| Industry
Industry name |
Miscellaneous |
| Variance
Full Year Net Profit Variance |
55 |
| Equity
Latest Equity |
12.44 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
-10.7 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
4.85 |
| Net Profit
Full Year Net Profit |
0.03 |
| Full Year CPS
Full Year Cash Per Share |
0.2 |
| Earning Per Share
Full Year Earning Per Share |
0 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
|
| Latest Quarter Sales
Latest Quarter Net Sales |
0 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
1.4 |
| Networth
Full Year Return on Networth |
0.2 |
| Price/Book Value
Price to Book value |
3.571429 |
| Yearly PE ratio
Full Year Price to Earning per share |
209.6 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
22.1 |
| Bse value
BSE Value in lakhs |
1.1 |
| Nse value
NSE Value in lakhs |
0 |
| High
52 week high |
7 |
| Low
52 week low |
5 |
| Price
NSE Current market price |
0 |
| CPM
Current market price |
5 |
| Market cap
BSE / NSE Market Cap |
5.72 |
| Net profit
Latest Quarter Net Profit |
0 |
| Net profit variance
Latest Quarter Net Profit variance |
0 |
| Result year
Trailing latest month |
Mar 1, 2022 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
4.85 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
1.01 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
20.83 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
0.99 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
20.51 |
| TTM NP
Trailing Twelve 12 month Net Profit |
0.03 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
54.77 |
| TTM EPS
Trailing Twelve 12 month EPS |
0.02 |
| TTM PE
Trailing Twelve 12 month PE |
230 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
0.25 |
| Equity
Latest Equity |
12.44 |
| LTP
Latest Price (BSE/NSE) |
5 |
| Gross block
Latest Gross Block |
6.15 |
| Loans
Total loans |
0.65 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
20.8 |
| Year GPM
Full Year Gross Profit Margin |
20.3 |
| Quarter OPM
Latest quater Operation Profit Margin |
0 |
| Jun 2017 | Sep 2017 | Dec 2017 | Dec 2018 | |
|---|---|---|---|---|
| + Sales | 0 | 6 | 6 | 0 |
| Gross Sales | 0 | 6 | 6 | 0 |
| + Expenses | 0 | 5 | 4 | 0 |
| Material Cost % | 8% | 15% | ||
| Change in Inventory | 0 | 1 | 1 | 0 |
| Manufacturing Cost % | 61% | 93% | ||
| Employee Cost % | 26% | -14% | ||
| Other Cost % | -16% | -30% | ||
| Stock Adjustments % | -8% | -15% | ||
| Other Manufacturing Expenses % | 61% | 93% | ||
| Operating Profit | 0 | 1 | 2 | 0 |
| OPM % | 22% | 36% | ||
| + Other Income | 0 | 0 | -1 | 0 |
| Miscellaneous Income | 0 | 0 | -1 | 0 |
| Interest | 0 | 1 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 |
| Profit before tax | 0 | 1 | 1 | 0 |
| + Tax % | -0% | 33% | 16% | |
| Current Tax | 0 | 0 | 0 | 0 |
| Deferred Tax | 0 | 0 | 0 | 0 |
| Net Profit | 0 | 0 | 1 | 0 |
| EPS in Rs |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
|---|---|---|---|---|---|---|---|---|---|
| + Sales | 13 | 14 | 14 | 17 | 19 | 18 | 5 | 2 | 5 |
| Sales Growth % | 1% | 5% | 19% | 11% | -3% | -71% | -60% | 133% | |
| + Expenses | 10 | 12 | 14 | 13 | 18 | 16 | 23 | 2 | 4 |
| Material Cost % | 1% | -5% | -9% | 1% | -8% | 20% | 0% | 0% | 0% |
| Change in Inventory | 0 | -1 | -1 | 0 | -1 | 4 | 0 | 0 | 0 |
| Manufacturing Cost % | 17% | 26% | 57% | 55% | 53% | 54% | 94% | 18% | 40% |
| Employee Cost % | 49% | 44% | 24% | 14% | 13% | 21% | 41% | 43% | 25% |
| Other Cost % | 8% | 23% | 28% | 10% | 35% | -9% | 302% | 52% | 14% |
| Stock Adjustments % | -1% | 5% | 9% | -1% | 8% | -20% | 0% | 0% | 0% |
| Power & Fuel % | 1% | 1% | 1% | 0% | 0% | 0% | 1% | 1% | 1% |
| Other Manufacturing Expenses % | 16% | 25% | 56% | 55% | 52% | 54% | 93% | 17% | 40% |
| Selling & Administration % | 10% | 10% | 8% | 10% | 14% | 13% | 13% | 14% | 6% |
| Miscellaneous Expenses % | 0% | 3% | 3% | 2% | 6% | 18% | 289% | 38% | 8% |
| Operating Profit | 3 | 2 | 0 | 3 | 1 | 3 | -18 | 0 | 1 |
| OPM % | 25% | 13% | -0% | 20% | 6% | 14% | -338% | -14% | 21% |
| Other Income | 0 | 0 | 0 | 0 | 0 | 1 | 5 | 2 | 1 |
| Interest | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 |
| Depreciation | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 0 |
| Profit before tax | |||||||||
| + Tax % | |||||||||
| Current Tax | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | -2 | -3 | 1 | 1 |
| Net Profit | |||||||||
| EPS in Rs |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 2 | 2 | 2 | 2 | 12 | 12 | 12 | 12 | 12 |
| Reserves | 4 | 6 | 6 | 7 | 5 | 0 | -11 | -11 | -11 |
| + Borrowings | 6 | 7 | 7 | 9 | 10 | 9 | 10 | 10 | 11 |
| Secured Borrowings | 4 | 5 | 5 | 5 | 9 | 8 | 9 | 10 | 10 |
| Unsecured Borrowings | 1 | 2 | 1 | 4 | 1 | 1 | 0 | 1 | 1 |
| + Other Liabilities | 5 | 5 | 8 | 7 | 6 | 11 | 9 | 5 | 5 |
| Current Liabilities | 4 | 5 | 8 | 8 | 6 | 11 | 9 | 5 | 4 |
| Provisions | 1 | 1 | 1 | 6 | 0 | 0 | 0 | 0 | 0 |
| Other liability items | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 16 | 19 | 23 | 26 | 33 | 33 | 20 | 17 | 17 |
| + Fixed Assets | 3 | 2 | 2 | 2 | 3 | 2 | 1 | 1 | 1 |
| Gross Block | 4 | 4 | 4 | 5 | 6 | 7 | 6 | 6 | 6 |
| Accumulated Depreciation | 1 | 2 | 2 | 3 | 4 | 5 | 5 | 5 | 5 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Assets | 13 | 17 | 20 | 24 | 31 | 30 | 19 | 16 | 16 |
| Inventories | 0 | 1 | 2 | 2 | 4 | 0 | 0 | 0 | 0 |
| Trade receivables | 8 | 11 | 13 | 12 | 20 | 27 | 12 | 10 | 10 |
| Cash Equivalents | 1 | 1 | 1 | 0 | 4 | 0 | 0 | 0 | 0 |
| Loans n Advances | 2 | 2 | 1 | 4 | 2 | 3 | 6 | 5 | 5 |
| Other asset items | 2 | 1 | 4 | 6 | 1 | 1 | 1 | 1 | 1 |
| Total Assets | 16 | 19 | 23 | 26 | 33 | 33 | 20 | 17 | 17 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 1 | 0 | 0 | -4 | -2 | 1 | 0 | 0 |
| Profit Before Tax & Extraordinary Items | 1 | 1 | 2 | -2 | -7 | -14 | 1 | 1 |
| Depreciation | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 0 |
| Interest (Net) | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 0 | 2 | 12 | 0 | 0 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 0 |
| Receivables | -3 | -2 | 0 | -1 | -10 | 1 | 1 | 0 |
| Inventories | -1 | -1 | 0 | -1 | 4 | 0 | 0 | 0 |
| Trade Payables | 0 | 0 | 0 | 0 | 6 | 0 | -1 | 0 |
| Loans & Advances | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| Direct Taxes Paid | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 |
| Advance Tax Paid | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Investing Activity | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 |
| Purchase of Fixed Assets | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Financing Activity | 0 | 0 | 1 | 10 | -2 | -1 | 0 | 0 |
| Proceeds from Issue of Shares | 0 | 1 | 0 | 10 | 0 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 |
| Others | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 0 | 0 | 0 | 4 | -4 | 0 | 0 | 0 |