WEBSITE BSE:508571 NSE : COCHIN MALA 17 May, 10:57
Market Cap ₹22 Cr.
Stock P/E -33.9
P/B -5.5
Current Price ₹122.9
Book Value ₹ -22.1
Face Value 10
52W High ₹153.4
Dividend Yield 0%
52W Low ₹ 56.8
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Adjustments | 0 | 0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 |
Profit After Adjustments | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Adjusted Earnings Per Share | -0.9 | -0.8 | -0.8 | -0.8 | -1 | -0.9 | -0.8 | -1.1 | -0.9 | -0.9 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 1 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | -1 | -0 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 |
Interest | 4 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 53 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -4 | 41 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -1 | -1 | 0 |
Provision for Tax | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -4 | 41 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -1 | -1 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -4 | 41 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -1 | -1 | 0 |
Adjusted Earnings Per Share | -20.1 | 229.9 | -0.6 | -1.3 | -2.8 | -1.6 | -2.2 | -2.7 | -3.6 | -3.3 | -3.7 | -3.7 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 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 | 101% | 30% | 16% | 6% |
ROE Average | 0% | 0% | 0% | -13% |
ROCE Average | -15% | -16% | -17% | -21% |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | -21 | 0 | 0 | 0 | -0 | -1 | -1 | -2 | -2 | -3 | -3 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 39 | 3 | 0 | 1 | 1 | 2 | 2 | 3 | 3 | 4 | 5 |
Total Liabilities | 23 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Fixed Assets | 22 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 23 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 3 | -17 | -3 | -0 | -0 | -1 | -0 | -0 | 0 | -0 | -0 |
Cash Flow from Investing Activities | 0 | 54 | 3 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 |
Cash Flow from Financing Activities | -3 | -36 | 0 | 0 | 0 | 1 | 0 | 1 | -0 | 0 | 0 |
Net Cash Inflow / Outflow | -0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | -20.08 | 229.91 | -0.6 | -1.29 | -2.79 | -1.64 | -2.23 | -2.67 | -3.63 | -3.34 | -3.68 |
CEPS(Rs) | -20.08 | 229.91 | 3.11 | -0.9 | -2.77 | -1.63 | -2.21 | -2.43 | -3.25 | -3.05 | -3.44 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | -227.57 | 2.34 | 1.74 | 0.46 | -2.14 | -3.78 | -6.01 | -8.68 | -12.31 | -15.65 | -19.33 |
Core EBITDA Margin(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBIT Margin(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Pre Tax Margin(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PAT Margin (%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Profit Margin (%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
ROA(%) | -8.16 | 311.67 | -5.17 | -32.48 | -70.56 | -37.6 | -45.55 | -39.97 | -48.28 | -50.3 | -55.13 |
ROE(%) | 0 | 0 | -29.33 | -116.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
ROCE(%) | 0 | 0 | -16.36 | -26.29 | -75.6 | -22.49 | -23.09 | -15.13 | -19.54 | -13.37 | -14.95 |
Receivable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 0 | 0.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | -0.25 | 31.63 | 25.7 | 60.31 | -13.51 | -12.23 | 0 | -6.68 | -4.18 | -5.75 | -3.1 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Core EBITDA(x) | -60.79 | -28.87 | -4.45 | -52.72 | -14.12 | -66.74 | -18.75 | -98.46 | -65.52 | -192.64 | -113.86 |
Net Sales Growth(%) | -100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBIT Growth(%) | -108.5 | 9511.32 | -100.17 | -93.06 | -145.85 | 64.86 | -35.27 | 10.33 | -44.67 | 39.49 | -12.06 |
PAT Growth(%) | -167.23 | 1245.24 | -100.26 | -114.71 | -117.22 | 41.11 | -35.6 | -19.98 | -35.66 | 7.84 | -9.93 |
EPS Growth(%) | -167.23 | 1245.23 | -100.26 | -114.7 | -117.22 | 41.11 | -35.6 | -19.98 | -35.66 | 7.84 | -9.93 |
Debt/Equity(x) | -0.6 | 0 | 1.13 | 6.81 | -2.25 | -2.24 | -1.83 | -1.95 | -1.54 | -1.42 | -1.34 |
Current Ratio(x) | 0.01 | 0.18 | 0.2 | 0.2 | 0.15 | 0.11 | 0.05 | 0.11 | 0.02 | 0.03 | 0.03 |
Quick Ratio(x) | 0.01 | 0.18 | 0.2 | 0.2 | 0.15 | 0.11 | 0.05 | 0.11 | 0.02 | 0.03 | 0.03 |
Interest Cover(x) | -0.16 | 4.32 | -4.81 | -2.91 | -5.35 | -1.01 | -1.01 | -0.6 | -0.67 | -0.36 | -0.37 |
Total Debt/Mcap(x) | 2.38 | 0 | 0.04 | 0.11 | 0.17 | 0.18 | 0 | 0.29 | 0.37 | 0.25 | 0.43 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 62.72 | 62.72 | 62.72 | 62.72 | 62.72 | 62.72 | 62.72 | 62.72 | 62.72 | 62.72 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 18.05 | 18.05 | 18.05 | 18.04 | 18.04 | 17.79 | 17.09 | 17.09 | 17.09 | 17.09 |
Public | 19.23 | 19.23 | 19.23 | 19.24 | 19.24 | 19.49 | 20.19 | 20.19 | 20.19 | 20.19 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
Public | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 |
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.
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