17 Jul 2018 | 9:07 PM
 

Indo Borax & Chemicals Ltd. Share Price Live (BSE)
0

BSE Code: 524342 | NSE Symbol:
481.00
0.85
(0.18 %)
17 Jul 2018 | 03:41 PM
Change company
  • Open (Rs)
    463.00
  • Prev. close (Rs.)
    480.15
  • High (Rs.)
    488.90
  • Low (Rs.)
    463.00
  • 52W H (Rs.)
    610.00
  • 52W L (Rs.)
    275.00
  • Volume
    115
  • MCap (Rs in Cr.)
    154.36

Indo Borax & Chemicals 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.) 24.82 28.76 42.24 31.36 33.38 20.83 21.47
Adjusted Cash EPS (Rs.) 29.40 32.66 45.84 33.61 35.33 22.18 22.80
Reported EPS (Rs.) 24.82 28.76 40.83 30.56 32.79 20.84 21.47
Reported Cash EPS (Rs.) 29.40 32.66 44.43 32.80 34.75 22.18 22.80
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 31.69 38.49 57.97 44.67 48.36 26.82 30.39
Book Value (Excl Rev Res) Per Share (Rs.) 31.69 38.49 57.97 44.67 48.36 26.82 30.39
Book Value (Incl Rev Res) Per Share (Rs.) 31.69 38.49 57.97 44.67 48.36 26.82 30.39
Net Operating Income Per Share (Rs.) 207.57 216.94 272.52 231.61 189.99 133.21 115.30
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 15.26 17.74 21.27 19.28 25.45 20.13 26.35
Gross Profit Margin (%) 13.06 15.94 19.94 18.31 24.42 19.12 25.20
Net Profit Margin (%) 11.95 13.25 14.98 13.19 16.79 14.94 18.62
Adjusted Cash Margin (%) 13.55 14.46 16.25 14.13 18.10 15.91 19.29
Adjusted Return On Net Worth (%) 8.43 10.59 17.28 15.45 19.42 14.79 17.64
Reported Return On Net Worth (%) 8.43 10.59 16.70 15.05 19.08 14.79 17.64
Return On long Term Funds (%) 12.22 15.72 24.65 22.52 27.83 20.48 24.35
LEVERAGE RATIOS
Long Term Debt / Equity 0.01 0.02 0.06 0.06 0.08 0.10 0.08
Total Debt/Equity 0.01 0.02 0.06 0.06 0.10 0.10 0.08
Owners fund as % of total Source 0.01 0.02 0.06 0.06 0.10 0.10 0.08
Fixed Assets Turnover Ratio 0.72 0.81 1.13 1.11 1.10 0.93 0.96
LIQUIDITY RATIOS
Current Ratio 3.08 5.06 7.42 4.94 4.07 4.44 5.35
Current Ratio (Inc. ST Loans) 2.91 5.06 7.42 4.94 3.31 4.44 5.35
Quick Ratio 2.27 2.39 3.84 2.13 1.84 2.18 2.93
Inventory Turnover Ratio 31.69 38.49 57.97 44.67 48.36 26.82 30.39
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 7.27 6.27 4.42 5.56 5.35 8.36 8.11
Dividend payout Ratio (Cash Profit) 6.14 5.52 4.06 5.18 5.05 7.86 7.64
Earning Retention Ratio 92.73 93.73 95.73 94.58 94.75 91.64 91.89
Cash Earnings Retention Ratio 93.86 94.48 96.07 94.94 95.04 92.14 92.36
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.14 0.14 0.32 0.38 0.51 0.62 0.41
Financial Charges Coverage Ratio 78.91 49.59 40.78 31.28 25.63 31.68 58.44
Fin. Charges Cov.Ratio (Post Tax) 57.62 35.22 27.87 21.20 17.62 22.30 41.06
COMPONENT RATIOS
Material Cost Component(% earnings) 58.51 53.10 46.31 45.82 54.43 56.56 54.10
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 0.72 0.81 1.13 1.11 1.10 0.93 0.96
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.) 153.89 149.94 138.29 150.20 152.17 153.38 148.26
EV / Net Sales (X) 2.31 2.15 1.58 1.96 2.30 3.31 3.69
EV / EBITDA (X) 11.70 9.87 6.39 8.93 8.16 13.35 12.81
MarketCap / Sales (X) 2.32 2.22 1.77 2.01 2.34 3.33 3.85
Retention Ratios (%) 92.73 93.73 95.58 94.44 94.65 91.64 91.89
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 2.32 2.22 1.77 2.08 2.53 3.61 4.17
Earning Yield (%) 0.05 0.06 0.08 0.06 0.07 0.04 0.04
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 25.87 28.54 38.70 29.34 32.80 20.84 21.48
Adjusted Cash EPS (Rs.) 30.44 32.42 42.28 31.56 34.71 22.13 22.77
Reported EPS (Rs.) 25.87 28.54 38.70 29.34 32.80 20.84 21.48
Reported Cash EPS (Rs.) 30.44 32.42 42.28 31.56 34.71 22.13 22.77
Dividend Per Share 1.50 1.50 1.50 1.50 1.50 1.50 1.50
Operating Profit Per Share (Rs.) 32.05 37.07 48.29 36.02 43.11 24.44 28.67
Book Value (Excl Rev Res) Per Share (Rs.) 32.05 37.07 48.29 36.02 43.11 24.44 28.67
Book Value (Incl Rev Res) Per Share (Rs.) 32.05 37.07 48.29 36.02 43.11 24.44 28.67
Net Operating Income Per Share (Rs.) 207.57 203.70 226.27 189.10 189.80 133.21 115.30
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 15.44 18.20 21.34 19.04 22.71 18.34 24.86
Gross Profit Margin (%) 13.24 16.29 19.76 17.87 21.70 17.37 23.73
Net Profit Margin (%) 12.46 14.01 17.10 14.70 16.51 14.81 18.00
Adjusted Cash Margin (%) 14.02 15.24 17.72 15.81 17.47 15.73 19.08
Adjusted Return On Net Worth (%) 8.86 10.65 16.05 14.54 19.08 14.79 17.64
Reported Return On Net Worth (%) 8.86 10.65 16.05 14.54 19.08 14.79 17.64
Return On long Term Funds (%) 12.65 15.76 23.62 21.88 28.92 21.76 25.76
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.01 0.00 0.00
Total Debt/Equity 0.00 0.00 0.00 0.00 0.03 0.00 0.00
Owners fund as % of total Source 0.00 0.00 0.00 0.00 0.03 0.00 0.00
Fixed Assets Turnover Ratio 0.74 0.80 1.01 0.97 1.19 1.01 1.03
LIQUIDITY RATIOS
Current Ratio 2.96 4.77 7.18 4.95 6.33 4.02 5.05
Current Ratio (Inc. ST Loans) 2.78 4.77 7.18 4.95 4.39 4.02 5.05
Quick Ratio 2.48 2.44 4.12 3.64 4.90 3.05 3.61
Inventory Turnover Ratio 32.05 37.07 48.29 36.02 43.11 24.44 28.67
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 5.79 5.25 3.87 4.95 4.57 7.19 6.98
Dividend payout Ratio (Cash Profit) 4.92 4.62 3.54 4.60 4.32 6.77 6.58
Earning Retention Ratio 94.21 94.75 96.13 95.05 95.43 92.81 93.02
Cash Earnings Retention Ratio 95.08 95.38 96.46 95.40 95.68 93.23 93.42
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.03 0.00 0.00 0.01 0.16 0.00 0.00
Financial Charges Coverage Ratio 3,403.98 834.83 678.86 205.66 105.19 1,289.37 64,965.52
Fin. Charges Cov.Ratio (Post Tax) 2,497.38 588.08 475.13 140.84 71.30 894.58 45,299.32
COMPONENT RATIOS
Material Cost Component(% earnings) 58.51 56.55 55.77 56.13 54.49 56.56 54.10
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 83.97 87.16 86.72 88.71 87.77 82.04 83.03
Long term assets / Total Assets 0.74 0.80 1.01 0.97 1.19 1.01 1.03
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.) 153.91 149.98 138.47 152.06 152.76 153.42 148.28
EV / Net Sales (X) 2.31 2.29 1.91 2.43 2.31 3.31 3.69
EV / EBITDA (X) 11.56 10.14 7.13 9.89 8.45 13.80 13.04
MarketCap / Sales (X) 2.32 2.36 2.13 2.47 2.34 3.33 3.85
Retention Ratios (%) 94.21 94.75 96.13 95.05 95.43 92.81 93.02
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 2.32 2.36 2.13 2.54 2.53 3.61 4.17
Earning Yield (%) 0.05 0.06 0.08 0.06 0.07 0.04 0.04
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 3.21 3.21 3.21 3.31 3.48 3.48 3.48
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Init. Contribution Settler 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Share Application Money 0.00 0.00 0.00 0.00 0.00 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 91.26 83.87 75.23 63.88 56.34 45.53 38.89
Loan Funds
Secured Loans 0.28 0.00 0.00 0.08 1.89 0.00 0.00
Unsecured Loans 1.07 1.51 4.64 4.10 4.36 4.79 3.27
Minority Interest 0.00 0.00 0.00 0.27 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 95.81 88.59 83.08 71.64 66.07 53.80 45.64
USES OF FUNDS
Fixed Assets
Gross Block 32.92 30.48 19.97 10.53 10.18 8.88 8.60
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 11.29 9.83 8.78 7.59 7.05 6.37 5.98
Net Block 21.62 20.66 11.19 2.94 3.13 2.51 2.62
Capital Work in Progress 0.00 1.80 1.51 0.65 0.00 0.00 0.00
Investments 54.65 31.72 13.76 34.77 22.21 20.62 8.48
Net Current Assets
Current Assets, Loans and Advances 28.92 42.91 65.44 41.73 54.01 39.59 42.48
Less : Current Liabilities and Provisions 9.38 8.48 8.82 8.45 13.29 8.92 7.94
Total Net Current Assets 19.54 34.42 56.62 33.28 40.72 30.68 34.55
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 95.81 88.59 83.08 71.64 66.07 53.80 45.64
Note :
Book Value of Unquoted Investments 53.76 30.70 12.62 33.51 1.56 19.11 1.38
Market Value of Quoted Investments 0.32 0.39 0.58 0.58 0.60 0.91 6.75
Contingent liabilities 20.97 0.02 0.02 0.02 0.10 0.09 0.08
Number of Equity shares outstanding 0.32 0.32 0.32 0.33 0.35 0.35 0.35
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 3.21 3.21 3.21 3.31 3.48 3.48 3.48
Share Application Money 0.00 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 90.45 82.73 74.15 63.48 56.34 45.53 38.89
Loan Funds
Secured Loans 0.28 0.00 0.00 0.08 1.89 0.00 0.00
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 93.93 85.94 77.36 66.87 61.71 49.02 42.37
USES OF FUNDS
Fixed Assets
Gross Block 32.55 30.12 19.60 10.45 10.10 8.80 8.53
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 11.23 9.76 8.72 7.54 7.01 6.34 5.97
Net Block 21.33 20.36 10.88 2.91 3.09 2.46 2.56
Capital Work in Progress 0.00 1.80 1.51 0.65 0.00 0.00 0.00
Investments 55.67 32.74 14.78 34.77 22.22 20.62 8.48
Net Current Assets
Current Assets, Loans and Advances 25.58 39.29 58.30 35.77 43.22 34.52 39.07
Less : Current Liabilities and Provisions 8.64 8.24 8.12 7.23 6.83 8.58 7.74
Total Net Current Assets 16.94 31.05 50.18 28.54 36.39 25.93 31.33
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 93.93 85.94 77.36 66.87 61.71 49.02 42.37
Note :
Book Value of Unquoted Investments 0.04 31.72 13.04 0.00 0.00 19.12 6.89
Market Value of Quoted Investments 0.31 0.39 0.54 0.58 0.60 0.91 1.13
Contingent liabilities 0.11 0.02 0.02 0.02 0.10 0.09 0.08
Number of Equity shares outstanding 0.32 0.32 0.32 0.33 0.35 0.35 0.35
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 66.61 69.62 87.45 76.69 66.07 46.37 40.14
Other Income 0.00 0.09 3.51 5.14 5.79 2.70 1.16
Stock Adjustments 2.02 2.14 6.73 5.35 -7.58 -3.69 -2.89
Total Income 68.63 71.85 97.69 87.18 64.28 45.38 38.41
EXPENDITURE :
Raw Materials 37.63 35.23 39.00 33.97 34.54 25.23 20.89
Excise Duty 8.26 8.04 8.68 7.56 0.00 0.00 4.10
Power and Fuel Cost 3.35 3.98 4.67 4.14 3.52 3.23 2.55
Other Manufacturing Expenses 3.35 4.07 8.18 9.28 9.31 5.93 3.72
Employee Cost 3.09 2.65 2.18 1.75 1.69 1.51 1.07
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 55.69 53.96 62.71 56.71 49.06 35.89 32.34
Profit before Interest, Depreciation and Tax 33.08 30.79 20.50 11.07 10.91 9.24 8.80
Interest and Financial Charges 0.17 0.31 0.53 0.54 0.73 0.36 0.20
Profit before Depreciation and Tax 32.92 30.48 19.97 10.53 10.18 8.88 8.60
Depreciation 1.47 1.25 1.16 0.74 0.68 0.47 0.46
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 11.51 13.63 19.50 15.27 17.24 10.66 10.92
Tax 3.55 4.40 6.40 5.16 5.83 3.40 3.44
Profit After Tax 7.96 9.23 13.10 10.12 11.42 7.25 7.47
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. 7.96 9.23 13.10 10.12 11.42 7.25 7.47
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 82.01 75.53 68.85 55.12 48.60 38.55 32.65
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.48 0.48 0.48 0.48 0.52 0.52 0.52
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 53.76 30.70 12.62 33.51 1.56 19.11 1.38
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 66.61 65.37 72.61 62.62 66.07 46.37 40.14
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 2.06 -1.16 -0.82 -0.18 0.39 0.08 -0.97
Total Income 68.66 64.21 71.79 62.43 66.46 46.45 39.16
EXPENDITURE :
Raw Materials 37.63 35.23 39.00 33.97 34.54 25.23 20.89
Excise Duty 8.26 8.04 8.68 0.00 0.00 0.00 0.00
Power and Fuel Cost 3.49 3.98 4.67 4.10 3.52 3.23 2.55
Other Manufacturing Expenses 3.49 3.98 4.67 4.10 3.52 3.23 2.55
Employee Cost 3.06 2.51 1.96 1.61 1.57 1.40 1.03
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 55.94 53.73 58.98 43.79 43.14 33.08 27.03
Profit before Interest, Depreciation and Tax 32.56 30.14 19.63 10.53 10.28 8.81 8.53
Interest and Financial Charges 0.00 0.02 0.03 0.07 0.17 0.01 0.00
Profit before Depreciation and Tax 32.55 30.12 19.60 10.45 10.10 8.80 8.53
Depreciation 1.47 1.24 1.15 0.73 0.67 0.45 0.45
Profit Before Tax 11.85 13.53 18.25 14.56 17.24 10.66 10.92
Tax 3.55 4.37 5.83 4.84 5.83 3.40 3.44
Profit After Tax 8.30 9.16 12.42 9.72 11.42 7.25 7.48
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 81.20 74.38 67.32 56.46 48.61 38.55 32.65
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.38 0.38 0.38 0.40 0.43 0.44 0.44
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 0.04 31.72 13.04 0.00 0.00 19.12 6.89
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010
Cash and Cash Equivalents at Beginning of the year 5.62 3.39 5.70
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 10.66 10.92 7.94
Adjustments :
Depreciation 0.00 0.00 0.47
Interest (Net) 0.00 0.00 -0.07
Dividend Received 0.00 0.00 -0.84
P/L on Sales of Assets 0.00 0.00 0.00
P/L on Sales of Invest 0.00 0.00 1.68
Prov. and W/O (Net) 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00
Others 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.97
Inventories 0.00 0.00 0.00
Trade Payables 0.00 0.00 -1.37
Loans and Advances 0.00 0.00 -11.80
Investments 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00
Others 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.07
Direct Taxes Paid 0.00 0.00 -3.63
Advance Tax Paid 0.00 0.00 0.00
Others 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00
Others 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00
Net Cash from Operating Activities 3.65 1.79 -3.66
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 -0.07
Sale of Fixed Assets 0.00 0.00 0.00
Capital WIP 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00
Investment Income 0.00 0.00 -0.84
Interest Received 0.00 0.00 0.00
Dividend Received 0.00 0.00 -0.84
Invest.In Subsidiaires 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00
Others 0.00 0.00 0.00
Net Cash used in Investing Activities -10.44 0.31 1.72
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 2.06
Proceed from Deposits 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00
Dividend Paid 0.00 0.00 -0.61
Shelter Assistance Reserve 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00
Others 1.58 0.60 0.00
Net Cash used in Financing Activities 1.58 0.60 -0.38
Net Inc./(Dec.) in Cash and Cash Equivalent -5.21 2.70 -2.31
Cash and Cash Equivalents at End of the year 0.42 6.09 3.39
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 0.00 15.50 1.88 0.80 0.38 5.61 0.12
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 0.00 13.53 18.25 14.56 17.24 10.66 10.92
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 0.00 12.33 -6.80 12.81 6.71 6.77 2.95
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 0.00 -23.27 22.30 -7.20 -7.58 -12.06 3.15
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 0.00 -0.59 -1.87 -4.54 1.28 0.07 -0.61
Net Cash used in Financing Activities 0.00 -0.59 -1.87 -4.54 1.28 0.07 -0.61
Net Inc./(Dec.) in Cash and Cash Equivalent 0.00 -11.54 13.62 1.08 0.41 -5.23 5.49
Cash and Cash Equivalents at End of the year 0.00 3.97 15.50 1.88 0.80 0.38 5.61
No Data Found !!
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Jun 2016
Sales 31.19 32.71 18.86 14.08 19.01 15.30 18.89
Other Income 0.99 0.67 0.92 0.81 1.04 0.74 0.57
Stock Adjustment -0.80 0.24 0.57 -0.83 0.67 0.86 2.24
Raw Material 19.36 21.06 9.96 8.70 10.56 8.02 9.84
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 1.55 0.88 0.80 0.76 0.96 0.72 0.65
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 4.79 4.66 3.68 3.40 3.92 3.05 3.30
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 6.28 5.87 3.84 2.06 2.90 2.65 2.85
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gross Profit 7.27 6.53 4.76 2.86 3.94 3.39 3.42
Depreciation 0.34 0.33 0.33 0.33 0.37 0.37 0.36
Taxation 2.47 2.13 1.53 0.84 0.96 0.92 1.01
Net Profit / Loss 4.47 4.08 2.89 1.69 2.61 2.10 2.05
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 3.21 3.21 3.21 3.21 3.21 3.21 3.21
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 13.92 12.70 9.02 5.26 8.13 6.55 6.40
Diluted EPS 13.92 12.70 9.02 5.26 8.13 6.55 6.40
EPS After Extra Ordinary Items
Basic EPS 13.92 12.70 9.02 5.26 8.13 6.55 6.40
Diluted EPS 13.92 12.70 9.02 5.26 8.13 6.55 6.40
Rs in Cr Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011
Sales 66.61 69.62 87.45 76.99 66.07 46.37 40.14
Other Income 2.98 2.84 3.03 2.03 1.82 2.15 0.89
Stock Adjustment 2.02 2.14 6.73 5.35 -7.58 -3.69 -2.89
Raw Material 37.63 35.23 39.00 33.97 34.54 25.23 20.89
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 3.09 2.65 2.18 1.75 1.69 1.51 1.07
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 13.70 17.25 20.93 20.83 20.59 13.98 10.48
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 10.17 12.35 18.60 15.09 16.83 9.34 10.58
Interest 0.17 0.31 0.53 0.54 0.73 0.36 0.20
Gross Profit 12.98 14.88 21.11 16.59 17.92 11.12 11.27
Depreciation 1.47 1.25 1.16 0.74 0.68 0.47 0.46
Taxation 3.55 4.40 6.40 5.38 5.62 3.40 3.44
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 -0.08 -0.20 0.00 0.00
Net Profit / Loss 7.96 9.23 13.55 10.39 11.42 7.25 7.47
Minority Interest 0.00 0.00 -0.45 -0.27 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 7.96 9.23 13.10 10.12 11.42 7.25 7.48
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 3.21 3.21 3.21 3.48 3.48 3.48 3.48
EPS Before Extra Ordinary Items
Basic EPS 24.82 28.76 40.63 29.84 32.79 20.84 21.47
Diluted EPS 24.82 28.76 40.63 29.84 32.79 20.84 21.47
EPS After Extra Ordinary Items
Basic EPS 24.82 28.76 40.63 29.84 32.79 20.84 21.47
Diluted EPS 24.82 28.76 40.63 29.84 32.79 20.84 21.47
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 0.14 0.17 0.19 0.20 0.20
Agg.Of Non PromotoHolding(%) 0.00 0.00 44.58 48.91 53.80 58.71 58.71
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 96.84 63.90 32.93 66.61 34.31 36.34 65.37
Other Income 3.39 1.66 1.73 3.03 1.78 1.25 2.90
Stock Adjustment -0.81 -0.55 -0.25 2.06 1.53 0.52 -1.16
Raw Material 59.08 40.42 18.66 37.63 18.57 19.06 35.23
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 5.42 2.43 1.56 3.06 1.68 1.38 2.51
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 15.10 9.45 7.07 13.58 6.97 10.64 16.89
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 18.05 12.15 5.90 10.29 5.55 4.74 11.90
Interest 0.01 0.00 0.00 0.00 0.00 0.00 0.02
Gross Profit 21.43 13.81 7.63 13.31 7.33 5.98 14.78
Depreciation 1.33 0.67 0.66 1.47 0.74 0.73 1.24
Taxation 6.97 4.60 2.38 3.55 1.88 1.67 4.37
Net Profit / Loss 13.13 8.54 4.58 8.30 4.71 3.59 9.16
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 3.21 3.21 3.21 3.21 3.21 3.21 3.21
Equity Dividend Rate 15.00 0.00 0.00 15.00 0.00 0.00 15.00
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 40.91 0.00 14.28 25.87 0.00 11.18 28.54
Diluted EPS 40.91 0.00 14.28 25.87 0.00 11.18 28.54
EPS After Extra Ordinary Items
Basic EPS 40.91 0.00 14.28 25.87 0.00 11.18 28.54
Diluted EPS 40.91 0.00 14.28 25.87 0.00 11.18 28.54