Nifty
Sensex
:
:
10580.60
35260.00
4.30 (0.04%)
118.01 (0.34%)

Construction - Real Estate

Rating :
N/A

BSE: 511131 | NSE: Not Listed

7.52
0.35 (4.88%)
14-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  7.00
  •  7.52
  •  7.00
  •  7.17
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  300
  •  0.02
  •  27.25
  •  5.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10.60
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 23.07
  • N/A
  • 0.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.42%
  • 5.84%
  • 38.51%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 13.23%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.23
  • -2.86
  • -39.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 39.64
  • -35.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -25.15
  • -36.00
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.48
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.38
  • 0.28
  • 0.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.00
  • 19.90
  • 18.98

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
4.61
-100.00%
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
6.33
-100.00%
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
-1.71
-
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
-37.15%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.06
-100.00%
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.09
-100.00%
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.07
-100.00%
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
-1.47
-
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
-0.01
-
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
-1.46
-
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
-31.69%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
-1.04
-
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
-
17.67
38.01
79.26
23.58
20.43
96.12
82.89
11.06
14.00
Net Sales Growth
-
-53.51%
-52.04%
236.13%
15.42%
-78.75%
15.96%
649.46%
-21.00%
 
Cost Of Goods Sold
-
15.21
35.94
85.78
24.67
14.94
50.19
59.49
7.94
7.81
Gross Profit
-
2.47
2.06
-6.52
-1.10
5.50
45.94
23.40
3.12
6.19
GP Margin
-
13.98%
5.42%
-8.23%
-4.66%
26.92%
47.79%
28.23%
28.21%
44.21%
Total Expenditure
-
19.21
41.29
93.45
29.54
20.72
55.76
62.69
9.58
12.38
Power & Fuel Cost
-
0.03
0.09
0.05
0.06
0.05
0.09
0.07
0.07
0.07
% Of Sales
-
0.17%
0.24%
0.06%
0.25%
0.24%
0.09%
0.08%
0.63%
0.50%
Employee Cost
-
0.45
0.97
1.10
1.68
1.87
1.09
0.40
0.27
0.26
% Of Sales
-
2.55%
2.55%
1.39%
7.12%
9.15%
1.13%
0.48%
2.44%
1.86%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.17
3.06
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
1.54%
21.86%
General & Admin Exp.
-
1.12
3.35
3.63
2.34
2.85
3.37
1.72
0.78
0.91
% Of Sales
-
6.34%
8.81%
4.58%
9.92%
13.95%
3.51%
2.08%
7.05%
6.50%
Selling & Distn. Exp.
-
0.23
0.80
0.61
0.44
0.86
0.93
0.92
0.31
0.23
% Of Sales
-
1.30%
2.10%
0.77%
1.87%
4.21%
0.97%
1.11%
2.80%
1.64%
Miscellaneous Exp.
-
2.17
0.14
2.27
0.35
0.15
0.10
0.09
0.04
0.03
% Of Sales
-
12.28%
0.37%
2.86%
1.48%
0.73%
0.10%
0.11%
0.36%
0.21%
EBITDA
-
-1.54
-3.28
-14.19
-5.96
-0.29
40.36
20.20
1.48
1.62
EBITDA Margin
-
-8.72%
-8.63%
-17.90%
-25.28%
-1.42%
41.99%
24.37%
13.38%
11.57%
Other Income
-
2.33
4.55
9.84
16.53
10.32
1.12
0.51
0.35
0.21
Interest
-
0.39
1.51
6.67
8.09
10.15
8.71
5.62
0.78
0.93
Depreciation
-
0.24
0.28
0.29
0.30
0.22
0.17
0.15
0.15
0.06
PBT
-
0.18
-0.52
-11.31
2.17
-0.33
32.59
14.95
0.89
0.84
Tax
-
-0.04
-0.08
-0.01
0.49
0.36
8.17
1.90
0.38
0.31
Tax Rate
-
-36.36%
47.06%
0.09%
22.58%
19.46%
25.07%
12.71%
42.70%
36.90%
PAT
-
0.16
-0.09
-10.78
1.68
1.49
24.42
13.05
0.51
0.53
PAT before Minority Interest
-
0.16
-0.09
-10.78
1.68
1.49
24.42
13.05
0.51
0.53
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
0.91%
-0.24%
-13.60%
7.12%
7.29%
25.41%
15.74%
4.61%
3.79%
PAT Growth
-
-
-
-
12.75%
-93.90%
87.13%
2,458.82%
-3.77%
 
Unadjusted EPS
-
0.11
-0.06
-7.65
1.19
1.06
43.20
38.79
1.77
1.83

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
80.34
80.13
80.02
90.80
89.15
66.64
38.34
4.68
5.19
Share Capital
14.09
14.09
14.09
14.09
14.09
5.65
4.97
2.89
2.89
Total Reserves
66.25
66.04
65.93
76.71
75.06
60.19
31.90
1.79
2.31
Non-Current Liabilities
8.95
11.16
14.21
12.60
15.21
97.90
54.18
7.82
4.54
Secured Loans
1.38
1.73
3.67
3.00
10.42
85.01
46.93
4.73
0.83
Unsecured Loans
1.36
1.88
2.30
2.69
3.00
12.02
6.39
2.23
2.86
Long Term Provisions
0.07
0.11
0.13
0.10
0.31
0.00
0.00
0.00
0.00
Current Liabilities
36.54
43.58
80.99
88.23
88.84
97.17
106.64
16.46
13.88
Trade Payables
8.57
1.67
1.97
3.27
4.11
19.61
31.48
1.78
1.96
Other Current Liabilities
16.84
27.08
24.72
18.35
17.52
52.79
48.08
13.30
4.14
Short Term Borrowings
10.82
13.82
51.16
64.30
61.90
0.00
0.00
0.00
0.00
Short Term Provisions
0.31
1.01
3.14
2.31
5.29
24.77
27.08
1.38
7.78
Total Liabilities
125.83
134.87
175.22
191.63
193.20
262.86
200.31
29.07
23.72
Net Block
6.75
4.95
6.39
15.14
14.70
2.20
1.80
1.80
2.99
Gross Block
7.87
6.23
7.47
16.03
15.32
2.65
4.58
4.47
4.54
Accumulated Depreciation
1.12
1.28
1.07
0.89
0.62
0.45
2.78
2.68
1.54
Non Current Assets
54.59
54.29
54.20
51.03
41.31
21.20
1.94
1.94
3.13
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.69
0.69
0.69
0.69
0.62
19.01
0.14
0.14
0.14
Long Term Loans & Adv.
45.61
47.39
45.96
33.82
24.93
0.00
0.00
0.00
0.00
Other Non Current Assets
1.54
1.26
1.15
1.38
1.07
0.00
0.00
0.00
0.00
Current Assets
71.25
80.58
121.03
140.61
151.89
241.60
198.37
27.13
20.58
Current Investments
0.00
0.00
0.00
2.14
1.06
0.00
0.00
0.00
0.00
Inventories
23.88
31.58
63.37
71.30
79.43
121.74
111.03
8.53
12.87
Sundry Debtors
3.89
9.87
16.04
39.46
55.96
74.91
51.87
1.73
4.55
Cash & Bank
1.08
0.80
2.94
2.07
2.68
0.56
0.11
0.06
0.08
Other Current Assets
42.40
0.02
0.06
0.11
12.76
44.39
35.36
16.82
3.08
Short Term Loans & Adv.
42.39
38.31
38.62
25.53
12.67
44.25
35.22
16.68
2.94
Net Current Assets
34.71
37.00
40.04
52.38
63.05
144.43
91.73
10.67
6.71
Total Assets
125.84
134.87
175.23
191.64
193.20
262.86
200.31
29.07
23.71

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
17.13
32.35
-0.23
-1.43
0.00
-21.88
-63.63
-2.56
0.96
PBT
0.11
-0.17
-10.79
2.17
0.00
32.59
14.95
0.89
0.84
Adjustment
-0.93
-2.52
-3.06
-3.37
0.00
8.17
5.54
0.89
0.95
Changes in Working Capital
17.96
35.63
14.22
0.24
0.00
-53.61
-82.24
-3.93
-0.41
Cash after chg. in Working capital
17.15
32.93
0.36
-0.95
0.00
-12.85
-61.76
-2.15
1.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.02
-0.58
-0.59
-0.48
0.00
-9.03
-1.87
-0.41
-0.41
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-0.54
5.23
18.34
7.74
0.00
-18.71
1.11
0.06
-0.07
Net Fixed Assets
0.53
0.22
0.39
0.07
-0.34
1.93
-0.11
0.07
Net Investments
-5.21
0.46
11.14
-0.24
-1.41
-18.87
1.05
0.00
Others
4.14
4.55
6.81
7.91
1.75
-1.77
0.17
-0.01
Cash from Financing Activity
-16.27
-39.69
-17.25
-6.91
0.00
41.04
62.57
2.48
-2.42
Net Cash Inflow / Outflow
0.31
-2.11
0.86
-0.60
0.00
0.46
0.05
-0.01
-1.53
Opening Cash & Equivalents
0.73
2.84
2.07
2.68
0.00
0.11
0.06
0.08
1.61
Closing Cash & Equivalent
1.04
0.73
2.94
2.07
0.00
0.56
0.11
0.06
0.08

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 08
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
57.01
56.86
56.78
64.43
63.26
58.20
37.12
8.10
9.00
ROA
0.12%
-0.06%
-5.87%
0.87%
0.65%
10.54%
11.38%
1.94%
2.17%
ROE
0.19%
-0.11%
-12.62%
1.87%
1.93%
47.57%
62.80%
10.38%
10.76%
ROCE
0.52%
1.10%
-2.66%
6.07%
7.10%
32.36%
39.83%
16.31%
18.92%
Fixed Asset Turnover
2.51
5.55
6.75
1.50
2.27
26.59
18.31
2.45
3.12
Receivable days
142.02
124.40
127.78
738.49
1168.78
240.71
118.00
103.64
68.23
Inventory Days
572.64
455.94
310.08
1166.60
1796.64
441.96
263.22
353.19
332.98
Payable days
147.65
107.08
11.21
66.88
202.83
194.61
92.70
490.41
36.66
Cash Conversion Cycle
567.01
473.26
426.65
1838.21
2762.59
488.06
288.53
-33.59
364.55
Total Debt/Equity
0.17
0.22
0.83
0.80
0.96
1.47
1.45
1.49
0.71
Interest Cover
1.29
0.88
-0.62
1.27
1.18
4.74
3.66
2.14
1.91

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.