22 Jul 2018 | 2:22 PM
 

Shalimar Paints Ltd. Share Price Live (BSE)
0

BSE Code: 509874 | NSE Symbol: SHALPAINTS
116.10
-2.54
(-2.14 %)
20 Jul 2018 | 03:50 PM
Change company
  • Open (Rs)
    117.55
  • Prev. close (Rs.)
    118.65
  • High (Rs.)
    118.50
  • Low (Rs.)
    115.05
  • 52W H (Rs.)
    249.80
  • 52W L (Rs.)
    113.00
  • Volume
    6613
  • MCap (Rs in Cr.)
    261.21

Shalimar Paints 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.) -3.56 2.77 -5.59 -1.48 6.94 38.20 30.82
Adjusted Cash EPS (Rs.) -1.32 5.43 -3.08 0.47 8.97 49.56 39.80
Reported EPS (Rs.) -3.56 2.77 -5.59 -1.48 5.82 38.20 30.82
Reported Cash EPS (Rs.) -1.32 5.43 -3.08 0.47 7.85 49.56 39.80
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 7.62 16.46 4.31 7.70 20.10 100.22 77.48
Book Value (Excl Rev Res) Per Share (Rs.) 7.62 16.46 4.31 7.70 20.10 100.22 77.48
Book Value (Incl Rev Res) Per Share (Rs.) 7.62 16.46 4.31 7.70 20.10 100.22 77.48
Net Operating Income Per Share (Rs.) 194.91 212.67 228.90 255.20 280.10 1,284.99 1,075.55
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 3.90 7.73 1.88 3.01 7.17 7.79 7.20
Gross Profit Margin (%) 2.75 6.48 0.78 2.25 6.45 6.91 6.36
Net Profit Margin (%) -1.82 1.30 -2.44 -0.57 2.07 2.97 2.86
Adjusted Cash Margin (%) -0.67 2.55 -1.33 0.18 3.20 3.85 3.69
Adjusted Return On Net Worth (%) -11.93 8.30 -17.99 -3.96 18.19 23.76 22.97
Reported Return On Net Worth (%) -11.93 8.30 -17.99 -3.96 15.26 23.76 22.97
Return On long Term Funds (%) 15.08 27.30 7.51 20.69 43.35 55.38 50.70
LEVERAGE RATIOS
Long Term Debt / Equity 0.42 0.53 0.31 0.19 0.10 0.00 0.02
Total Debt/Equity 2.32 2.02 2.21 1.56 1.22 1.13 1.18
Owners fund as % of total Source 2.32 2.02 2.21 1.56 1.22 1.13 1.18
Fixed Assets Turnover Ratio 1.92 2.09 2.31 2.79 3.59 3.95 3.90
LIQUIDITY RATIOS
Current Ratio 1.53 1.57 1.61 1.65 1.58 1.55 1.53
Current Ratio (Inc. ST Loans) 0.73 0.81 0.74 0.84 0.90 0.86 0.83
Quick Ratio 1.03 0.99 1.03 1.04 0.93 0.93 0.93
Inventory Turnover Ratio 7.62 16.46 4.31 7.70 20.10 100.22 77.48
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 30.42 30.16
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 23.45 23.36
Earning Retention Ratio 0.00 100.00 0.00 0.00 100.00 69.58 69.84
Cash Earnings Retention Ratio 0.00 100.00 0.00 100.00 100.00 76.55 76.64
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 12.39 0.00 124.65 5.19 3.67 3.96
Financial Charges Coverage Ratio 0.72 1.42 0.51 1.00 2.30 2.98 3.05
Fin. Charges Cov.Ratio (Post Tax) 0.89 1.46 0.72 1.04 1.90 2.47 2.54
COMPONENT RATIOS
Material Cost Component(% earnings) 63.10 66.53 69.26 73.09 69.36 70.85 66.01
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 1.02 0.69 0.70 0.63 0.38 0.00 0.00
Import Comp. in Raw Mat. Consumed 10.71 7.90 10.97 11.48 8.94 11.66 10.32
Long term assets / Total Assets 1.92 2.09 2.31 2.79 3.59 3.95 3.90
Bonus Component In Equity Capital (%) 33.27 33.27 33.30 33.30 33.30 33.30 33.30
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 249.86 252.85 260.90 257.41 246.71 248.62 251.22
EV / Net Sales (X) 0.68 0.63 0.60 0.53 0.47 0.51 0.62
EV / EBITDA (X) 15.29 8.03 24.70 12.23 6.46 6.54 8.43
MarketCap / Sales (X) 0.71 0.65 0.60 0.54 0.49 0.54 0.64
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 69.58 69.84
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.60 0.55 0.51 0.46 0.42 0.09 0.11
Earning Yield (%) -0.03 0.02 -0.05 -0.01 0.05 0.33 0.26
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) -3.48 2.78 -5.59 -1.48 6.94 38.20 30.82
Adjusted Cash EPS (Rs.) -1.25 5.44 -3.08 0.47 8.97 49.56 39.80
Reported EPS (Rs.) -3.48 2.78 -5.59 -1.48 5.82 38.20 30.82
Reported Cash EPS (Rs.) -1.25 5.44 -3.08 0.47 7.85 49.56 39.80
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 10.00 8.00
Operating Profit Per Share (Rs.) 7.62 16.48 4.31 7.70 20.10 100.22 77.48
Book Value (Excl Rev Res) Per Share (Rs.) 7.62 16.48 4.31 7.70 20.10 100.22 77.48
Book Value (Incl Rev Res) Per Share (Rs.) 7.62 16.48 4.31 7.70 20.10 100.22 77.48
Net Operating Income Per Share (Rs.) 194.91 212.67 228.90 255.20 280.10 1,284.99 1,075.55
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 3.90 7.74 1.88 3.01 7.17 7.79 7.20
Gross Profit Margin (%) 2.76 6.49 0.78 2.25 6.45 6.91 6.36
Net Profit Margin (%) -1.78 1.30 -2.44 -0.57 2.07 2.97 2.86
Adjusted Cash Margin (%) -0.64 2.55 -1.33 0.18 3.20 3.85 3.69
Adjusted Return On Net Worth (%) -11.09 7.98 -17.99 -3.96 18.19 23.76 22.97
Reported Return On Net Worth (%) -11.09 7.98 -17.99 -3.96 15.26 23.76 22.97
Return On long Term Funds (%) 14.79 26.56 7.51 20.69 43.35 55.38 50.70
LEVERAGE RATIOS
Long Term Debt / Equity 0.40 0.51 0.31 0.19 0.10 0.00 0.02
Total Debt/Equity 2.21 1.93 2.21 1.56 1.22 1.13 1.18
Owners fund as % of total Source 2.21 1.93 2.21 1.56 1.22 1.13 1.18
Fixed Assets Turnover Ratio 1.92 2.09 2.31 2.79 3.59 3.95 3.83
LIQUIDITY RATIOS
Current Ratio 1.57 1.61 1.64 1.67 1.60 1.58 1.57
Current Ratio (Inc. ST Loans) 0.75 0.82 0.75 0.85 0.92 0.87 0.85
Quick Ratio 1.06 1.03 1.06 1.06 0.95 0.96 0.97
Inventory Turnover Ratio 7.62 16.48 4.31 7.70 20.10 100.22 77.48
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 26.17 25.95
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 20.17 20.10
Earning Retention Ratio 100.00 100.00 0.00 0.00 100.00 73.83 74.05
Cash Earnings Retention Ratio 0.00 100.00 0.00 100.00 100.00 79.83 79.90
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 12.37 0.00 124.65 5.19 3.67 3.96
Financial Charges Coverage Ratio 0.73 1.42 0.51 1.00 2.30 2.98 3.05
Fin. Charges Cov.Ratio (Post Tax) 0.89 1.47 0.72 1.04 1.90 2.47 2.54
COMPONENT RATIOS
Material Cost Component(% earnings) 63.10 66.53 69.26 73.09 69.36 70.85 66.01
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 1.02 0.69 0.70 0.63 0.38 0.00 0.00
Import Comp. in Raw Mat. Consumed 10.71 7.90 10.97 11.48 8.94 11.66 10.32
Long term assets / Total Assets 1.92 2.09 2.31 2.79 3.59 3.95 3.83
Bonus Component In Equity Capital (%) 33.27 33.27 33.30 33.30 33.30 33.30 33.30
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 249.93 252.92 260.94 257.41 246.72 248.62 251.23
EV / Net Sales (X) 0.68 0.63 0.60 0.53 0.47 0.51 0.62
EV / EBITDA (X) 15.13 8.03 24.71 12.23 6.46 6.54 8.84
MarketCap / Sales (X) 0.71 0.65 0.60 0.54 0.49 0.54 0.65
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 73.83 74.05
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.60 0.55 0.51 0.46 0.42 0.09 0.11
Earning Yield (%) -0.03 0.02 -0.05 -0.01 0.05 0.33 0.26
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 3.79 3.79 3.79 3.79 3.79 3.79 3.79
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 52.72 59.45 55.02 66.71 68.40 57.08 47.01
Loan Funds
Secured Loans 131.36 127.59 129.79 109.94 78.10 68.73 58.45
Unsecured Loans 0.00 0.00 0.00 0.00 10.00 0.11 1.29
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 187.86 190.83 188.59 180.44 160.29 129.70 110.53
USES OF FUNDS
Fixed Assets
Gross Block 112.90 127.20 125.61 81.10 82.53 79.71 78.01
Less : Revaluation Reserve 2.81 2.81 2.81 2.81 2.82 2.86 2.91
Less: Accum. Depreciation 44.31 52.59 49.54 44.20 45.12 41.99 38.92
Net Block 65.78 71.80 73.27 34.09 34.59 34.86 36.18
Capital Work in Progress 13.74 5.53 0.77 17.64 7.88 0.91 0.31
Investments 2.86 0.20 0.20 0.20 0.20 0.20 0.20
Net Current Assets
Current Assets, Loans and Advances 303.33 310.95 301.45 326.48 321.22 264.40 212.90
Less : Current Liabilities and Provisions 197.85 197.66 187.09 197.97 203.60 170.66 139.06
Total Net Current Assets 105.48 113.30 114.36 128.51 117.62 93.73 73.84
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 187.86 190.83 188.59 180.44 160.29 129.70 110.53
Note :
Book Value of Unquoted Investments 0.00 0.65 0.00 0.00 0.00 0.00 0.00
Market Value of Quoted Investments 2.92 0.19 0.22 0.15 0.13 0.14 0.17
Contingent liabilities 28.76 19.23 24.71 27.80 36.44 22.13 20.55
Number of Equity shares outstanding 1.89 1.89 1.89 1.89 1.89 0.38 0.38
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 3.79 3.79 3.79 3.79 3.79 3.79 3.79
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 55.70 62.28 55.02 69.52 68.40 57.08 47.01
Loan Funds
Secured Loans 131.36 127.59 129.79 109.94 78.10 68.73 58.54
Unsecured Loans 0.00 0.00 0.00 0.00 10.00 0.11 1.15
Total 190.84 193.66 188.59 183.25 160.29 129.70 110.48
USES OF FUNDS
Fixed Assets
Gross Block 105.72 120.03 120.08 75.56 77.00 74.18 76.12
Less : Revaluation Reserve 0.00 0.00 2.81 0.00 2.82 2.86 2.91
Less: Accum. Depreciation 44.28 52.59 49.54 44.20 45.12 41.99 42.47
Net Block 61.44 67.44 67.73 31.37 29.06 29.33 30.74
Capital Work in Progress 13.74 5.53 0.77 17.64 7.88 0.91 0.31
Investments 3.50 0.85 0.85 0.85 0.81 0.80 0.80
Net Current Assets
Current Assets, Loans and Advances 309.89 317.07 306.32 331.40 326.15 269.80 217.44
Less : Current Liabilities and Provisions 197.73 197.23 187.08 198.01 203.60 171.13 138.80
Total Net Current Assets 112.17 119.84 119.24 133.39 122.54 98.67 78.64
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 190.84 193.66 188.59 183.25 160.29 129.70 110.48
Note :
Book Value of Unquoted Investments 0.65 0.65 0.65 0.65 0.61 0.60 0.60
Market Value of Quoted Investments 2.92 0.19 0.22 0.15 0.13 0.14 0.17
Contingent liabilities 28.76 19.23 26.98 27.80 36.45 6.84 5.98
Number of Equity shares outstanding 1.89 1.89 1.89 1.89 1.89 0.38 0.38
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 369.27 402.93 433.27 483.05 530.18 486.45 407.16
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 10.99 -4.82 7.58 -0.46 -12.49 -23.93 -13.67
Total Income 380.26 398.12 440.85 482.59 517.70 462.52 393.49
EXPENDITURE :
Raw Materials 166.45 207.82 236.64 281.28 307.85 288.15 230.58
Excise Duty 44.33 49.69 49.98 0.00 61.34 0.00 0.00
Power and Fuel Cost 2.35 2.51 2.28 4.33 4.65 4.12 3.82
Other Manufacturing Expenses 2.35 2.51 2.28 4.33 4.65 4.12 3.82
Employee Cost 34.79 34.65 36.70 38.22 28.71 25.30 22.73
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 250.26 297.19 327.88 328.16 407.20 321.68 260.96
Profit before Interest, Depreciation and Tax 135.47 149.35 146.27 102.07 99.11 92.48 87.76
Interest and Financial Charges 22.57 22.15 20.65 20.97 16.58 12.77 9.75
Profit before Depreciation and Tax 112.90 127.20 125.61 81.10 82.53 79.71 78.01
Depreciation 4.25 5.04 4.76 3.68 3.84 4.30 3.40
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax -10.48 4.28 -14.85 -3.60 15.66 20.96 16.64
Tax -3.73 -0.97 -4.26 -0.81 4.65 6.49 4.97
Profit After Tax -6.75 5.25 -10.58 -2.80 11.02 14.46 11.67
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. -6.75 5.25 -10.58 -2.80 11.02 14.46 11.67
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 5.01 11.76 6.51 18.21 20.69 22.07 18.13
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 3.79 3.03
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 0.65 0.00 0.00 0.00 0.00 0.00
Extraordinary Items 0.00 0.00 0.00 0.00 -2.12 0.00 0.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 369.27 402.93 433.27 483.05 530.18 486.45 404.11
Other Income 0.00 0.00 0.00 0.00 0.00 0.60 0.36
Stock Adjustments 10.99 -4.82 7.58 -0.46 -12.49 -23.93 -13.67
Total Income 380.26 398.12 440.85 482.59 517.70 463.12 390.80
EXPENDITURE :
Raw Materials 166.45 207.82 236.64 281.28 307.85 288.15 228.91
Excise Duty 44.33 49.69 49.98 0.00 61.34 42.19 37.36
Power and Fuel Cost 2.35 2.51 2.28 4.33 4.65 4.12 3.82
Other Manufacturing Expenses 2.35 2.51 2.28 4.33 4.65 4.72 4.19
Employee Cost 34.79 34.65 36.70 38.22 28.71 25.30 22.73
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 74.39 69.60
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 250.26 297.19 327.88 328.16 407.20 438.86 366.62
Profit before Interest, Depreciation and Tax 128.29 142.18 140.73 96.54 93.58 86.95 84.49
Interest and Financial Charges 22.57 22.15 20.65 20.97 16.58 12.77 8.37
Profit before Depreciation and Tax 105.72 120.03 120.08 75.56 77.00 74.18 76.12
Depreciation 4.22 5.04 4.76 3.68 3.84 4.30 3.40
Profit Before Tax -10.27 4.32 -14.85 -3.60 15.66 20.96 16.64
Tax -3.67 -0.96 -4.26 -0.81 4.65 6.49 4.97
Profit After Tax -6.60 5.28 -10.58 -2.80 11.02 14.46 11.67
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 5.19 11.78 6.51 18.21 20.69 22.07 18.13
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 3.79 3.03
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 0.65 0.65 0.65 0.65 0.61 0.60 0.60
Extraordinary Items 0.00 0.00 0.00 0.00 -2.12 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008
Cash and Cash Equivalents at Beginning of the year 10.65 10.20 13.71 13.24 11.31
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 20.96 16.64 17.16 8.43 14.48
Adjustments :
Depreciation 0.00 3.40 3.38 3.40 3.05
Interest (Net) 0.00 0.00 0.00 0.00 0.00
Dividend Received 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
P/L on Sales of Invest 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
P/L in Forex 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
Others 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
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 -20.03 -12.06 5.49 -15.67
Inventories 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 24.05 27.08 -10.62 16.79
Loans and Advances 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 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
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00
Others 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
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 8.37 7.60 8.06 6.30
Direct Taxes Paid 0.00 -4.55 -3.31 -3.52 -3.80
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00
Others 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
Cash Flow before Extraordinary Items 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
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 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
Others 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 -2.04 -2.09 0.00
Net Cash from Operating Activities 11.44 6.15 23.79 19.16 15.12
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -5.24 -9.92 -14.22 -7.69
Sale of Fixed Assets 0.00 0.03 0.10 5.76 0.19
Capital WIP 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 -0.20 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.06 0.01 0.08 0.07
Dividend Received 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 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
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -3.49 -3.79 -8.18 -6.84 -6.00
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 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
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 9.76 -6.33 -0.67 5.74
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 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
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 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
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 -3.31 -1.33 -3.08 -2.19
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -8.36 -7.60 -8.08 -6.31
Others -5.34 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -5.34 -1.91 -15.26 -11.85 -7.18
Net Inc./(Dec.) in Cash and Cash Equivalent 2.60 0.45 0.35 0.47 1.93
Cash and Cash Equivalents at End of the year 13.26 10.65 14.07 13.71 13.24
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 8.96 0.93 4.46 15.16 13.26 10.64 10.08
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items -10.27 4.32 -14.85 -3.60 15.66 20.96 16.64
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 4.30 3.40
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 -26.28 -19.93
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 29.00 24.05
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 11.00 8.37
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 -4.85 -4.55
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 29.37 21.45 37.92 10.37 25.64 11.36 6.25
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 -3.53 -5.24
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.04 0.03
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 0.08 0.06
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 -7.79 -6.41 -25.78 -6.48 -10.37 -3.40 -3.79
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 9.18 9.76
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 -3.51 -3.31
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 -11.02 -8.36
Others -18.60 -7.01 -15.67 -14.58 -13.36 0.00 0.00
Net Cash used in Financing Activities -18.60 -7.01 -15.67 -14.58 -13.36 -5.34 -1.91
Net Inc./(Dec.) in Cash and Cash Equivalent 2.99 8.03 -3.53 -10.70 1.90 2.61 0.56
Cash and Cash Equivalents at End of the year 11.95 8.96 0.93 4.46 15.16 13.26 10.64
Rs in Cr Mar 2017 Dec 2016 Mar 2016 Dec 2015 Mar 2015 Dec 2014 Mar 2014
Sales 80.43 88.78 109.87 103.72 102.79 103.63 128.23
Other Income 1.70 0.04 0.18 0.03 0.12 0.65 2.98
Stock Adjustment 4.12 11.59 -0.36 1.65 9.73 3.34 13.93
Raw Material 33.33 38.48 67.47 56.40 58.72 62.57 76.51
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 7.66 9.16 8.28 8.74 7.15 9.02 11.13
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 22.29 17.22 21.35 18.29 21.36 16.95 23.42
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -5.90 3.89 9.78 9.04 0.93 4.40 -10.58
Interest 5.91 5.84 6.16 5.36 5.04 5.46 5.44
Gross Profit -10.11 -1.91 3.80 3.71 -3.99 -0.41 -13.04
Depreciation 1.24 0.98 1.09 1.25 1.96 0.97 0.99
Taxation -1.67 -2.71 -1.36 0.41 -2.69 0.00 -3.74
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 -9.68 -0.18 4.07 2.05 -3.26 -1.38 -10.29
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 0.00
Net P/L After Minority Interest and Share Of Associates -9.68 -0.18 4.07 2.05 -3.26 -1.38 -10.29
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 3.79 3.79 3.79 3.79 3.79 3.79 3.79
EPS Before Extra Ordinary Items
Basic EPS -5.11 -0.10 2.16 1.08 -1.72 -0.73 -5.43
Diluted EPS -5.08 -0.10 2.14 1.08 -1.70 -0.72 -5.43
EPS After Extra Ordinary Items
Basic EPS -5.11 -0.10 2.16 1.08 -1.72 -0.73 -5.43
Diluted EPS -5.08 -0.10 2.14 1.08 -1.70 -0.72 -5.43
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 0.71 0.71 0.71
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 37.64 37.64 37.64
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 60.22 66.26 70.81 73.90 80.43 88.78 103.06
Other Income 0.05 0.47 0.28 0.10 1.88 0.04 0.09
Stock Adjustment 5.94 7.57 11.18 -8.86 4.12 11.59 4.15
Raw Material 39.20 32.96 26.87 39.71 33.33 38.48 54.29
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 10.31 10.47 9.71 8.92 7.66 9.16 9.02
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 14.63 14.37 15.66 15.12 22.29 17.22 19.05
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -10.26 -8.64 -9.47 -5.82 -5.90 3.89 9.13
Interest 7.28 7.09 5.76 5.79 5.91 5.84 5.44
Gross Profit -17.49 -15.26 -14.95 -11.51 -9.93 -1.91 3.78
Depreciation 4.09 1.88 1.09 0.80 1.21 0.98 0.98
Taxation -5.51 -7.30 -6.24 -2.60 -1.61 -2.71 0.37
Net Profit / Loss -16.07 -9.84 -9.80 -9.71 -9.53 -0.18 2.43
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 3.79 3.79 3.79 3.79 3.79 3.79 3.79
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 -8.48 -5.19 -5.18 -5.13 -5.03 -0.10 1.28
Diluted EPS -8.48 -5.19 -5.18 -5.10 -5.00 -0.10 1.27
EPS After Extra Ordinary Items
Basic EPS -8.48 -5.19 -5.18 -5.13 -5.03 -0.10 1.28
Diluted EPS -8.48 -5.19 -5.18 -5.10 -5.00 -0.10 1.27
Rs in Cr Dec 2018 Dec 2017 Mar 2017 Sep 2016 Dec 2016 Mar 2016 Sep 2015
Sales 271.19 349.78 169.21 200.06 402.93 213.59 189.34
Other Income 0.64 1.98 1.74 0.17 0.29 0.21 0.08
Stock Adjustment 15.83 10.99 15.71 -4.73 -4.82 1.29 -6.11
Raw Material 138.74 190.57 71.81 118.76 235.42 123.87 111.55
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 39.41 35.32 16.82 17.97 34.64 17.02 17.62
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 59.80 57.34 39.51 36.95 74.27 39.64 34.63
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -34.21 13.52 -2.01 16.44 31.19 18.82 12.37
Interest 25.92 22.57 11.75 10.82 22.15 11.52 10.63
Gross Profit -59.49 -7.07 -12.02 5.79 9.33 7.51 1.82
Depreciation 7.88 8.14 2.22 2.03 5.05 2.34 2.71
Taxation -21.81 -5.52 -4.38 0.65 -0.97 -0.95 -0.02
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 -45.56 -9.69 -9.86 3.11 5.25 6.12 -0.87
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 0.00
Net P/L After Minority Interest and Share Of Associates -45.56 -9.69 -9.86 3.11 5.25 6.12 -0.87
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 3.79 3.79 3.79 3.79 3.79 3.79 3.79
EPS Before Extra Ordinary Items
Basic EPS -24.04 -5.12 0.00 0.00 2.77 0.00 0.00
Diluted EPS -24.04 -5.12 0.00 0.00 2.75 0.00 0.00
EPS After Extra Ordinary Items
Basic EPS -24.04 -5.12 0.00 0.00 2.77 0.00 0.00
Diluted EPS -24.04 -5.12 0.00 0.00 2.75 0.00 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 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 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 271.19 126.48 144.71 369.27 169.21 200.06 402.93
Other Income 0.90 0.52 0.38 2.09 1.92 0.17 0.29
Stock Adjustment 15.83 13.51 2.32 10.99 15.71 -4.73 -4.82
Raw Material 138.74 72.16 66.58 190.57 71.81 118.77 235.42
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 39.41 20.78 18.63 34.79 16.82 17.95 34.64
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 59.78 29.00 30.78 76.45 39.51 36.95 74.24
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -34.19 -18.90 -15.29 14.43 -2.01 16.45 31.22
Interest 25.92 14.37 11.55 22.57 11.75 10.83 22.15
Gross Profit -59.21 -32.75 -26.46 -6.05 -11.84 5.79 9.36
Depreciation 7.86 5.97 1.89 4.22 2.19 2.03 5.04
Taxation -21.65 -12.81 -8.84 -3.67 -4.32 0.65 -0.96
Net Profit / Loss -45.42 -25.91 -19.51 -6.60 -9.71 3.11 5.28
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 3.79 3.79 3.79 3.79 3.79 3.79 3.79
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 -23.97 0.00 -10.30 -3.48 0.00 1.64 2.79
Diluted EPS -23.97 0.00 -10.30 -3.46 0.00 1.63 2.79
EPS After Extra Ordinary Items
Basic EPS -23.97 0.00 -10.30 -3.48 0.00 1.64 2.79
Diluted EPS -23.97 0.00 -10.30 -3.46 0.00 1.63 2.79