Nifty
Sensex
:
:
10715.85
35666.89
-47.55 (-0.44%)
-107.99 (-0.30%)

IT - Software

Rating :
N/A

BSE: 532271 | NSE: Not Listed

2.01
-0.09 (-4.29%)
20-Nov-2018 | 10:55AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  2.17
  •  2.20
  •  2.01
  •  2.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17500
  •  0.35
  •  4.30
  •  1.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 20.31
  • 4.21
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 24.41
  • N/A
  • 0.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 23.05%
  • 2.27%
  • 71.26%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 52.39
  • 59.82
  • 97.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.86
  • 14.46
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.24
  • 163.49
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.25
  • 0.42
  • 0.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.25
  • 2.07
  • 2.11

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
11.94
16.91
-29.39%
11.86
64.88
-81.72%
10.79
46.97
-77.03%
12.10
2.63
360.08%
Expenses
10.83
15.90
-31.89%
11.11
63.34
-82.46%
10.07
45.68
-77.96%
11.50
1.25
820.00%
EBITDA
1.11
1.02
8.82%
0.74
1.54
-51.95%
0.72
1.29
-44.19%
0.60
1.38
-56.52%
EBIDTM
9.31%
6.02%
6.28%
2.37%
6.68%
2.74%
4.93%
52.43%
Other Income
0.00
0.00
0.00
2.37
0.00
0.00
0.01
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.03
0.19
-84.21%
0.03
0.20
-85.00%
0.20
0.32
-37.50%
0.19
0.59
-67.80%
PBT
1.08
0.83
30.12%
2.34
1.34
74.63%
0.53
0.97
-45.36%
0.41
0.79
-48.10%
Tax
-0.02
0.26
-
0.20
0.42
-52.38%
-0.28
-0.13
-
-0.37
0.00
-
PAT
1.10
0.57
92.98%
2.13
0.92
131.52%
0.81
1.10
-26.36%
0.78
0.79
-1.27%
PATM
9.20%
3.39%
17.99%
1.41%
7.54%
2.34%
6.43%
29.92%
EPS
0.13
0.08
62.50%
0.26
0.11
136.36%
0.10
0.15
-33.33%
0.10
0.11
-9.09%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
46.69
104.67
53.49
13.50
11.72
10.04
Net Sales Growth
-64.46%
95.68%
296.22%
15.19%
16.73%
 
Cost Of Goods Sold
22.73
0.05
0.01
0.04
0.04
0.58
Gross Profit
23.96
104.63
53.48
13.46
11.68
9.47
GP Margin
51.31%
99.96%
99.98%
99.70%
99.66%
94.32%
Total Expenditure
43.51
100.80
48.99
17.99
24.45
8.07
Power & Fuel Cost
-
0.04
0.04
0.05
0.05
0.04
% Of Sales
-
0.04%
0.07%
0.37%
0.43%
0.40%
Employee Cost
-
58.38
37.48
3.09
1.36
0.74
% Of Sales
-
55.78%
70.07%
22.89%
11.60%
7.37%
Manufacturing Exp.
-
3.48
0.00
0.00
0.00
0.00
% Of Sales
-
3.32%
0%
0%
0%
0%
General & Admin Exp.
-
38.83
11.26
1.07
0.94
0.92
% Of Sales
-
37.10%
21.05%
7.93%
8.02%
9.16%
Selling & Distn. Exp.
-
0.01
0.21
0.02
0.01
0.01
% Of Sales
-
0.01%
0.39%
0.15%
0.09%
0.10%
Miscellaneous Exp.
-
0.01
0.00
13.71
22.04
5.79
% Of Sales
-
0.01%
0%
101.56%
188.05%
57.67%
EBITDA
3.17
3.87
4.50
-4.49
-12.73
1.97
EBITDA Margin
6.79%
3.70%
8.41%
-33.26%
-108.62%
19.62%
Other Income
2.38
0.01
0.00
0.50
0.06
0.12
Interest
0.75
0.01
0.00
0.00
1.33
0.65
Depreciation
0.45
0.77
2.10
3.58
0.95
1.40
PBT
4.36
3.11
2.39
-7.57
-14.95
0.04
Tax
-0.47
-0.70
0.07
-0.07
0.08
0.01
Tax Rate
-10.78%
-22.51%
2.93%
0.10%
-0.28%
25.00%
PAT
4.82
3.81
2.32
-67.21
-28.97
0.03
PAT before Minority Interest
4.82
3.81
2.32
-67.21
-28.97
0.03
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.32%
3.64%
4.34%
-497.85%
-247.18%
0.30%
PAT Growth
42.60%
64.22%
-
-
-
 
Unadjusted EPS
0.59
0.47
0.32
-9.27
-4.00
0.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
23.95
16.13
13.80
81.01
112.97
Share Capital
16.11
14.49
72.44
72.44
72.44
Total Reserves
7.48
1.64
-58.64
8.57
40.53
Non-Current Liabilities
-0.17
0.54
1.04
1.11
3.46
Secured Loans
0.00
0.00
0.00
0.00
2.44
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
Current Liabilities
14.70
28.65
14.55
13.41
8.67
Trade Payables
2.52
10.54
2.73
2.65
2.52
Other Current Liabilities
8.04
10.97
10.77
9.71
5.18
Short Term Borrowings
2.55
2.60
0.32
0.32
0.85
Short Term Provisions
1.58
4.54
0.72
0.72
0.11
Total Liabilities
38.48
45.32
29.39
95.53
125.10
Net Block
1.96
2.66
4.70
29.81
7.32
Gross Block
44.32
44.24
44.18
44.17
17.75
Accumulated Depreciation
42.35
41.58
39.48
14.37
10.43
Non Current Assets
1.96
2.67
4.71
29.82
43.02
Capital Work in Progress
0.00
0.00
0.00
0.00
35.69
Non Current Investment
0.00
0.01
0.01
0.01
0.01
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
Current Assets
36.51
42.64
24.69
26.41
77.83
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
26.30
Sundry Debtors
31.45
39.90
23.22
24.00
48.75
Cash & Bank
1.47
0.13
0.16
0.03
0.02
Other Current Assets
3.58
0.00
0.00
0.00
2.75
Short Term Loans & Adv.
3.58
2.61
1.31
2.38
2.75
Net Current Assets
21.82
13.99
10.14
13.00
69.16
Total Assets
38.47
45.31
29.40
95.53
125.10

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-2.47
-2.24
1.55
28.42
1.65
PBT
3.11
2.39
-66.81
-28.88
0.04
Adjustment
0.77
2.10
76.02
38.20
7.80
Changes in Working Capital
-6.43
-6.16
-7.67
19.10
-6.19
Cash after chg. in Working capital
-2.55
-1.67
1.55
28.42
1.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.08
-0.57
0.00
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-0.06
-0.07
0.00
-27.15
-1.45
Net Fixed Assets
-0.08
-0.06
-0.01
9.27
Net Investments
0.01
0.00
38.17
-22.53
Others
0.01
-0.01
-38.16
-13.89
Cash from Financing Activity
3.87
2.28
-1.41
-1.26
-0.45
Net Cash Inflow / Outflow
1.34
-0.02
0.13
0.00
-0.26
Opening Cash & Equivalents
0.13
0.16
0.03
0.02
0.28
Closing Cash & Equivalent
1.47
0.13
0.16
0.03
0.02

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
2.93
2.23
1.91
5.76
15.01
ROA
9.09%
6.22%
-107.60%
-26.26%
0.02%
ROE
19.19%
15.52%
-242.11%
-38.51%
0.02%
ROCE
12.14%
12.30%
-216.24%
-35.08%
0.61%
Fixed Asset Turnover
2.36
1.21
0.31
0.38
0.57
Receivable days
124.40
215.36
638.62
1132.80
1771.81
Inventory Days
0.00
0.00
0.00
0.00
955.97
Payable days
37.72
60.07
134.90
32.49
293.95
Cash Conversion Cycle
86.68
155.30
503.72
1100.31
2433.84
Total Debt/Equity
0.24
0.35
0.24
0.08
0.03
Interest Cover
555.79
748.25
0.00
-20.68
1.06

News Update:


  • Cybermate Infotek - Quarterly Results
    9th Nov 2018, 18:47 PM

    Read More

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.