Market Cap ₹4 Cr.
Stock P/E -1.6
P/B -
Current Price ₹3.2
Book Value ₹ 0
Face Value 10
52W High ₹0
Dividend Yield 0%
52W Low ₹ 0
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 1 |
Other Income | -0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 |
Total Expenditure | 1 | 1 | 1 | 6 | 2 | 1 | 1 | 3 | 2 | 1 |
Operating Profit | -0 | 0 | 0 | -5 | -1 | 1 | 0 | -2 | -1 | 1 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Profit Before Tax | -0 | 0 | 0 | -5 | -1 | 1 | -0 | -3 | -1 | 0 |
Provision for Tax | 0 | 0 | 0 | -1 | -0 | 0 | -0 | -1 | -0 | 0 |
Profit After Tax | -0 | 0 | -0 | -4 | -1 | 1 | 0 | -2 | -1 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | 0 | -0 | -4 | -1 | 1 | 0 | -2 | -1 | 0 |
Adjusted Earnings Per Share | -0.4 | 0 | -0 | -2.8 | -0.5 | 0.7 | 0 | -1.5 | -0.9 | 0.3 |
#(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | TTM |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 3 | 5 | 5 | 4 | 3 | 3 | 3 | 3 | 4 | 3 |
Other Income | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 0 |
Total Income | 3 | 5 | 6 | 4 | 4 | 4 | 4 | 4 | 5 | 4 |
Total Expenditure | 2 | 4 | 5 | 4 | 3 | 3 | 3 | 4 | 3 | 7 |
Operating Profit | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | -2 |
Interest Expense | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -1 | 0 | -4 |
Provision for Tax | 0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | -1 |
Profit After Tax | -0 | -0 | 0 | 0 | 0 | 0 | -0 | -1 | 0 | -3 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | -0 | 0 | 0 | 0 | 0 | -0 | -1 | 0 | -3 |
Adjusted Earnings Per Share | -0 | -0 | 0.1 | 0.1 | 0.2 | 0 | -0.1 | -0.6 | 0.2 | -2.1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 33% | 10% | 0% | 0% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 0% | -7% | -19% | -8% |
ROE Average | 1% | -1% | -0% | -0% |
ROCE Average | 3% | 2% | 2% | 3% |
#(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 15 | 15 | 25 | 26 | 26 | 26 | 26 | 25 | 25 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Liability | 9 | 8 | 5 | 9 | 8 | 9 | 11 | 12 | 10 |
Other Liabilities & Provisions | 0 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Liabilities | 24 | 24 | 32 | 36 | 35 | 36 | 38 | 39 | 37 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 5 | 5 | 2 | 6 | 6 | 6 | 5 | 6 | 7 |
Fixed Assets | 2 | 2 | 3 | 2 | 2 | 1 | 1 | 1 | 1 |
Other Loans | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Other Non Current Assets | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 2 | 0 |
Current Assets | 16 | 16 | 25 | 25 | 26 | 27 | 31 | 29 | 28 |
Total Assets | 24 | 24 | 32 | 36 | 35 | 36 | 38 | 39 | 37 |
#(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 2 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 1 |
Cash Flow from Operating Activities | -3 | -0 | -8 | 1 | -1 | 0 | -2 | -1 | 5 |
Cash Flow from Investing Activities | -2 | 0 | 3 | -4 | 2 | 0 | 1 | 2 | -5 |
Cash Flow from Financing Activities | 3 | 0 | 8 | -1 | -1 | -0 | 1 | -1 | -0 |
Net Cash Inflow / Outflow | -1 | -0 | 4 | -4 | 0 | -0 | 0 | 1 | -0 |
Closing Cash & Cash Equivalent | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 1 | 0 |
# | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | -0.01 | -0.04 | 0.09 | 0.09 | 0.16 | 0.03 | -0.06 | -0.64 | 0.19 |
CEPS(Rs) | 0.27 | 0.13 | 0.29 | 0.4 | 0.51 | 0.39 | 0.26 | -0.36 | 0.31 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 13.78 | 14.03 | 18.79 | 19.12 | 20.19 | 20.23 | 20.17 | 19.53 | 19.72 |
Net Profit Margin | -0.26 | -0.85 | 2.27 | 2.7 | 7.83 | 1.27 | -2.11 | -23.25 | 6 |
Operating Margin | 26.78 | 15.53 | 22.66 | 17.88 | 32.48 | 9.26 | 16.04 | 8.26 | 25.83 |
PBT Margin | 1.63 | 0.48 | 8.25 | 1.52 | 10.4 | -8.41 | -4.98 | -19.43 | 4.93 |
ROA(%) | -0.04 | -0.17 | 0.39 | 0.33 | 0.57 | 0.12 | -0.2 | -2.07 | 0.64 |
ROE(%) | -0.07 | -0.3 | 0.59 | 0.48 | 0.83 | 0.16 | -0.29 | -3.24 | 0.99 |
ROCE(%) | 4.98 | 4.06 | 4.61 | 2.64 | 2.98 | 1.06 | 1.88 | 0.95 | 3.47 |
Price/Earnings(x) | 0 | 0 | 215.34 | 72.9 | 63.12 | 0 | 0 | 0 | 45.21 |
Price/Book(x) | 3.05 | 2.71 | 1.01 | 0.34 | 0.51 | 0 | 0.33 | 0 | 0.44 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 14.54 | 8.62 | 4.65 | 2.4 | 5.23 | 4.15 | 3.07 | 4.96 | 3.2 |
EV/Core EBITDA(x) | 40.63 | 45.36 | 16.76 | 20.43 | 19.02 | 18.07 | 11.07 | 26.6 | 10.92 |
Interest Earned Growth(%) | 54.08 | 59.63 | -1.77 | -13.65 | -37.92 | 24.51 | 6.61 | 0.32 | 16.75 |
Net Profit Growth | -109.43 | -425.89 | 363.31 | 2.66 | 79.68 | -79.87 | -278.12 | -1002.94 | 130.14 |
EPS Growth(%) | -108.36 | -420 | 311.54 | 2.73 | 79.65 | -79.86 | -277.98 | -1003.41 | 130.14 |
Interest Coverage(x) % | 1.06 | 1.03 | 1.57 | 1.09 | 1.47 | 0.52 | 0.76 | 0.3 | 1.24 |
# | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 38.08 | 38.08 | 38.08 | 38.08 | 38.08 | 38.08 | 38.08 | 38.08 | 38.08 | 38.08 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
Public | 61.9 | 61.9 | 61.9 | 61.9 | 61.9 | 61.9 | 61.9 | 61.9 | 61.9 | 61.9 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About