24 Sep 2018 | 12:32 AM
 

Nitesh Estates Ltd. Share Price Live (BSE)
0

BSE Code: 533202 | NSE Symbol: NITESHEST
6.57
-0.35
(-5.05 %)
21 Sep 2018 | 03:41 PM
Change company
  • Open (Rs)
    6.81
  • Prev. close (Rs.)
    6.92
  • High (Rs.)
    7.15
  • Low (Rs.)
    6.31
  • 52W H (Rs.)
    23.50
  • 52W L (Rs.)
    6.19
  • Volume
    22340
  • MCap (Rs in Cr.)
    95.82

Nitesh Estates 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.) -17.57 -7.05 -3.46 2.18 1.61 -8.75 0.17
Adjusted Cash EPS (Rs.) -16.70 -6.09 -2.49 2.28 1.73 -8.62 0.29
Reported EPS (Rs.) -17.57 -7.05 -4.99 0.17 0.36 -9.74 0.02
Reported Cash EPS (Rs.) -16.70 -6.09 -4.01 0.26 0.48 -9.62 0.15
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) -9.22 -1.56 0.40 4.64 3.94 -3.29 0.03
Book Value (Excl Rev Res) Per Share (Rs.) -9.22 -1.56 0.40 4.64 3.94 -3.29 0.03
Book Value (Incl Rev Res) Per Share (Rs.) -9.22 -1.56 0.40 4.64 3.94 -3.29 0.03
Net Operating Income Per Share (Rs.) 2.49 13.24 17.38 20.30 20.40 5.68 7.97
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) -370.84 -11.75 2.27 22.85 19.28 -57.87 0.34
Gross Profit Margin (%) -405.71 -19.07 -3.31 22.39 18.71 -60.04 -1.23
Net Profit Margin (%) -706.78 -53.27 -28.68 0.82 1.76 -171.42 0.24
Adjusted Cash Margin (%) -434.40 -45.44 -13.92 11.10 8.39 -142.64 3.30
Adjusted Return On Net Worth (%) 0.00 -104.65 -21.32 9.55 7.22 -39.75 0.53
Reported Return On Net Worth (%) 0.00 -104.65 -30.70 0.72 1.60 -44.26 0.06
Return On long Term Funds (%) -55.10 -10.41 -0.11 18.56 16.34 -12.48 2.55
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 2.39 2.47 0.12 0.11 0.11 0.03
Total Debt/Equity 0.00 10.17 5.09 1.30 1.03 0.78 0.14
Owners fund as % of total Source 0.00 10.17 5.09 1.30 1.03 0.78 0.14
Fixed Assets Turnover Ratio 0.03 0.15 0.23 0.41 0.48 0.15 0.22
LIQUIDITY RATIOS
Current Ratio 1.46 1.91 3.00 2.20 1.82 1.77 2.52
Current Ratio (Inc. ST Loans) 0.53 0.57 0.87 0.83 0.89 1.00 1.85
Quick Ratio 0.74 1.45 2.46 1.67 1.22 1.18 2.09
Inventory Turnover Ratio -9.22 -1.56 0.40 4.64 3.94 -3.29 0.03
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 0.00 0.00 100.00 100.00 0.00 100.00
Cash Earnings Retention Ratio 0.00 0.00 0.00 100.00 100.00 0.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.00 12.94 13.30 0.00 14.61
Financial Charges Coverage Ratio -0.82 -0.30 0.27 2.42 2.05 -0.55 1.94
Fin. Charges Cov.Ratio (Post Tax) -0.74 -0.30 -0.18 1.13 1.23 -0.81 1.30
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 2.66
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 0.03 0.15 0.23 0.41 0.48 0.15 0.22
Bonus Component In Equity Capital (%) 0.00 43.06 43.06 44.32 43.06 43.06 43.06
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 89.85 90.13 57.19 68.28 59.86 68.39 76.05
EV / Net Sales (X) 2.48 0.47 0.23 0.24 0.20 0.83 0.65
EV / EBITDA (X) -0.78 -4.38 4.31 0.99 0.98 -1.60 5.44
MarketCap / Sales (X) 2.66 0.50 0.38 0.33 0.32 1.16 0.83
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 0.29 0.00 0.00 0.00
Price / Sales (X) 2.66 0.50 0.38 0.33 0.32 1.16 0.83
Earning Yield (%) -2.66 -1.07 -0.76 0.03 0.05 -1.48 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.) -6.56 -3.06 -1.46 1.39 0.53 -2.22 -0.31
Adjusted Cash EPS (Rs.) -6.53 -3.01 -1.37 1.47 0.64 -2.10 -0.19
Reported EPS (Rs.) -6.56 -3.06 -1.46 1.39 0.53 -2.22 -0.31
Reported Cash EPS (Rs.) -6.53 -3.01 -1.37 1.47 0.64 -2.10 -0.19
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) -5.20 -1.00 -0.31 2.65 1.13 -1.76 0.08
Book Value (Excl Rev Res) Per Share (Rs.) -5.20 -1.00 -0.31 2.65 1.13 -1.76 0.08
Book Value (Incl Rev Res) Per Share (Rs.) -5.20 -1.00 -0.31 2.65 1.13 -1.76 0.08
Net Operating Income Per Share (Rs.) 1.89 5.10 5.97 8.57 7.74 3.21 5.42
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) -275.34 -19.56 -5.17 30.93 14.63 -54.70 1.45
Gross Profit Margin (%) -276.97 -20.49 -6.68 29.99 13.22 -58.35 -0.84
Net Profit Margin (%) -347.20 -60.08 -24.52 16.18 6.71 -69.05 -5.76
Adjusted Cash Margin (%) -231.50 -58.98 -22.50 17.06 8.08 -62.02 -3.47
Adjusted Return On Net Worth (%) -28.00 -11.50 -4.93 4.45 1.77 -7.58 -0.99
Reported Return On Net Worth (%) -28.00 -11.50 -4.93 4.45 1.77 -7.58 -0.99
Return On long Term Funds (%) -18.36 -3.87 -0.89 8.32 3.87 -5.81 -0.11
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.03
Total Debt/Equity 1.46 0.75 0.59 0.43 0.27 0.25 0.12
Owners fund as % of total Source 1.46 0.75 0.59 0.43 0.27 0.25 0.12
Fixed Assets Turnover Ratio 0.04 0.11 0.13 0.21 0.21 0.09 0.16
LIQUIDITY RATIOS
Current Ratio 1.75 1.72 1.84 1.86 1.63 1.99 3.69
Current Ratio (Inc. ST Loans) 0.54 0.57 0.57 0.62 0.81 0.95 2.04
Quick Ratio 1.10 1.22 1.37 1.24 1.07 1.30 3.03
Inventory Turnover Ratio -5.20 -1.00 -0.31 2.65 1.13 -1.76 0.08
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 0.00 0.00
Cash Earnings Retention Ratio 0.00 0.00 0.00 100.00 100.00 0.00 0.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.00 9.19 12.74 0.00 0.00
Financial Charges Coverage Ratio -1.39 -0.48 -0.14 3.02 2.30 -6.26 0.19
Fin. Charges Cov.Ratio (Post Tax) -1.13 -0.47 -0.12 2.65 2.16 -7.31 0.58
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 2.37
Selling Cost Component 0.00 11.59 11.78 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 0.04 0.11 0.13 0.21 0.21 0.09 0.16
Bonus Component In Equity Capital (%) 0.00 43.06 43.06 43.06 43.06 43.06 43.06
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 92.05 94.26 77.70 93.47 91.15 86.79 92.59
EV / Net Sales (X) 3.34 1.27 0.89 0.75 0.81 1.85 1.17
EV / EBITDA (X) -1.48 -6.58 -30.21 2.39 4.95 -3.76 73.12
MarketCap / Sales (X) 3.49 1.30 1.10 0.77 0.85 2.05 1.22
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) 3.49 1.30 1.10 0.77 0.85 2.05 1.22
Earning Yield (%) -0.99 -0.46 -0.22 0.21 0.08 -0.34 -0.05
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 145.83 145.83 145.83 141.68 145.83 145.83 145.83
Preference Share Capital 0.00 0.00 0.00 4.15 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 -254.08 -47.53 91.04 181.99 180.33 175.08 317.14
Loan Funds
Secured Loans 1,327.78 999.38 1,191.90 417.26 300.80 213.43 62.27
Unsecured Loans 0.00 0.05 13.33 0.30 35.30 35.30 0.40
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 2.54
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 1,219.53 1,097.73 1,442.11 745.38 662.26 569.64 528.19
USES OF FUNDS
Fixed Assets
Gross Block 650.97 378.80 379.93 24.56 18.58 19.13 18.70
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.00 124.72 110.78 6.05 5.65 4.83 3.91
Net Block 650.97 254.08 269.15 18.51 12.94 14.30 14.79
Capital Work in Progress 0.00 167.62 60.42 58.10 50.48 50.62 39.03
Investments 43.18 88.71 104.85 112.15 125.23 76.38 58.87
Net Current Assets
Current Assets, Loans and Advances 1,660.48 1,234.32 1,510.99 1,021.75 1,053.62 986.00 689.14
Less : Current Liabilities and Provisions 1,135.10 647.00 503.30 465.14 580.01 557.65 273.64
Total Net Current Assets 525.38 587.32 1,007.69 556.61 473.61 428.34 415.50
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 1,219.53 1,097.73 1,442.11 745.38 662.26 569.64 528.19
Note :
Book Value of Unquoted Investments 0.00 88.71 104.85 112.15 125.23 76.38 58.87
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 0.00 394.57 352.43 202.89 453.16 296.74 241.20
Number of Equity shares outstanding 14.58 14.58 14.58 14.17 14.58 14.58 14.58
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 145.83 145.83 145.83 145.83 145.83 145.83 145.83
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 195.62 242.18 286.83 308.37 288.69 280.99 313.37
Loan Funds
Secured Loans 498.14 292.42 254.05 196.78 118.33 108.55 54.19
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 839.59 680.43 686.72 650.98 552.86 535.37 513.38
USES OF FUNDS
Fixed Assets
Gross Block 130.84 7.64 7.18 8.39 9.71 10.39 10.46
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 0.00 6.42 5.85 5.74 5.43 4.74 3.89
Net Block 130.84 1.22 1.32 2.65 4.28 5.65 6.57
Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 374.00 472.39 493.21 481.95 402.32 334.30 231.71
Net Current Assets
Current Assets, Loans and Advances 780.75 496.01 419.65 360.08 379.80 392.03 377.20
Less : Current Liabilities and Provisions 446.00 289.20 227.47 193.71 233.54 196.61 102.10
Total Net Current Assets 334.75 206.82 192.19 166.37 146.26 195.42 275.10
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 839.59 680.43 686.72 650.98 552.86 535.37 513.38
Note :
Book Value of Unquoted Investments 0.00 472.45 493.21 481.95 402.32 334.30 231.71
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 0.00 837.35 797.11 63.42 508.02 173.21 150.73
Number of Equity shares outstanding 14.58 14.58 14.58 14.58 14.58 14.58 14.58
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 36.25 193.13 253.51 287.60 297.57 82.87 116.23
Other Income 0.00 142.54 171.88 171.63 188.12 78.03 106.37
Stock Adjustments -25.81 0.00 0.00 0.00 0.00 0.00 -47.91
Total Income 10.44 335.66 425.39 459.23 485.69 160.90 174.68
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 3.10
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 5.28 1.33 1.07 0.92 0.83 0.49
Other Manufacturing Expenses 0.00 147.81 173.21 172.70 189.04 78.86 106.86
Employee Cost 30.04 33.63 30.24 22.18 17.65 18.55 16.43
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 30.04 186.72 204.78 195.95 207.61 98.24 126.89
Profit before Interest, Depreciation and Tax 790.80 447.12 429.63 52.98 48.30 96.50 25.91
Interest and Financial Charges 139.83 68.32 49.71 28.42 29.72 77.36 7.22
Profit before Depreciation and Tax 650.97 378.80 379.93 24.56 18.58 19.13 18.70
Depreciation 12.64 14.14 14.18 1.33 1.71 1.79 1.83
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax -267.08 -103.02 -72.82 10.39 11.05 -136.32 2.79
Tax -10.87 -0.14 -0.09 8.03 5.81 5.74 2.47
Profit After Tax -256.21 -102.88 -72.72 2.36 5.25 -142.06 0.31
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. -256.21 -102.88 -72.72 2.36 5.25 -142.06 0.31
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 -256.21 -292.44 -181.12 -105.49 -113.96 -138.05 6.92
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 88.71 104.85 112.15 125.23 76.38 58.87
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 -15.04 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 27.54 74.32 87.12 125.01 112.90 46.88 79.03
Other Income 0.00 58.83 62.33 68.34 69.85 48.00 66.11
Stock Adjustments 21.77 0.00 0.00 0.00 0.00 0.00 -28.81
Total Income 49.31 133.15 149.46 193.35 182.76 94.89 116.33
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 1.88
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 0.27 0.40 0.32 0.33 0.39 0.32
Other Manufacturing Expenses 0.00 59.11 62.73 68.66 70.19 48.39 66.43
Employee Cost 17.35 12.96 9.45 6.81 9.26 10.80 11.60
Selling and Administration Expenses 0.00 8.62 10.27 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 17.35 80.96 82.85 75.78 79.78 59.58 80.23
Profit before Interest, Depreciation and Tax 175.52 37.45 24.99 21.33 17.73 14.09 17.04
Interest and Financial Charges 44.68 29.81 17.82 12.94 8.01 3.69 6.58
Profit before Depreciation and Tax 130.84 7.64 7.18 8.39 9.71 10.39 10.46
Depreciation 0.45 0.69 1.32 1.18 1.58 1.71 1.81
Profit Before Tax -107.39 -44.84 -21.71 24.98 8.81 -28.50 -7.13
Tax -11.77 -0.19 -0.34 4.75 1.11 3.88 -2.57
Profit After Tax -95.62 -44.65 -21.36 20.23 7.70 -32.38 -4.56
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 -95.62 -70.40 -25.58 -7.82 -23.89 -31.60 1.01
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 0.00 472.45 493.21 481.95 402.32 334.30 231.71
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011
Cash and Cash Equivalents at Beginning of the year 6.58 7.58
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 4.93 15.68
Adjustments :
Depreciation 0.00 0.66
Interest (Net) 0.00 3.86
Dividend Received 0.00 -3.88
P/L on Sales of Assets 0.00 0.00
P/L on Sales of Invest 0.00 0.00
Prov. and W/O (Net) 0.00 0.00
P/L in Forex 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00
Others 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 -33.48
Inventories 0.00 0.00
Trade Payables 0.00 0.00
Loans and Advances 0.00 -89.28
Investments 0.00 0.00
Net Stock on Hire 0.00 0.00
Leased Assets Net of Sale 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00
Change in Borrowing 0.00 0.00
Change in Deposits 0.00 0.00
Others 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00
Direct Taxes Paid 0.00 -4.33
Advance Tax Paid 0.00 0.00
Others 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00
Premium on Lease of land 0.00 0.00
Payment Towards VRS 0.00 0.00
Prior Year's Taxation 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00
Others 0.00 0.00
Total Extraordinary Items 0.00 0.00
Net Cash from Operating Activities -33.51 -124.64
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -89.13
Sale of Fixed Assets 0.00 0.00
Capital WIP 0.00 0.00
Capital Subsidy Received 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 -1,044.28
Sale of Investments 0.00 1,035.13
Investment Income 0.00 -0.10
Interest Received 0.00 0.37
Dividend Received 0.00 -3.88
Invest.In Subsidiaires 0.00 0.00
Loans to Subsidiaires 0.00 0.00
Investment in Group Cos. 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00
Acquisition of Companies 0.00 0.00
Inter Corporate Deposits 0.00 0.00
Others 0.00 0.00
Net Cash used in Investing Activities 7.14 -98.00
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 16.72
Proceed from Bank Borrowings 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00
Proceed from Deposits 0.00 0.00
Share Application Money 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00
Loans from a Corporate Body 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00
On Redemption of Debenture 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00
Of the Short Term Borrowings 0.00 0.00
Of Financial Liabilities 0.00 0.00
Dividend Paid 0.00 0.00
Shelter Assistance Reserve 0.00 0.00
Interest Paid 0.00 -17.92
Others 39.04 -31.37
Net Cash used in Financing Activities 39.04 221.90
Net Inc./(Dec.) in Cash and Cash Equivalent 12.67 -0.75
Cash and Cash Equivalents at End of the year 0.14 6.83
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 8.54 2.76 1.13 8.24 2.82 0.99 1.77
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items -44.84 -21.71 24.98 8.81 -28.50 -7.13 2.89
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.66
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 -3.87
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 -1.76
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 -23.94
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 -26.79
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 3.68
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 -1.55
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 -48.56 0.00 -30.88 46.17 14.24 -10.17 -59.94
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -3.74
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 -972.95
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 963.80
Interest Received 0.00 0.00 0.00 0.00 0.00 0.00 0.37
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 -3.87
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 -214.65
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 -0.10
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 28.77 0.00 -34.01 -55.52 -59.98 -19.88 -227.27
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 15.32
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 -95.95
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 -3.74
Others 11.71 0.00 66.53 2.24 51.17 32.51 -31.37
Net Cash used in Financing Activities 11.71 0.00 66.53 2.24 51.17 32.51 286.67
Net Inc./(Dec.) in Cash and Cash Equivalent -8.08 5.78 1.64 -7.12 5.43 2.47 -0.53
Cash and Cash Equivalents at End of the year 0.46 8.54 2.76 1.13 8.24 3.46 1.24
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 14.30 -46.00 12.12 29.34 40.79 14.32 14.63
Other Income 0.34 13.06 2.98 2.49 1.29 0.37 0.58
Stock Adjustment -1,043.12 5.17 -9.06 585.37 -607.29 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 6.13 8.14 6.87 6.16 8.87 8.73 8.56
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 6.04 3.77
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 1,060.41 47.70 23.13 -555.59 651.16 26.25 16.06
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -9.12 -107.01 -8.82 -6.60 -11.95 -26.70 -13.76
Interest 32.35 50.21 32.64 29.51 27.47 16.28 20.23
Gross Profit -41.13 -144.16 -38.48 -33.62 -38.13 -42.61 -33.41
Depreciation 2.77 3.47 3.00 3.07 3.10 3.53 3.56
Taxation 0.27 -12.01 0.96 0.51 -0.28 -0.09 -1.05
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
Net Profit / Loss -44.17 -135.62 -42.44 -37.20 -40.95 -46.05 -35.92
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 9.31
Net P/L After Minority Interest and Share Of Associates -44.17 -135.62 -42.44 -37.20 -40.95 -46.05 -26.61
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 145.83 145.83 145.83 145.83 145.83 145.83 145.83
EPS Before Extra Ordinary Items
Basic EPS -3.03 -9.30 -2.91 -2.55 -2.81 -3.16 -1.82
Diluted EPS -3.03 -9.30 -2.91 -2.55 -2.81 -3.16 -1.82
EPS After Extra Ordinary Items
Basic EPS -3.03 -9.30 -2.91 -2.55 -2.81 -3.16 -1.82
Diluted EPS -3.03 -9.30 -2.91 -2.55 -2.81 -3.16 -1.82
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 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 2.97 3.34 3.47 5.73 15.00 1.47 1.62
Other Income 0.24 11.32 1.42 0.40 0.43 0.06 0.05
Stock Adjustment -454.32 20.35 -1.87 46.01 -42.72 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 3.83 4.66 4.14 3.14 5.41 3.54 3.10
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 4.03 1.04
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 459.75 35.94 6.17 -37.39 59.53 4.55 2.33
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -6.29 -57.61 -4.97 -6.03 -7.22 -10.65 -4.85
Interest 7.21 21.95 8.94 6.68 7.11 7.15 10.52
Gross Profit -13.26 -68.24 -12.49 -12.31 -13.90 -17.74 -15.32
Depreciation 0.05 0.13 0.10 0.10 0.12 0.20 0.18
Taxation 0.17 -11.29 0.12 0.12 -0.72 -0.10 0.03
Net Profit / Loss -13.48 -57.08 -12.71 -12.53 -13.30 -17.84 -15.53
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 145.83 145.83 145.83 145.83 145.83 145.83 145.83
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 -0.92 -3.91 -0.87 -0.86 -0.91 -1.22 -1.06
Diluted EPS -0.92 -3.91 -0.87 -0.86 -0.91 -1.22 -1.06
EPS After Extra Ordinary Items
Basic EPS -0.92 -3.91 -0.87 -0.86 -0.91 -1.22 -1.06
Diluted EPS -0.92 -3.91 -0.87 -0.86 -0.91 -1.22 -1.06
Rs in Cr Dec 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016 Mar 2016
Sales 36.25 70.13 193.13 28.95 164.18 253.51 155.61
Other Income 19.82 3.78 2.14 0.95 1.19 7.51 7.07
Stock Adjustment -25.81 -21.92 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 30.04 15.03 33.63 17.29 16.34 30.24 16.29
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 17.83 9.81 8.02 19.78 15.77
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 166.45 95.57 164.38 42.31 122.07 197.73 118.69
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -134.43 -18.55 -22.71 -40.46 17.75 5.76 4.86
Interest 139.83 56.98 68.32 36.51 31.81 49.71 30.19
Gross Profit -254.44 -71.75 -88.89 -76.02 -12.87 -36.44 -18.26
Depreciation 12.64 6.17 14.14 7.09 7.05 14.18 8.43
Taxation -10.87 0.23 -0.14 -1.14 1.00 -0.09 0.16
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
Net Profit / Loss -256.21 -78.15 -102.89 -81.97 -20.92 -50.53 -26.85
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 9.31 -9.31 -22.20 -11.23
Net P/L After Minority Interest and Share Of Associates -256.21 -78.15 -102.89 -72.66 -30.23 -72.73 -38.08
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 145.83 145.83 145.83 145.83 145.83 145.83 145.83
EPS Before Extra Ordinary Items
Basic EPS -17.57 -5.36 -7.06 0.00 -2.07 -4.99 0.00
Diluted EPS -17.57 -5.36 -7.06 0.00 -2.07 -4.99 0.00
EPS After Extra Ordinary Items
Basic EPS -17.57 -5.36 -7.06 0.00 -2.07 -4.99 0.00
Diluted EPS -17.57 -5.36 -7.06 0.00 -2.07 -4.99 0.00
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 7.80 7.80 7.80
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 53.48 53.48 53.48
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 27.54 6.81 20.73 74.27 3.09 71.18 86.34
Other Income 13.57 12.74 0.83 0.26 0.11 0.15 2.71
Stock Adjustment 21.77 18.48 3.29 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 17.35 8.80 8.55 12.96 6.64 6.32 9.45
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 8.62 5.07 3.55 10.27
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 64.25 42.11 22.14 67.27 6.88 60.39 71.90
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -75.83 -62.58 -13.25 -14.58 -15.50 0.92 -5.28
Interest 44.68 30.89 13.79 29.81 17.67 12.14 17.82
Gross Profit -106.94 -80.73 -26.21 -44.13 -33.06 -11.07 -20.39
Depreciation 0.45 0.23 0.22 0.69 0.38 0.31 1.32
Taxation -11.77 -11.17 -0.60 -0.19 -0.07 -0.12 -0.34
Net Profit / Loss -95.62 -69.79 -25.83 -44.63 -33.37 -11.26 -21.37
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 145.83 145.83 145.83 145.83 145.83 145.83 145.83
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 7.80 7.80
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 53.48 53.48
EPS Before Extra Ordinary Items
Basic EPS -6.56 0.00 -1.77 -3.06 0.00 -0.77 -1.47
Diluted EPS -6.56 0.00 -1.77 -3.06 0.00 -0.77 -1.47
EPS After Extra Ordinary Items
Basic EPS -6.56 0.00 -1.77 -3.06 0.00 -0.77 -1.47
Diluted EPS -6.56 0.00 -1.77 -3.06 0.00 -0.77 -1.47