Rs in Cr Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010
Cash and Cash Equivalents at Beginning of the year 10.62 11.68 3.65 14.60 3.53 3.57 1.54
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items -5.76 -7.61 -39.99 -6.58 -3.55 2.92 -9.52
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 55.22 51.16 34.07 23.84 7.09 23.58 -1.89
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 -82.52 -73.89 -6.98 -180.75 -19.47 -20.22 -22.81
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 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 90.73 21.66 -19.12 145.95 22.71 -3.40 25.05
Net Cash used in Financing Activities 90.73 21.66 -19.12 145.95 22.71 -3.40 25.05
Net Inc./(Dec.) in Cash and Cash Equivalent 63.43 -1.06 7.97 -10.96 10.33 -0.04 0.36
Cash and Cash Equivalents at End of the year 74.04 10.62 11.62 3.65 13.86 3.53 1.90
Rs in Cr Jun 2017 Mar 2017 Dec 2016 Sep 2016 Jun 2016 Mar 2016 Dec 2015
Sales 191.10 182.43 176.15 173.98 167.55 153.75 142.79
Other Income 2.42 3.58 1.70 2.36 2.03 0.67 0.93
Stock Adjustment -8.76 0.97 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 43.14 41.60 41.19 38.28 35.83
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 35.16 30.12 32.03 30.98 28.79 26.44 25.04
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 80.96 77.36 74.98 76.00 73.94 63.07 60.07
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 29.50 29.97 26.00 25.40 23.63 25.96 21.85
Interest 6.96 6.91 5.11 5.76 5.22 10.60 9.20
Gross Profit 24.96 26.64 22.59 22.00 20.44 16.03 13.58
Depreciation 15.24 14.98 14.91 14.39 12.56 11.72 11.01
Taxation 3.64 3.57 2.64 2.71 2.87 -1.53 1.27
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 6.08 8.09 5.04 4.90 5.01 4.82 -1.03
Minority Interest 0.00 0.00 0.31 0.04 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 -0.03 -1.18 -0.67
Net P/L After Minority Interest and Share Of Associates 6.08 8.09 5.35 4.94 4.98 3.64 -1.70
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 85.71 85.71 85.08 85.08 85.08 85.08 73.48
EPS Before Extra Ordinary Items
Basic EPS 0.55 0.90 0.63 0.58 0.59 0.49 -0.23
Diluted EPS 0.55 0.90 0.62 0.58 0.58 0.49 -0.23
EPS After Extra Ordinary Items
Basic EPS 0.55 0.90 0.63 0.58 0.59 0.49 -0.23
Diluted EPS 0.55 0.90 0.62 0.58 0.58 0.49 -0.23
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 Jun 2017 Mar 2017 Dec 2016 Sep 2016 Jun 2016 Mar 2016 Dec 2015
Sales 133.77 132.77 136.07 136.27 133.67 125.92 116.99
Other Income 2.12 1.75 1.52 1.99 1.96 0.60 0.85
Stock Adjustment -3.84 0.95 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 37.30 37.13 36.62 33.96 33.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 26.31 23.50 25.35 24.72 22.99 22.48 21.30
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 50.89 48.81 52.12 53.01 53.78 48.51 45.93
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 18.25 22.03 21.30 21.41 20.28 20.97 16.76
Interest 4.65 4.43 3.43 3.33 3.37 9.82 8.43
Gross Profit 15.72 19.35 19.39 20.07 18.87 11.75 9.18
Depreciation 9.87 10.43 11.12 10.64 10.37 10.08 9.43
Taxation 2.04 2.72 2.76 3.31 2.81 -2.26 0.28
Net Profit / Loss 3.81 6.20 5.51 6.12 5.69 2.85 -1.19
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 85.71 85.71 85.08 85.08 85.08 85.08 73.48
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 0.45 0.82 0.65 0.72 0.67 0.39 -0.16
Diluted EPS 0.45 0.82 0.64 0.72 0.66 0.38 -0.16
EPS After Extra Ordinary Items
Basic EPS 0.45 0.82 0.65 0.72 0.67 0.39 -0.16
Diluted EPS 0.45 0.82 0.64 0.72 0.66 0.38 -0.16
Rs in Cr Sep 2016 Dec 2016 Mar 2016 Sep 2015 Dec 2015
Sales 341.53 581.98 296.54 285.44 519.38
Other Income 4.39 3.45 1.60 1.85 4.81
Stock Adjustment 0.00 0.00 0.00 0.00 0.00
Raw Material 82.79 149.57 74.11 75.46 146.03
Power And Fuel 0.00 0.00 0.00 0.00 0.00
Employee Expenses 59.77 99.01 51.48 47.53 81.51
Excise 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00
Other Expenses 149.94 243.74 123.14 120.60 215.59
Provisions Made 0.00 0.00 0.00 0.00 0.00
Operating Profit 49.03 89.66 47.81 41.85 76.25
Interest 10.98 37.58 19.80 17.78 34.24
Gross Profit 42.44 55.53 29.61 25.92 46.82
Depreciation 26.95 44.44 22.73 21.71 39.24
Taxation 5.58 -0.43 -0.26 -0.17 -1.68
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 9.91 5.45 3.79 1.66 4.70
Minority Interest 0.01 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 -4.21 -1.85 -2.36 -3.86
Net P/L After Minority Interest and Share Of Associates 9.92 1.24 1.94 -0.70 0.84
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00
Equity Capital 85.08 85.08 85.08 85.08 69.98
EPS Before Extra Ordinary Items
Basic EPS 1.17 0.17 0.00 0.00 0.12
Diluted EPS 1.16 0.17 0.00 0.00 0.11
EPS After Extra Ordinary Items
Basic EPS 1.17 0.17 0.00 0.00 0.12
Diluted EPS 1.16 0.17 0.00 0.00 0.11
Equity Dividend Rate 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
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00
Rs in Cr Dec 2017 Sep 2016 Dec 2016 Mar 2016 Sep 2015 Dec 2015 Dec 2014
Sales 538.78 269.94 470.21 242.91 227.30 420.15 349.10
Other Income 7.22 3.95 3.00 1.45 1.55 4.29 3.50
Stock Adjustment -3.17 0.00 0.00 0.00 0.00 -2.86 -1.91
Raw Material 0.00 73.75 133.39 66.96 66.43 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 96.56 47.71 83.80 43.78 40.02 68.95 61.43
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 207.72 106.79 185.59 94.44 91.15 163.37 153.47
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 85.02 41.69 67.43 37.73 29.70 56.45 16.53
Interest 14.56 6.70 34.30 18.25 16.05 31.52 28.24
Gross Profit 77.68 38.94 36.13 20.93 15.20 29.22 -8.21
Depreciation 42.56 21.01 37.42 19.51 17.91 32.58 27.90
Taxation 11.60 6.12 -2.91 -1.98 -0.93 -5.24 -0.49
Net Profit / Loss 23.52 11.81 -2.84 1.66 -4.50 -2.37 -39.50
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 85.71 85.08 85.08 85.08 85.08 69.98 68.24
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 2.86 1.39 -0.39 0.00 0.00 -0.34 -5.75
Diluted EPS 2.85 1.38 -0.39 0.00 0.00 -0.34 -5.75
EPS After Extra Ordinary Items
Basic EPS 2.86 1.39 -0.39 0.00 0.00 -0.34 -5.75
Diluted EPS 2.85 1.38 -0.39 0.00 0.00 -0.34 -5.75