18 Nov 2018 | 10:23 AM
 

Precision Wires India Ltd. Share Price Live (BSE)
0

BSE Code: 523539 | NSE Symbol: PRECWIRE
217.50
-13.80
(-5.96 %)
16 Nov 2018 | 04:01 PM
Change company
  • Open (Rs)
    232.00
  • Prev. close (Rs.)
    231.30
  • High (Rs.)
    232.00
  • Low (Rs.)
    217.50
  • 52W H (Rs.)
    345.00
  • 52W L (Rs.)
    185.10
  • Volume
    4181
  • MCap (Rs in Cr.)
    503.02

Precision Wires India Ltd. Financial Information

Mar 2016 Mar 2015
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 7.36 8.74
Adjusted Cash EPS (Rs.) 14.18 25.68
Reported EPS (Rs.) 7.33 8.74
Reported Cash EPS (Rs.) 14.15 25.68
Dividend Per Share 0.00 0.00
Operating Profit Per Share (Rs.) 22.43 40.94
Book Value (Excl Rev Res) Per Share (Rs.) 22.43 40.94
Book Value (Incl Rev Res) Per Share (Rs.) 22.43 40.94
Net Operating Income Per Share (Rs.) 364.72 761.68
Free Reserves Per Share (Rs.) 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 6.15 5.37
Gross Profit Margin (%) 4.28 3.15
Net Profit Margin (%) 2.00 1.14
Adjusted Cash Margin (%) 3.88 3.35
Adjusted Return On Net Worth (%) 8.74 5.40
Reported Return On Net Worth (%) 8.70 5.40
Return On long Term Funds (%) 19.37 16.59
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00
Total Debt/Equity 0.14 0.19
Owners fund as % of total Source 0.14 0.19
Fixed Assets Turnover Ratio 3.80 0.00
LIQUIDITY RATIOS
Current Ratio 1.96 1.97
Current Ratio (Inc. ST Loans) 1.55 1.35
Quick Ratio 1.23 1.27
Inventory Turnover Ratio 22.43 40.94
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 53.39 75.52
Dividend payout Ratio (Cash Profit) 27.65 25.69
Earning Retention Ratio 46.88 24.48
Cash Earnings Retention Ratio 72.43 74.31
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.85 1.17
Financial Charges Coverage Ratio 4.81 3.56
Fin. Charges Cov.Ratio (Post Tax) 3.94 3.09
COMPONENT RATIOS
Material Cost Component(% earnings) 85.98 87.36
Selling Cost Component 0.00 0.00
Exports as percent of Total Sales 10.78 10.88
Import Comp. in Raw Mat. Consumed 22.98 18.42
Long term assets / Total Assets 3.80 0.00
Bonus Component In Equity Capital (%) 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 490.00 488.86
EV / Net Sales (X) 0.58 0.56
EV / EBITDA (X) 9.16 9.66
MarketCap / Sales (X) 0.60 0.58
Retention Ratios (%) 46.61 24.48
Price / BV (X) 0.00 0.00
Price / Sales (X) 0.60 0.29
Earning Yield (%) 0.03 0.04
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 15.56 9.75 7.36 8.74 12.49 13.80 12.23
Adjusted Cash EPS (Rs.) 21.64 15.92 14.18 25.68 22.70 24.67 23.42
Reported EPS (Rs.) 15.56 9.75 7.36 8.74 12.49 13.80 12.23
Reported Cash EPS (Rs.) 21.64 15.92 14.18 25.68 22.70 24.67 23.42
Dividend Per Share 4.50 3.50 3.25 5.50 10.00 4.00 3.00
Operating Profit Per Share (Rs.) 36.89 23.32 22.43 40.94 30.16 34.81 32.66
Book Value (Excl Rev Res) Per Share (Rs.) 36.89 23.32 22.43 40.94 30.16 34.81 32.66
Book Value (Incl Rev Res) Per Share (Rs.) 36.89 23.32 22.43 40.94 30.16 34.81 32.66
Net Operating Income Per Share (Rs.) 608.73 382.30 364.72 761.68 848.95 843.88 805.79
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 6.06 6.09 6.15 5.37 3.55 4.12 4.05
Gross Profit Margin (%) 5.06 4.48 4.28 3.15 2.35 2.83 2.66
Net Profit Margin (%) 2.55 2.54 2.01 1.14 1.47 1.63 1.51
Adjusted Cash Margin (%) 3.55 4.15 3.88 3.35 2.66 2.91 2.90
Adjusted Return On Net Worth (%) 15.21 10.59 8.74 5.40 7.11 7.89 7.38
Reported Return On Net Worth (%) 15.21 10.59 8.74 5.40 7.11 7.89 7.38
Return On long Term Funds (%) 30.89 19.94 19.36 16.59 12.57 13.77 13.00
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.02 0.04 0.03
Total Debt/Equity 0.14 0.18 0.14 0.19 0.24 0.45 0.33
Owners fund as % of total Source 0.14 0.18 0.14 0.19 0.24 0.45 0.33
Fixed Assets Turnover Ratio 5.39 3.73 3.80 3.72 3.60 3.57 3.64
LIQUIDITY RATIOS
Current Ratio 1.70 2.07 1.96 1.97 1.67 1.57 1.53
Current Ratio (Inc. ST Loans) 1.42 1.51 1.55 1.35 1.13 1.04 1.00
Quick Ratio 1.28 1.37 1.23 1.27 1.26 1.16 1.14
Inventory Turnover Ratio 36.89 23.32 22.43 40.94 30.16 34.81 32.66
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 27.31 25.64 44.13 62.94 80.07 28.99 24.52
Dividend payout Ratio (Cash Profit) 19.63 15.69 22.91 21.41 44.04 16.21 12.81
Earning Retention Ratio 72.69 74.36 55.87 37.06 19.93 71.01 75.48
Cash Earnings Retention Ratio 80.37 84.31 77.09 78.59 55.96 83.79 87.19
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.68 1.05 0.85 1.17 1.88 3.16 2.34
Financial Charges Coverage Ratio 5.75 6.16 4.81 3.56 13.16 8.19 6.47
Fin. Charges Cov.Ratio (Post Tax) 4.29 4.99 3.95 3.09 10.15 6.63 5.55
COMPONENT RATIOS
Material Cost Component(% earnings) 89.81 86.09 85.98 87.36 88.79 90.74 91.09
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 7.48 11.70 10.78 10.88 13.47 11.33 7.25
Import Comp. in Raw Mat. Consumed 25.14 30.09 22.98 18.00 32.25 26.72 14.47
Long term assets / Total Assets 5.39 3.73 3.80 3.72 3.60 3.57 3.64
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.) 445.72 491.86 490.00 488.86 480.46 467.32 479.98
EV / Net Sales (X) 0.32 0.56 0.58 0.56 0.49 0.48 0.52
EV / EBITDA (X) 5.10 8.65 9.16 9.66 12.73 11.25 12.46
MarketCap / Sales (X) 0.36 0.57 0.60 0.58 0.52 0.52 0.54
Retention Ratios (%) 72.69 74.36 55.87 37.06 19.93 71.01 75.48
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.36 0.57 0.60 0.29 0.26 0.26 0.27
Earning Yield (%) 0.07 0.04 0.03 0.04 0.06 0.06 0.06
Rs in Cr Mar 2016 Mar 2015
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 11.56 11.56
Preference Share Capital 0.00 0.00
Init. Contribution Settler 0.00 0.00
Equity Share Application Money 0.00 0.00
Preference Share Application Money 0.00 0.00
Employee Stock Opiton 0.00 0.00
Reserves and Surplus 183.15 175.28
Loan Funds
Secured Loans 7.82 28.01
Unsecured Loans 19.97 6.62
Minority Interest 0.00 0.00
Policy Holders Funds 0.00 0.00
Group Share in Joint Venture 0.00 0.00
Total 222.51 221.47
USES OF FUNDS
Fixed Assets
Gross Block 249.11 240.29
Less : Revaluation Reserve 0.00 0.00
Less: Accum. Depreciation 168.83 153.44
Net Block 80.29 86.85
Capital Work in Progress 11.94 2.77
Investments 1.77 0.00
Net Current Assets
Current Assets, Loans and Advances 262.64 267.98
Less : Current Liabilities and Provisions 134.12 136.12
Total Net Current Assets 128.52 131.86
Minority Interest 0.00 0.00
Group Share in Joint Venture 0.00 0.00
Miscellaneous expenses not written 0.00 0.00
Total 222.51 221.47
Note :
Book Value of Unquoted Investments 0.00 0.00
Market Value of Quoted Investments 0.00 0.00
Contingent liabilities 31.71 27.92
Number of Equity shares outstanding 2.31 1.16
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 11.56 11.56 11.56 11.56 11.56 11.56 11.56
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 224.95 201.17 183.24 175.28 191.54 190.63 179.93
Loan Funds
Secured Loans 17.02 18.44 7.82 28.01 43.62 48.15 52.27
Unsecured Loans 17.16 20.05 19.97 6.62 5.66 41.94 11.07
Total 270.69 251.23 222.60 221.47 252.39 292.28 254.83
USES OF FUNDS
Fixed Assets
Gross Block 275.10 264.91 249.11 240.29 233.54 229.70 231.85
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 196.06 183.11 168.83 153.44 106.67 95.70 84.41
Net Block 79.04 81.81 80.29 86.85 126.86 134.00 147.44
Capital Work in Progress 10.43 5.18 11.94 2.77 2.67 2.94 2.62
Investments 1.42 1.32 1.86 0.00 0.00 19.70 0.50
Net Current Assets
Current Assets, Loans and Advances 437.82 314.71 262.64 267.98 305.88 373.96 301.80
Less : Current Liabilities and Provisions 258.01 151.79 134.12 136.12 183.02 238.33 197.53
Total Net Current Assets 179.81 162.92 128.52 131.86 122.86 135.64 104.27
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 270.69 251.23 222.60 221.47 252.39 292.28 254.83
Note :
Book Value of Unquoted Investments 1.42 1.32 1.86 0.00 0.00 0.50 0.50
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 43.78 34.34 31.71 27.92 12.81 6.70 11.63
Number of Equity shares outstanding 2.31 2.31 2.31 1.16 1.16 1.16 1.16
Rs in Cr Mar 2016 Mar 2015
INCOME :
Sales Turnover 843.49 880.77
Other Income 0.00 0.00
Stock Adjustments -1.18 -2.05
Total Income 842.31 878.72
EXPENDITURE :
Raw Materials 713.00 758.67
Excise Duty 129.61 136.61
Power and Fuel Cost 18.45 19.40
Other Manufacturing Expenses 18.45 19.40
Employee Cost 17.46 15.52
Selling and Administration Expenses 0.00 0.00
Miscellaneous Expenses 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00
Total Expenditures 896.97 949.59
Profit before Interest, Depreciation and Tax 260.23 254.51
Interest and Financial Charges 11.12 14.22
Profit before Depreciation and Tax 249.11 240.29
Depreciation 15.77 19.59
Minority Interest before PAT 0.00 0.00
Profit Before Tax 26.51 16.78
Tax 9.57 6.68
Profit After Tax 16.94 10.10
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. 16.94 10.10
Adjustment below Net Profit 0.00 0.00
P and L Balance brought forward 0.00 0.00
Appropriations 19.17 12.27
P and L Bal. carried down 0.00 0.00
Equity Dividend 7.52 6.36
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 0.00 0.00
Extraordinary Items 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 1,407.83 884.15 843.49 880.77 981.69 975.83 931.79
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -20.07 -5.62 -1.18 -2.05 9.76 -10.17 -13.64
Total Income 1,387.75 878.53 842.31 878.72 991.45 965.66 918.15
EXPENDITURE :
Raw Materials 1,250.94 747.42 713.00 758.67 855.68 874.61 837.78
Excise Duty 290.80 140.13 129.61 136.61 135.86 0.00 0.00
Power and Fuel Cost 18.36 20.11 18.45 19.40 16.73 17.39 17.48
Other Manufacturing Expenses 18.36 20.11 18.45 19.40 16.73 17.39 17.48
Employee Cost 22.73 20.38 17.46 15.52 14.46 13.56 11.56
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 1,601.19 948.14 896.97 949.59 1,039.45 922.95 884.31
Profit before Interest, Depreciation and Tax 290.31 274.14 260.23 254.51 236.40 234.77 237.80
Interest and Financial Charges 15.20 9.23 11.12 14.22 2.87 5.07 5.95
Profit before Depreciation and Tax 275.10 264.91 249.11 240.29 233.54 229.70 231.85
Depreciation 14.07 14.29 15.77 19.59 11.81 12.57 12.94
Profit Before Tax 58.09 33.34 26.60 16.78 23.06 23.88 19.64
Tax 22.11 10.80 9.57 6.68 8.62 7.92 5.50
Profit After Tax 35.98 22.54 17.03 10.10 14.44 15.95 14.15
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 44.41 27.51 19.17 12.27 17.14 19.59 17.67
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 7.83 4.60 5.99 5.09 9.60 3.86 2.91
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 1.42 1.32 1.86 0.00 0.00 0.50 0.50
Extraordinary Items -0.38 -0.45 0.00 0.00 0.00 0.00 0.00
No Data Found !!
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Cash and Cash Equivalents at Beginning of the year 14.50 16.45 18.20 26.60 39.74 27.08 27.99
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 58.09 33.34 26.60 16.78 23.06 23.88 19.64
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 94.97 13.09 44.69 32.18 5.99 27.31 7.03
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -17.49 -8.86 -18.84 -4.77 37.39 -31.35 16.14
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 -31.40 -6.18 -26.99 -35.81 -56.51 16.70 -24.08
Net Cash used in Financing Activities -31.40 -6.18 -26.99 -35.81 -56.51 16.70 -24.08
Net Inc./(Dec.) in Cash and Cash Equivalent 46.08 -1.96 -1.14 -8.40 -13.14 12.66 -0.91
Cash and Cash Equivalents at End of the year 60.57 14.50 17.06 18.20 26.60 39.74 27.08
Rs in Cr Mar 2016 Dec 2015 Mar 2015
Sales 210.05 190.05 207.76
Other Income 0.13 0.10 0.05
Stock Adjustment -2.73 -8.45 7.64
Raw Material 176.23 166.96 168.85
Power And Fuel 5.00 4.46 4.58
Employee Expenses 4.60 4.62 3.75
Excise 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00
Other Expenses 12.84 10.43 12.94
Provisions Made 0.00 0.00 0.00
Operating Profit 14.05 11.99 9.97
Interest 2.76 2.67 1.76
Gross Profit 11.42 9.42 8.26
Depreciation 3.96 4.02 5.06
Taxation 2.50 2.06 1.30
Extra Ordinary Item 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00
Net Profit / Loss 4.96 3.34 1.90
Minority Interest 0.00 0.00 0.00
Share Of P/L Of Associates -0.09 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 4.88 3.34 1.90
Cost of Investments In Subsidiary\t 0.00 0.00 0.00
Equity Capital 11.56 11.56 11.56
EPS Before Extra Ordinary Items
Basic EPS 2.11 1.44 0.82
Diluted EPS 2.11 1.44 0.82
EPS After Extra Ordinary Items
Basic EPS 2.11 1.44 0.82
Diluted EPS 2.11 1.44 0.82
Equity Dividend Rate 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00
Rs in Cr Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 431.87 442.36 419.95 414.99 307.09 267.84 249.71
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.06
Stock Adjustment -6.91 0.86 -10.93 11.08 -19.37 -0.85 -13.87
Raw Material 392.32 391.67 382.96 356.73 287.68 223.57 222.44
Power And Fuel 5.98 6.17 5.09 4.14 4.05 5.08 5.29
Employee Expenses 6.53 6.35 5.92 5.82 5.16 5.83 5.49
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 10.54 11.49 14.36 12.28 10.34 13.30 14.37
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 23.21 25.78 22.81 24.60 19.11 20.84 15.52
Interest 4.58 4.58 5.51 3.59 2.99 3.12 2.30
Gross Profit 18.63 21.21 17.30 21.02 16.12 17.72 13.28
Depreciation 2.94 2.94 3.49 3.49 3.76 3.33 3.61
Taxation 5.51 6.42 5.75 6.62 4.70 5.03 2.74
Net Profit / Loss 10.18 11.85 8.05 10.91 7.66 9.36 6.93
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 11.56 11.56 11.56 11.56 11.56 11.56 11.56
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 4.40 5.12 3.48 4.72 3.31 4.05 3.00
Diluted EPS 4.40 5.12 3.48 4.72 3.31 4.05 3.00
EPS After Extra Ordinary Items
Basic EPS 4.40 5.12 3.48 4.72 3.31 4.05 3.00
Diluted EPS 4.40 5.12 3.48 4.72 3.31 4.05 3.00
Rs in Cr Dec 2016 Mar 2016 Sep 2015 Dec 2015
Sales 844.72 400.10 444.61 883.00
Other Income 0.38 0.23 0.15 1.03
Stock Adjustment -1.18 -11.18 10.00 -2.05
Raw Material 713.00 343.19 369.81 758.67
Power And Fuel 18.45 9.46 8.99 19.40
Employee Expenses 17.46 9.22 8.24 15.52
Excise 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00
Other Expenses 43.67 23.27 20.40 41.81
Provisions Made 0.00 0.00 0.00 0.00
Operating Profit 53.11 26.05 27.07 49.56
Interest 11.12 5.43 5.69 14.22
Gross Profit 42.37 20.84 21.53 36.37
Depreciation 15.77 7.98 7.80 19.59
Taxation 9.57 4.56 5.00 6.68
Extra Ordinary Item 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00
Net Profit / Loss 17.03 8.30 8.73 10.10
Minority Interest 0.00 0.00 0.00 0.00
Share Of P/L Of Associates -0.09 -0.09 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 16.94 8.21 8.73 10.10
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00
Equity Capital 11.56 11.56 11.56 11.56
EPS Before Extra Ordinary Items
Basic EPS 7.30 0.00 0.00 4.37
Diluted EPS 7.30 0.00 0.00 4.37
EPS After Extra Ordinary Items
Basic EPS 7.30 0.00 0.00 4.37
Diluted EPS 7.30 0.00 0.00 4.37
Equity Dividend Rate 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00
Rs in Cr Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 874.22 1,409.87 834.94 574.93 886.66 455.97 430.69
Other Income 0.00 0.00 0.00 0.00 0.42 0.12 0.30
Stock Adjustment -6.04 -20.07 0.15 -20.22 -5.62 -6.86 1.24
Raw Material 783.99 1,250.94 739.68 511.25 747.42 387.93 359.49
Power And Fuel 12.15 18.36 9.23 9.14 20.11 10.58 9.53
Employee Expenses 12.88 22.73 11.74 10.99 20.70 11.03 9.67
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 22.02 50.28 26.64 23.64 47.34 24.69 22.65
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 49.00 87.36 47.41 39.95 55.72 27.74 27.99
Interest 9.16 15.20 9.09 6.11 9.23 4.19 5.04
Gross Profit 39.84 72.16 38.32 33.84 46.91 23.66 23.25
Depreciation 5.88 14.07 6.98 7.09 14.18 7.22 6.95
Taxation 11.93 22.11 12.37 9.73 10.70 5.20 5.50
Net Profit / Loss 22.03 35.98 18.96 17.02 22.04 11.24 10.79
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 11.56 11.56 11.56 11.56 11.56 11.56 11.56
Equity Dividend Rate 0.00 90.00 0.00 0.00 70.00 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 9.53 15.56 0.00 7.36 9.53 0.00 4.67
Diluted EPS 9.53 15.56 0.00 7.36 9.53 0.00 4.67
EPS After Extra Ordinary Items
Basic EPS 9.53 15.56 0.00 7.36 9.53 0.00 4.67
Diluted EPS 9.53 15.56 0.00 7.36 9.53 0.00 4.67