16 Jul 2018 | 10:43 AM
 

UB Engineering Ltd. Share Price Live (BSE)
0

BSE Code: 509992 | NSE Symbol: UBENGG
7.94
-0.06
(-0.75 %)
22 Jun 2015 | 03:41 PM
Change company
  • Open (Rs)
    7.60
  • Prev. close (Rs.)
    8.00
  • High (Rs.)
    7.94
  • Low (Rs.)
    7.60
  • 52W H (Rs.)
    0.00
  • 52W L (Rs.)
    0.00
  • Volume
    5002
  • MCap (Rs in Cr.)
    13.56

UB Engineering Ltd. Financial Information

Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010 Mar 2008
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) -94.19 -100.29 0.46 1.76 15.28 18.72 7.12
Adjusted Cash EPS (Rs.) -89.15 -94.18 7.03 7.09 18.90 20.92 7.55
Reported EPS (Rs.) -94.19 -100.29 0.46 1.76 15.28 17.98 7.51
Reported Cash EPS (Rs.) -89.15 -94.18 7.03 7.09 18.90 20.18 7.94
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) -68.31 -72.51 23.01 23.22 32.84 29.33 10.16
Book Value (Excl Rev Res) Per Share (Rs.) -68.31 -72.51 23.01 23.22 32.84 29.33 10.16
Book Value (Incl Rev Res) Per Share (Rs.) -68.31 -72.51 23.01 23.22 32.84 29.33 10.16
Net Operating Income Per Share (Rs.) 69.35 178.65 340.06 312.62 357.89 308.67 155.03
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 49.51 13.19
PROFITABILITY RATIOS
Operating Margin (%) -98.50 -40.59 6.76 7.42 9.17 9.50 6.55
Gross Profit Margin (%) -105.78 -44.01 4.83 5.72 8.16 8.78 6.27
Net Profit Margin (%) -135.82 -56.14 0.13 0.56 4.26 5.78 4.81
Adjusted Cash Margin (%) -125.91 -52.31 2.05 2.25 5.26 6.72 4.84
Adjusted Return On Net Worth (%) 0.00 0.00 0.69 2.29 20.41 31.43 30.65
Reported Return On Net Worth (%) 0.00 0.00 0.69 2.29 20.41 30.18 32.30
Return On long Term Funds (%) 0.00 0.00 18.65 17.63 33.96 34.02 39.81
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.48 0.43 0.19 0.45 0.14
Total Debt/Equity 0.00 0.00 1.31 0.94 0.53 0.65 0.14
Owners fund as % of total Source 0.00 0.00 1.31 0.94 0.53 0.65 0.14
Fixed Assets Turnover Ratio -1.33 2.38 2.25 2.38 3.37 5.65 8.90
LIQUIDITY RATIOS
Current Ratio 0.51 0.80 1.36 1.39 1.34 1.58 1.38
Current Ratio (Inc. ST Loans) 0.44 0.72 0.97 1.01 1.09 1.32 1.38
Quick Ratio 0.44 0.68 1.21 1.21 1.23 1.49 1.01
Inventory Turnover Ratio -68.31 -72.51 23.01 23.22 32.84 29.33 10.16
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 0.00 100.00 100.00 100.00 100.00 100.00
Cash Earnings Retention Ratio 0.00 0.00 100.00 100.00 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 12.37 10.14 2.09 1.84 0.42
Financial Charges Coverage Ratio -2.94 -3.08 1.40 2.02 4.03 6.61 3.45
Fin. Charges Cov.Ratio (Post Tax) -2.92 -3.08 1.40 1.58 3.25 5.22 3.51
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 -1.33 2.38 2.25 2.38 3.37 5.65 8.90
Bonus Component In Equity Capital (%) 5.34 5.34 5.34 5.34 5.34 5.34 5.34
VALUATION RATIOS
Enterprise Value (Rs.Cr.) -3.66 -9.64 -19.45 -29.62 -39.41 -50.42 -25.64
EV / Net Sales (X) -0.03 -0.03 -0.03 -0.06 -0.06 -0.10 -0.10
EV / EBITDA (X) 0.03 0.08 -0.46 -0.70 -0.68 -0.94 -1.37
MarketCap / Sales (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Yield (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) -98.57 -94.19 -100.23 0.48 1.95 15.50 18.72
Adjusted Cash EPS (Rs.) -93.71 -89.14 -94.12 7.04 7.28 19.13 20.92
Reported EPS (Rs.) -98.57 -94.19 -100.23 0.48 1.95 15.50 17.98
Reported Cash EPS (Rs.) -93.71 -89.14 -94.12 7.04 7.28 19.13 20.18
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) -64.04 -68.31 -72.47 23.12 23.16 33.07 29.33
Book Value (Excl Rev Res) Per Share (Rs.) -64.04 -68.31 -72.47 23.12 23.16 33.07 29.33
Book Value (Incl Rev Res) Per Share (Rs.) -64.04 -68.31 -72.47 23.12 23.16 33.07 29.33
Net Operating Income Per Share (Rs.) 45.92 69.35 178.65 340.06 311.62 357.89 308.67
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 49.51
PROFITABILITY RATIOS
Operating Margin (%) -139.46 -98.50 -40.56 6.79 7.43 9.23 9.50
Gross Profit Margin (%) -150.04 -105.77 -43.98 4.86 5.72 8.22 8.78
Net Profit Margin (%) -214.68 -135.81 -55.66 0.13 0.62 4.31 5.82
Adjusted Cash Margin (%) -201.47 -125.90 -52.27 2.06 2.32 5.32 6.72
Adjusted Return On Net Worth (%) 0.00 0.00 0.00 0.71 2.53 20.65 31.43
Reported Return On Net Worth (%) 0.00 0.00 0.00 0.71 2.53 20.65 30.18
Return On long Term Funds (%) 0.00 0.00 0.00 18.57 17.51 34.13 34.02
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.47 0.43 0.19 0.45
Total Debt/Equity 0.00 0.00 0.00 1.30 0.91 0.53 0.65
Owners fund as % of total Source 0.00 0.00 0.00 1.30 0.91 0.53 0.65
Fixed Assets Turnover Ratio -0.31 -1.34 2.36 2.26 2.38 3.37 4.09
LIQUIDITY RATIOS
Current Ratio 0.29 0.51 0.80 1.37 1.39 1.34 1.61
Current Ratio (Inc. ST Loans) 0.27 0.47 0.72 0.97 1.02 1.09 1.33
Quick Ratio 0.27 0.44 0.68 1.21 1.21 1.23 1.51
Inventory Turnover Ratio -64.04 -68.31 -72.47 23.12 23.16 33.07 29.33
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 0.00 100.00 100.00 100.00 100.00
Cash Earnings Retention Ratio 0.00 0.00 0.00 100.00 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.00 12.34 9.61 2.07 1.84
Financial Charges Coverage Ratio -2.10 -2.94 -3.08 1.40 2.06 4.06 6.61
Fin. Charges Cov.Ratio (Post Tax) -2.10 -2.92 -3.08 1.40 1.61 3.28 5.22
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 0.35 0.28 8.16
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 -0.31 -1.34 2.36 2.26 2.38 3.37 4.09
Bonus Component In Equity Capital (%) 5.34 5.34 5.34 5.34 5.34 5.34 5.34
VALUATION RATIOS
Enterprise Value (Rs.Cr.) -1.97 -3.65 -9.58 -19.44 -29.55 -39.32 -50.42
EV / Net Sales (X) -0.03 -0.03 -0.03 -0.03 -0.06 -0.06 -0.10
EV / EBITDA (X) 0.02 0.03 0.08 -0.46 -0.70 -0.68 -0.94
MarketCap / Sales (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Yield (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010 Mar 2008
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 17.07 17.07 17.07 17.07 17.07 17.07 17.07
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 -236.35 -75.01 96.16 113.65 110.64 84.57 22.59
Loan Funds
Secured Loans 45.95 8.12 119.34 113.64 58.46 56.69 5.00
Unsecured Loans 0.00 44.90 29.00 9.00 9.00 9.00 0.35
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 -173.33 -4.91 261.58 253.35 195.17 167.33 45.01
USES OF FUNDS
Fixed Assets
Gross Block 181.22 184.24 184.63 139.84 123.92 93.17 29.74
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 15.94
Less: Accum. Depreciation 85.22 78.22 68.33 57.83 50.79 44.99 0.00
Net Block 96.00 106.03 116.30 82.00 73.12 48.18 13.80
Capital Work in Progress 0.00 0.23 0.21 42.30 6.40 1.80 0.00
Investments 0.02 1.56 1.56 1.56 0.03 0.02 0.01
Net Current Assets
Current Assets, Loans and Advances 284.04 443.24 538.67 452.31 455.19 320.16 114.31
Less : Current Liabilities and Provisions 553.39 555.96 395.16 324.83 339.57 202.83 83.12
Total Net Current Assets -269.35 -112.72 143.51 127.48 115.62 117.33 31.19
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 -173.33 -4.91 261.58 253.35 195.17 167.33 45.01
Note :
Book Value of Unquoted Investments 0.02 1.56 1.56 1.56 0.03 0.02 0.01
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.07
Contingent liabilities 393.48 425.92 0.00 0.00 0.00 0.00 0.00
Number of Equity shares outstanding 1.71 1.71 1.71 1.71 1.71 1.71 1.71
Rs in Cr Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 17.07 17.07 17.07 17.07 17.07 17.07 17.07
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 -403.82 -235.59 -74.15 96.90 114.36 111.03 84.57
Loan Funds
Secured Loans 0.00 0.00 8.12 119.34 110.42 58.46 56.69
Unsecured Loans 48.50 45.95 44.90 29.00 9.00 9.00 9.00
Total -338.26 -172.58 -4.06 262.31 250.85 195.55 167.33
USES OF FUNDS
Fixed Assets
Gross Block 180.97 181.22 184.24 184.63 139.83 123.91 93.17
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 93.27 85.22 78.22 68.33 57.83 50.79 44.99
Net Block 87.70 96.00 106.03 116.29 82.00 73.12 48.18
Capital Work in Progress 0.00 0.00 0.23 0.21 42.30 6.40 1.80
Investments 0.00 0.02 1.66 1.66 1.66 0.13 0.02
Net Current Assets
Current Assets, Loans and Advances 172.24 284.18 443.36 538.54 448.76 455.16 310.66
Less : Current Liabilities and Provisions 598.20 552.78 555.34 394.39 323.88 339.25 193.33
Total Net Current Assets -425.96 -268.60 -111.98 144.15 124.88 115.91 117.33
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total -338.26 -172.58 -4.06 262.31 250.85 195.55 167.33
Note :
Book Value of Unquoted Investments 0.00 0.02 1.66 1.66 1.66 0.13 0.02
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 349.56 393.28 425.92 423.78 546.27 525.44 257.89
Number of Equity shares outstanding 1.71 1.71 1.71 1.71 1.71 1.71 1.71
Rs in Cr Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010 Mar 2008
INCOME :
Sales Turnover 118.36 304.89 580.37 533.55 610.80 526.80 264.59
Other Income 199.80 405.22 510.98 472.51 533.56 456.62 237.61
Stock Adjustments 19.96 -7.71 1.65 -18.38 -9.82 2.86 0.00
Total Income 338.12 702.40 1,093.01 987.68 1,134.55 986.29 502.20
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 0.00 0.38 0.35 0.00 0.00
Other Manufacturing Expenses 199.80 405.22 510.98 472.89 533.92 456.62 237.61
Employee Cost 8.08 12.49 16.50 19.73 15.41 9.81 4.63
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 207.89 417.70 527.48 493.01 549.68 466.43 242.24
Profit before Interest, Depreciation and Tax 220.08 223.62 214.86 160.66 138.26 101.33 35.14
Interest and Financial Charges 38.85 39.37 30.23 20.83 14.34 8.16 5.40
Profit before Depreciation and Tax 181.22 184.24 184.63 139.84 123.92 93.17 29.74
Depreciation 8.62 10.43 11.20 9.09 6.19 3.75 0.74
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax -161.59 -171.17 0.99 12.15 37.28 40.72 13.17
Tax -0.82 0.00 0.20 9.15 11.21 10.04 0.36
Profit After Tax -160.76 -171.17 0.79 3.00 26.07 30.68 12.81
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. -160.76 -171.17 0.79 3.00 26.07 30.68 12.81
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 -305.46 -144.02 27.15 44.64 41.63 15.56 -36.77
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 0.02 1.56 1.56 1.56 0.03 0.02 0.01
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010
INCOME :
Sales Turnover 78.36 118.36 304.89 580.37 531.84 610.80 526.80
Other Income 155.75 199.80 405.22 510.98 471.42 533.22 453.79
Stock Adjustments 20.48 19.96 -7.71 1.65 -18.38 -9.82 2.86
Total Income 254.59 338.12 702.40 1,093.01 984.88 1,134.20 983.45
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 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 155.75 199.80 405.22 510.98 471.42 533.22 453.79
Employee Cost 6.09 8.08 12.49 16.50 19.73 15.41 9.65
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 161.84 207.89 417.70 527.48 491.15 548.62 463.44
Profit before Interest, Depreciation and Tax 232.65 220.08 223.58 214.84 160.23 138.26 101.33
Interest and Financial Charges 51.67 38.85 39.34 30.21 20.40 14.34 8.16
Profit before Depreciation and Tax 180.97 181.22 184.24 184.63 139.83 123.91 93.17
Depreciation 8.29 8.62 10.43 11.20 9.09 6.19 3.75
Profit Before Tax -168.23 -161.58 -171.06 1.01 12.48 37.66 40.72
Tax 0.00 -0.82 0.00 0.20 9.15 11.21 10.04
Profit After Tax -168.23 -160.76 -171.06 0.81 3.33 26.45 30.68
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 -472.84 -304.60 -143.17 27.89 45.35 42.01 15.56
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 0.02 1.66 1.66 1.66 0.13 0.02
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2011 Mar 2010 Mar 2008 Mar 2007
Cash and Cash Equivalents at Beginning of the year 50.42 32.70 5.68 4.39
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 36.52 40.16 13.17 2.93
Adjustments :
Depreciation 5.85 3.75 0.00 0.00
Interest (Net) 0.00 0.00 0.00 0.00
Dividend Received 0.00 -0.02 0.00 0.00
P/L on Sales of Assets 0.48 0.45 0.00 0.00
P/L on Sales of Invest 0.00 -0.09 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables -126.71 -159.86 0.00 0.00
Inventories 0.00 0.00 0.00 0.00
Trade Payables 94.88 86.50 0.00 0.00
Loans and Advances 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 14.34 8.16 0.00 0.00
Direct Taxes Paid 0.00 -0.02 0.00 0.00
Advance Tax Paid 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions -0.11 0.87 0.00 0.00
Others 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 5.72 -22.51 16.08 1.76
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets -29.92 -11.86 0.00 0.00
Sale of Fixed Assets -0.36 0.17 0.00 0.00
Capital WIP 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 -0.02 0.00 0.00
Sale of Investments 0.00 0.10 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00
Interest Received 3.18 1.29 0.00 0.00
Dividend Received 0.00 -0.02 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -27.09 -10.25 -5.26 -0.18
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 24.70 49.84 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 8.80 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00
Interest Paid -14.34 -8.16 0.00 0.00
Others 0.00 0.00 9.14 -0.28
Net Cash used in Financing Activities 10.36 50.48 9.14 -0.28
Net Inc./(Dec.) in Cash and Cash Equivalent -11.01 17.72 19.95 1.30
Cash and Cash Equivalents at End of the year 39.41 50.42 25.64 5.68
Rs in Cr Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010
Cash and Cash Equivalents at Beginning of the year 3.65 9.58 19.44 29.55 39.32 50.42 32.70
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items -168.23 -161.58 -171.06 1.01 12.48 37.66 40.16
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 3.75
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 -0.02
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.45
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 -0.09
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 -150.36
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 77.00
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 8.16
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 -0.02
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 0.87
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 -46.28 -48.25 -48.97 -18.93 20.19 10.31 -22.51
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -11.86
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.17
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 -0.02
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.10
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 1.29
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 -0.02
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities 0.58 0.70 0.66 -2.49 -53.29 -31.77 -10.25
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 58.64
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 -8.16
Others 44.02 41.62 38.45 11.31 23.33 10.36 0.00
Net Cash used in Financing Activities 44.02 41.62 38.45 11.31 23.33 10.36 50.48
Net Inc./(Dec.) in Cash and Cash Equivalent -1.68 -5.93 -9.86 -10.11 -9.77 -11.10 17.72
Cash and Cash Equivalents at End of the year 1.97 3.65 9.58 19.44 29.55 39.32 50.42
No Data Found !!
Rs in Cr Dec 2016 Sep 2016 Jun 2016 Mar 2016 Dec 2015 Sep 2015 Jun 2015
Sales 8.52 7.55 15.13 26.10 17.01 21.68 14.08
Other Income 0.01 0.01 0.81 0.20 0.00 0.00 0.01
Stock Adjustment -0.27 -0.55 3.13 2.41 16.55 1.93 -0.41
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 1.99 1.48 1.31 1.44 1.46 1.53 1.66
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 14.17 13.52 13.07 77.88 17.41 25.21 40.58
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -7.37 -6.90 -2.38 -55.63 -18.41 -6.99 -27.75
Interest 14.82 14.37 13.18 16.40 12.25 12.22 10.50
Gross Profit -22.18 -21.26 -14.75 -71.83 -30.66 -19.21 -38.24
Depreciation 2.05 2.05 2.20 2.03 2.06 2.06 2.14
Taxation 0.00 0.00 0.17 0.00 0.00 0.00 0.00
Net Profit / Loss 0.00 0.00 -17.12 -73.86 -32.72 -21.27 -40.38
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 0.00 0.00
Equity Capital 17.07 17.07 17.07 17.07 17.07 17.07 17.07
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 1.01 1.01 1.01 0.00 1.01 1.01 1.01
Agg.Of Non PromotoHolding(%) 59.26 59.26 59.26 0.00 59.26 59.26 59.26
EPS Before Extra Ordinary Items
Basic EPS -14.20 -13.66 -9.93 -43.28 -19.17 -12.46 -23.66
Diluted EPS -14.20 -13.66 -9.93 -43.28 -19.17 -12.46 -23.66
EPS After Extra Ordinary Items
Basic EPS -14.20 -13.66 -9.93 -43.28 -19.17 -12.46 -23.66
Diluted EPS -14.20 -13.66 -9.93 -43.28 -19.17 -12.46 -23.66
Rs in Cr Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011 Dec 2010 Dec 2008
Sales 118.99 306.26 582.76 534.17 611.10 527.39 264.59
Other Income 1.84 0.74 0.76 1.83 1.47 3.40 1.79
Stock Adjustment 19.96 -7.71 1.66 -18.38 -11.27 2.86 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 -0.81
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 8.09 12.49 15.36 19.73 15.54 9.81 4.63
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 206.90 423.87 524.09 492.58 551.59 466.05 243.44
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -115.96 -122.39 41.65 40.24 55.24 48.67 17.33
Interest 38.85 39.09 30.23 20.83 14.34 8.16 5.40
Gross Profit -152.97 -160.74 12.18 21.24 42.37 43.91 13.72
Depreciation 8.62 10.43 11.20 9.09 5.85 3.75 0.74
Taxation 0.00 0.00 0.20 9.15 11.21 9.48 0.36
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.19
Prior Year Adjustments 0.83 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss -160.76 -171.17 0.78 3.00 25.31 30.68 12.81
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 -160.76 -171.17 0.78 3.00 25.31 30.68 12.81
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 17.07 17.07 17.07 17.07 0.00 17.07 17.07
EPS Before Extra Ordinary Items
Basic EPS -94.68 -100.29 0.46 1.76 14.83 17.98 9.88
Diluted EPS -94.68 -100.29 0.46 1.76 14.83 17.98 9.88
EPS After Extra Ordinary Items
Basic EPS -94.68 -100.29 0.46 1.76 14.83 17.98 10.03
Diluted EPS -94.68 -100.29 0.46 1.76 14.83 17.98 10.03
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 1.01 1.01 1.01 1.01 1.01 1.01 1.01
Agg.Of Non PromotoHolding(%) 59.26 59.26 59.26 59.26 59.26 59.26 59.26
Rs in Cr Sep 2016 Dec 2016 Mar 2016 Sep 2015 Dec 2015 Mar 2015 Sep 2014
Sales 22.68 78.87 43.11 35.76 118.99 47.61 71.38
Other Income 0.82 0.51 0.20 0.01 1.84 1.80 0.04
Stock Adjustment 2.58 20.48 18.96 1.52 19.96 -0.53 20.49
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 2.79 6.09 2.90 3.19 8.09 3.10 4.99
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 26.59 161.08 95.29 65.79 206.90 96.34 110.56
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit -9.28 -108.78 -74.04 -34.74 -115.96 -51.30 -64.66
Interest 27.55 51.67 28.65 22.72 38.85 18.81 20.04
Gross Profit -36.01 -159.94 -102.49 -57.45 -152.97 -68.31 -84.66
Depreciation 4.25 8.29 4.09 4.20 8.62 3.79 4.83
Taxation 0.17 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss -40.43 -168.23 -106.58 -61.65 -160.76 -71.27 -89.49
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 0.83 0.83 0.00
Equity Capital 17.07 17.07 17.07 17.07 17.07 17.07 17.07
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 1.01 0.00 0.00 1.01 1.01 1.01 0.00
Agg.Of Non PromotoHolding(%) 59.26 0.00 0.00 59.26 59.26 59.26 0.00
EPS Before Extra Ordinary Items
Basic EPS -23.59 -98.57 0.00 -36.12 -94.68 0.00 0.00
Diluted EPS -23.59 -98.57 0.00 -36.12 -94.68 0.00 0.00
EPS After Extra Ordinary Items
Basic EPS -23.59 -98.57 0.00 -36.12 -94.68 0.00 0.00
Diluted EPS -23.59 -98.57 0.00 -36.12 -94.68 0.00 0.00