20 Jul 2018 | 6:54 AM
 

Oswal Green Tech Ltd. Share Price Live (BSE)
0

BSE Code: 539290 | NSE Symbol: BINDALAGRO
17.65
-1.25
(-6.61 %)
19 Jul 2018 | 03:41 PM
Change company
  • Open (Rs)
    18.50
  • Prev. close (Rs.)
    18.90
  • High (Rs.)
    18.50
  • Low (Rs.)
    17.65
  • 52W H (Rs.)
    44.20
  • 52W L (Rs.)
    18.55
  • Volume
    20941
  • MCap (Rs in Cr.)
    453.27

Oswal Green Tech 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.) 3.59 1.82 1.70 2.90 3.15 4.23 2.26
Adjusted Cash EPS (Rs.) 3.68 1.91 1.82 2.96 3.22 4.32 2.32
Reported EPS (Rs.) 2.57 1.42 1.14 2.44 -0.03 3.08 3.20
Reported Cash EPS (Rs.) 2.66 1.52 1.25 2.50 0.03 3.17 3.26
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) -0.22 -0.20 1.22 3.18 4.16 5.58 2.91
Book Value (Excl Rev Res) Per Share (Rs.) -0.22 -0.20 1.22 3.18 4.16 5.58 2.91
Book Value (Incl Rev Res) Per Share (Rs.) -0.22 -0.20 1.22 3.18 4.16 5.58 2.91
Net Operating Income Per Share (Rs.) 0.90 15.33 2.29 4.21 6.16 19.06 7.57
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) -23.87 -1.28 53.29 75.51 67.51 29.26 38.46
Gross Profit Margin (%) -33.99 -1.89 48.08 74.09 66.46 28.78 37.63
Net Profit Margin (%) 283.68 9.28 49.64 58.12 -0.56 16.15 42.27
Adjusted Cash Margin (%) 90.08 10.62 52.97 52.18 51.82 22.62 29.04
Adjusted Return On Net Worth (%) 4.14 2.15 2.06 3.58 4.01 5.38 2.99
Reported Return On Net Worth (%) 2.96 1.68 1.38 3.02 -0.04 3.92 4.24
Return On long Term Funds (%) 3.32 2.77 2.73 5.66 5.27 7.01 4.33
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.00 0.00 0.00 0.06 0.09 0.14 0.05
Owners fund as % of total Source 0.00 0.00 0.00 0.06 0.09 0.14 0.05
Fixed Assets Turnover Ratio 0.01 0.18 0.03 0.05 0.07 0.23 0.10
LIQUIDITY RATIOS
Current Ratio 49.77 44.11 48.04 37.64 14.71 30.12 24.55
Current Ratio (Inc. ST Loans) 49.77 44.11 48.04 9.70 6.88 6.55 11.56
Quick Ratio 47.29 42.69 45.52 36.78 13.71 27.96 22.88
Inventory Turnover Ratio -0.22 -0.20 1.22 3.18 4.16 5.58 2.91
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 0.00 100.00 100.00
Cash Earnings Retention Ratio 100.00 100.00 100.00 100.00 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.00 1.77 2.12 2.49 1.60
Financial Charges Coverage Ratio 250.34 127.46 19.25 5.67 5.14 12.69 18.65
Fin. Charges Cov.Ratio (Post Tax) 225.02 80.37 11.23 4.05 1.04 8.19 19.25
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 1.58 0.00 0.00 63.72 47.44
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 53.23
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 0.01 0.18 0.03 0.05 0.07 0.23 0.10
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.) 445.32 451.76 114.97 240.88 255.08 233.63 131.43
EV / Net Sales (X) 19.17 1.15 1.96 2.23 1.61 0.48 0.68
EV / EBITDA (X) 5.84 7.22 1.90 2.02 2.36 1.63 1.53
MarketCap / Sales (X) 19.68 1.16 7.78 4.23 2.89 0.93 2.35
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) 19.68 1.16 7.78 4.23 2.89 0.93 2.35
Earning Yield (%) 0.14 0.08 0.06 0.14 0.00 0.17 0.18
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 3.59 1.90 1.61 2.91 3.17 4.23 2.26
Adjusted Cash EPS (Rs.) 3.68 1.99 1.73 2.97 3.23 4.32 2.32
Reported EPS (Rs.) 1.82 1.48 1.45 2.79 0.09 3.08 3.20
Reported Cash EPS (Rs.) 1.91 1.57 1.57 2.85 0.15 3.17 3.26
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) -0.22 2.13 1.22 3.18 4.18 5.58 2.91
Book Value (Excl Rev Res) Per Share (Rs.) -0.22 2.13 1.22 3.18 4.18 5.58 2.91
Book Value (Incl Rev Res) Per Share (Rs.) -0.22 2.13 1.22 3.18 4.18 5.58 2.91
Net Operating Income Per Share (Rs.) 0.90 17.60 2.29 4.21 6.16 19.06 7.57
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) -24.09 12.10 53.30 75.68 67.79 29.26 38.46
Gross Profit Margin (%) -34.21 11.57 48.09 74.26 66.74 28.78 37.63
Net Profit Margin (%) 201.15 8.38 63.48 49.13 1.38 16.15 42.27
Adjusted Cash Margin (%) 90.03 11.08 51.69 52.31 52.09 22.62 29.04
Adjusted Return On Net Worth (%) 4.14 2.25 1.94 3.57 4.03 5.38 2.99
Reported Return On Net Worth (%) 2.09 1.75 1.75 3.42 0.10 3.92 4.24
Return On long Term Funds (%) 3.31 2.87 2.59 5.64 5.29 7.01 4.33
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.00 0.00 0.00 0.06 0.09 0.14 0.05
Owners fund as % of total Source 0.00 0.00 0.00 0.06 0.09 0.14 0.05
Fixed Assets Turnover Ratio 0.01 0.21 0.03 0.05 0.07 0.23 0.10
LIQUIDITY RATIOS
Current Ratio 49.84 44.74 44.80 37.65 14.71 29.26 24.41
Current Ratio (Inc. ST Loans) 49.84 44.74 44.80 9.70 6.88 6.37 11.49
Quick Ratio 47.36 43.31 42.29 36.78 13.71 27.10 22.73
Inventory Turnover Ratio -0.22 2.13 1.22 3.18 4.18 5.58 2.91
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 100.00 100.00 100.00 100.00 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.00 1.77 2.11 2.49 1.60
Financial Charges Coverage Ratio 250.18 196.75 18.51 5.67 5.16 12.69 18.65
Fin. Charges Cov.Ratio (Post Tax) 162.09 123.79 13.82 4.47 1.18 8.19 19.25
COMPONENT RATIOS
Material Cost Component(% earnings) 0.39 0.00 1.58 0.00 0.00 63.72 47.44
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 1.61 0.00 0.00 0.00 53.23
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 0.01 0.21 0.03 0.05 0.07 0.23 0.10
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.) 445.67 221.74 115.30 240.88 255.10 284.54 131.51
EV / Net Sales (X) 19.19 0.49 1.96 2.23 1.61 0.58 0.68
EV / EBITDA (X) 5.85 3.43 1.98 2.02 2.35 1.98 1.54
MarketCap / Sales (X) 19.68 1.01 7.78 4.23 2.89 0.93 2.35
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) 19.68 1.01 7.78 4.23 2.89 0.93 2.35
Earning Yield (%) 0.10 0.08 0.08 0.16 0.00 0.17 0.18
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 256.81 256.81 256.81 256.81 256.81 256.81 256.81
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 1,968.51 1,908.30 1,849.82 1,821.97 1,759.77 1,758.24 1,678.43
Loan Funds
Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Unsecured Loans 0.00 0.00 0.00 135.00 175.00 276.50 95.35
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 2,225.32 2,165.11 2,106.63 2,213.78 2,191.58 2,291.55 2,030.59
USES OF FUNDS
Fixed Assets
Gross Block 129.17 129.54 149.82 152.45 35.43 42.06 144.65
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 4.44 2.21 22.44 22.04 20.87 21.57 120.67
Net Block 124.73 127.33 127.39 130.41 14.56 20.49 23.99
Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.36 2.64
Investments 137.88 151.62 84.06 365.82 71.26 31.44 32.00
Net Current Assets
Current Assets, Loans and Advances 2,002.95 1,929.92 1,935.48 1,764.43 2,259.35 2,316.14 2,055.70
Less : Current Liabilities and Provisions 40.25 43.75 40.29 46.88 153.59 76.89 83.73
Total Net Current Assets 1,962.70 1,886.17 1,895.19 1,717.55 2,105.76 2,239.25 1,971.96
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 2,225.32 2,165.11 2,106.63 2,213.78 2,191.58 2,291.55 2,030.59
Note :
Book Value of Unquoted Investments 90.82 23.88 45.02 42.48 27.02 7.00 7.00
Market Value of Quoted Investments 47.06 127.74 139.19 371.39 71.89 36.09 0.00
Contingent liabilities 232.68 249.07 218.90 237.38 232.06 218.33 244.89
Number of Equity shares outstanding 25.68 25.68 25.68 25.68 25.68 25.68 25.68
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 256.81 256.81 256.81 256.81 256.81 256.81 256.81
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 1,968.47 1,906.59 1,868.69 1,831.52 1,759.89 1,757.70 1,678.60
Loan Funds
Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Unsecured Loans 0.00 0.00 0.00 135.00 175.00 276.50 95.35
Total 2,225.28 2,163.40 2,125.50 2,223.33 2,191.70 2,291.01 2,030.76
USES OF FUNDS
Fixed Assets
Gross Block 127.95 150.37 149.82 152.45 35.43 42.06 144.65
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 4.44 23.04 22.44 22.04 20.87 21.57 120.67
Net Block 123.52 127.33 127.39 130.41 14.56 20.49 23.99
Capital Work in Progress 1.22 0.00 0.00 0.00 0.00 0.00 2.35
Investments 138.12 124.97 234.36 375.36 71.41 97.83 46.19
Net Current Assets
Current Assets, Loans and Advances 2,002.60 1,954.79 1,804.02 1,764.42 2,259.31 2,249.57 2,041.89
Less : Current Liabilities and Provisions 40.18 43.69 40.27 46.87 153.57 76.88 83.65
Total Net Current Assets 1,962.43 1,911.10 1,763.76 1,717.56 2,105.74 2,172.68 1,958.24
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 2,225.28 2,163.40 2,125.50 2,223.33 2,191.70 2,291.01 2,030.76
Note :
Book Value of Unquoted Investments 91.13 45.60 45.29 65.72 40.72 20.70 20.44
Market Value of Quoted Investments 47.06 127.74 139.19 371.39 71.89 36.09 0.00
Contingent liabilities 232.68 248.87 218.90 237.38 232.06 218.33 244.89
Number of Equity shares outstanding 25.68 25.68 25.68 25.68 25.68 25.68 25.68
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 23.23 393.61 58.75 108.03 158.19 489.59 194.47
Other Income 0.09 328.08 60.90 3.04 0.00 29.82 11.91
Stock Adjustments -0.09 39.12 -60.90 -3.04 26.50 -29.57 -11.85
Total Income 23.23 760.81 58.75 108.03 184.69 489.84 194.53
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 0.00 0.00 0.61 0.74 0.61 0.23 0.22
Other Manufacturing Expenses 0.09 328.08 61.51 3.77 0.61 30.05 12.13
Employee Cost 10.37 9.23 8.07 7.12 7.23 10.23 10.79
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 10.47 337.31 70.19 11.63 8.44 40.51 23.13
Profit before Interest, Depreciation and Tax 129.47 130.03 152.97 173.51 56.43 53.39 149.25
Interest and Financial Charges 0.30 0.49 3.15 21.06 21.00 11.33 4.59
Profit before Depreciation and Tax 129.17 129.54 149.82 152.45 35.43 42.06 144.65
Depreciation 2.35 2.39 3.06 1.54 1.66 2.33 1.61
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 47.22 49.57 39.98 84.98 3.49 100.62 103.63
Tax -18.66 13.02 10.82 22.19 4.38 21.52 21.41
Profit After Tax 65.89 36.55 29.17 62.79 -0.90 79.10 82.22
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. 65.89 36.55 29.17 62.79 -0.90 79.10 82.22
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 94.45 28.56 -54.11 -84.09 -156.42 -155.52 -234.62
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 90.82 23.88 45.02 42.48 27.02 7.00 7.00
Extraordinary Items -26.38 -10.08 -3.85 -2.27 -81.81 -28.17 24.19
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 23.23 451.90 58.75 108.03 158.19 489.59 194.47
Other Income 0.00 328.08 60.90 0.00 0.00 29.82 11.91
Stock Adjustments -0.09 39.12 -60.90 0.00 26.50 -29.57 -11.85
Total Income 23.13 819.09 58.75 108.03 184.69 489.84 194.53
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 0.51 0.56 0.61 0.74 0.61 0.23 0.22
Other Manufacturing Expenses 0.51 328.64 61.51 0.74 0.61 30.05 12.13
Employee Cost 10.37 9.65 8.07 7.12 7.23 10.23 10.79
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 11.39 338.86 70.19 8.59 8.44 40.51 23.13
Profit before Interest, Depreciation and Tax 128.26 150.69 152.97 173.51 56.43 53.39 149.25
Interest and Financial Charges 0.30 0.33 3.15 21.06 21.00 11.33 4.59
Profit before Depreciation and Tax 127.95 150.37 149.82 152.45 35.43 42.06 144.65
Depreciation 2.35 2.39 3.06 1.54 1.66 2.33 1.61
Profit Before Tax 28.06 50.91 48.12 93.81 6.58 100.62 103.63
Tax -18.66 13.02 10.82 22.19 4.38 21.52 21.41
Profit After Tax 46.72 37.90 37.30 71.63 2.20 79.10 82.22
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 93.27 -6.63 -44.53 -81.70 -153.33 -155.52 -234.62
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 91.13 45.60 45.29 65.72 40.72 20.70 20.44
Extraordinary Items -45.49 -10.84 -3.85 -3.16 -79.15 -28.17 24.19
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007
Cash and Cash Equivalents at Beginning of the year 174.95 160.79 192.54 222.65 641.24 1,283.62
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 100.62 103.63 -11.77 27.28 276.31 97.55
Adjustments :
Depreciation 0.00 0.00 1.40 1.38 2.28 1.84
Interest (Net) 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
P/L on Sales of Assets 0.00 0.00 0.00 0.00 -0.04 -0.01
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 40.00 -9.38 -3.06
P/L in Forex 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
Others 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
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 539.92 58.65 -48.28 81.51
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 -1.60 -25.02 -29.87 13.22
Loans and Advances 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
Net Stock on Hire 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
Trade Bill(s) Purchased 0.00 0.00 0.00 -177.38 -461.29 -533.72
Change in Borrowing 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
Others 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
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.65 0.20 1.62 0.23
Direct Taxes Paid 0.00 0.00 2.98 -17.96 -22.01 -0.17
Advance Tax Paid 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
Total Adjustments(Cash Generated from/(used in) Operations 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
Extraordinary Items :
Excess Depreciation W/b 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
Payment Towards VRS 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
Gain on Forex Exch. Transactions 0.00 0.00 0.90 -0.12 0.11 0.04
Others 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
Net Cash from Operating Activities -88.42 -426.12 561.12 -75.42 -362.26 -408.09
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 -2.94 -0.44 -0.84 -2.26
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.03
Capital WIP 0.00 0.00 0.00 0.00 0.08 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 -590.33 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 127.36 -127.36 13.40
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 1.23 2.25 0.63 0.23
Dividend Received 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
Loans to Subsidiaires 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
Issue of Shares on Acquisition of Cos. 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
Acquisition of Companies 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
Others 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -1.88 597.45 -592.04 129.17 -127.50 11.40
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
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 -87.48 88.32 -19.46
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 2.11 0.00 0.00 0.00
Proceed from Deposits 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
Cash/Capital Investment Subsidy 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
Payments :
Share Application Money Refund 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
Of the Long Tem Borrowings 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
Of Financial Liabilities 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
Shelter Assistance Reserve 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
Others -11.89 -6.42 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -11.89 -6.42 -0.83 -83.86 71.17 -245.70
Net Inc./(Dec.) in Cash and Cash Equivalent -102.19 164.90 -31.75 -30.11 -418.59 -642.38
Cash and Cash Equivalents at End of the year 72.76 325.69 160.79 192.54 222.65 641.24
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 2.00 101.31 21.66 21.45 21.85 174.87 17.11
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 28.06 61.84 52.07 96.91 6.58 100.62 103.63
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 54.82 -240.90 31.82 374.49 -113.39 -86.41 -433.51
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 -50.35 141.92 190.33 -313.30 134.71 -54.00 597.53
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 -0.10 -0.33 -142.49 -60.98 -21.71 -12.61 -6.26
Net Cash used in Financing Activities -0.10 -0.33 -142.49 -60.98 -21.71 -12.61 -6.26
Net Inc./(Dec.) in Cash and Cash Equivalent 4.37 -99.31 79.65 0.21 -0.40 -153.02 157.76
Cash and Cash Equivalents at End of the year 6.38 2.00 101.31 21.66 21.45 21.85 174.87
No Data Found !!
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 5.11 5.13 5.05 4.90 4.75 24.72 26.52
Other Income 21.46 20.87 20.87 19.94 21.07 1.11 1.57
Stock Adjustment -0.30 0.00 0.00 0.00 0.00 0.00 -0.09
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 3.07 3.33 3.30 2.85 2.33 3.02 2.76
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 6.29 4.27 4.45 3.00 4.45 3.09 4.16
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -4.25 -2.47 -2.70 -0.95 -2.03 18.62 19.60
Interest -0.19 0.18 0.07 0.05 0.23 0.03 0.04
Gross Profit 17.40 18.22 18.10 18.94 18.82 19.70 21.13
Depreciation 0.48 0.50 0.50 0.48 0.58 0.59 0.59
Taxation 8.64 6.19 6.21 6.41 7.34 6.50 5.94
Net Profit / Loss 8.27 11.53 11.39 12.05 10.90 11.11 10.12
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 256.81 256.81 256.81 256.81 256.81 256.81 256.81
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 0.32 0.45 0.44 0.47 0.42 0.43 0.39
Diluted EPS 0.32 0.45 0.44 0.47 0.42 0.43 0.39
EPS After Extra Ordinary Items
Basic EPS 0.32 0.45 0.44 0.47 0.42 0.43 0.39
Diluted EPS 0.32 0.45 0.44 0.47 0.42 0.43 0.39
Rs in Cr Dec 2018 Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012
Sales 20.19 23.23 451.90 58.75 108.03 158.19 489.59
Other Income 83.14 81.80 9.86 29.31 37.74 1.16 0.43
Stock Adjustment -0.30 -0.09 39.12 -60.90 0.00 26.50 0.25
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 12.40 10.37 9.65 8.07 7.12 7.23 10.23
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 19.19 18.40 20.38 18.44 19.33 17.66 25.10
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -11.40 -5.55 54.68 31.31 81.58 106.80 142.01
Interest 0.26 0.30 0.33 3.15 21.06 21.00 11.33
Gross Profit 71.48 75.95 64.21 57.47 98.26 86.96 131.11
Depreciation 1.97 2.35 2.39 3.06 1.54 1.66 2.33
Taxation 27.45 -18.66 13.02 10.75 22.19 4.12 21.52
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 -0.08 -0.17 0.06 -0.26 0.00
Net Profit / Loss 42.06 65.89 37.88 39.64 72.33 -0.90 79.10
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 -10.48 -9.54 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 42.06 65.89 37.88 29.17 62.79 -0.90 79.10
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 256.81 256.81 256.81 256.81 256.81 256.81 256.81
EPS Before Extra Ordinary Items
Basic EPS 1.64 2.57 1.47 1.14 2.44 -0.03 3.08
Diluted EPS 1.64 2.57 1.47 1.14 2.44 -0.03 3.08
EPS After Extra Ordinary Items
Basic EPS 1.64 2.57 1.47 1.14 2.44 -0.03 3.08
Diluted EPS 1.64 2.57 1.47 1.14 2.44 -0.03 3.08
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 9.16 9.16 9.16 9.16
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 35.67 35.67 35.67 35.67
Rs in Cr Dec 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016 Mar 2016
Sales 20.19 9.95 23.23 29.47 49.85 451.90 90.67
Other Income 83.14 40.81 81.80 22.19 3.52 9.86 4.02
Stock Adjustment -0.30 0.00 -0.09 0.00 -0.09 39.12 39.71
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 12.40 6.00 10.37 5.34 5.00 9.65 5.11
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 18.01 7.45 18.45 7.54 8.42 20.36 12.23
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -10.22 -3.50 -5.60 16.59 36.43 54.70 29.97
Interest 0.26 0.27 0.30 0.25 0.08 0.33 0.24
Gross Profit 72.66 37.04 75.90 38.52 39.87 64.23 33.75
Depreciation 1.97 0.98 2.35 1.17 1.18 2.39 1.20
Taxation 27.45 12.62 -18.66 13.85 -32.51 13.02 6.75
Net Profit / Loss 43.24 23.43 46.72 22.01 63.20 37.90 16.38
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 -0.08 -0.08
Equity Capital 256.81 256.81 256.81 256.81 256.81 256.81 256.81
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 1.68 0.91 1.82 0.00 2.46 1.48 0.00
Diluted EPS 1.68 0.91 1.82 0.00 2.46 1.48 0.00
EPS After Extra Ordinary Items
Basic EPS 1.68 0.91 1.82 0.00 2.46 1.48 0.00
Diluted EPS 1.68 0.91 1.82 0.00 2.46 1.48 0.00