Nifty
Sensex
:
:
10656.20
35474.51
-107.20 (-1.00%)
-300.37 (-0.84%)

Film Production, Distribution & Entertainment

Rating :
N/A

BSE: 532380 | NSE: Not Listed

4.15
0.29 (7.51%)
20-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  4.00
  •  4.17
  •  3.80
  •  3.86
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  18306
  •  0.76
  •  4.86
  •  1.89

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 23.17
  • 26.27
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15.05
  • N/A
  • 1.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.92%
  • 3.71%
  • 21.06%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.31%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -33.02
  • -22.02
  • -43.58

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -24.88
  • -35.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.52
  • -
  • 173.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.84
  • -
  • 49.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.62
  • 1.22
  • 0.94

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 180.43
  • 277.16
  • 22.68

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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
-
100.09
157.90
77.91
35.72
18.63
Net Sales Growth
-
-36.61%
102.67%
118.11%
91.73%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
100.09
157.90
77.91
35.72
18.63
GP Margin
-
100%
100%
100%
100%
100%
Total Expenditure
-
93.61
149.55
73.01
32.06
13.47
Power & Fuel Cost
-
0.07
0.08
0.12
0.08
0.07
% Of Sales
-
0.07%
0.05%
0.15%
0.22%
0.38%
Employee Cost
-
0.12
0.13
0.23
0.33
0.26
% Of Sales
-
0.12%
0.08%
0.30%
0.92%
1.40%
Manufacturing Exp.
-
92.91
147.17
70.43
29.45
12.00
% Of Sales
-
92.83%
93.20%
90.40%
82.45%
64.41%
General & Admin Exp.
-
0.46
0.17
0.82
0.66
0.28
% Of Sales
-
0.46%
0.11%
1.05%
1.85%
1.50%
Selling & Distn. Exp.
-
0.05
0.92
1.30
1.49
0.65
% Of Sales
-
0.05%
0.58%
1.67%
4.17%
3.49%
Miscellaneous Exp.
-
0.01
1.08
0.11
0.06
0.22
% Of Sales
-
0.01%
0.68%
0.14%
0.17%
1.18%
EBITDA
-
6.48
8.35
4.90
3.66
5.16
EBITDA Margin
-
6.47%
5.29%
6.29%
10.25%
27.70%
Other Income
-
0.40
0.51
0.12
0.09
0.02
Interest
-
1.07
0.20
0.20
0.59
0.66
Depreciation
-
0.47
0.51
0.51
0.81
0.92
PBT
-
5.33
8.15
4.31
2.34
3.60
Tax
-
1.79
2.79
1.52
0.01
0.41
Tax Rate
-
33.58%
34.23%
35.27%
0.43%
11.39%
PAT
-
3.50
5.36
2.79
2.33
3.19
PAT before Minority Interest
-
3.54
5.36
2.79
2.33
3.19
Minority Interest
-
-0.04
0.00
0.00
0.00
0.00
PAT Margin
-
3.50%
3.39%
3.58%
6.52%
17.12%
PAT Growth
-
-34.70%
92.11%
19.74%
-26.96%
 
Unadjusted EPS
-
0.34
0.52
0.57
2.27
3.17

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
31.50
28.00
24.36
14.18
9.94
Share Capital
10.32
5.16
5.16
4.26
4.02
Total Reserves
21.18
22.84
19.20
7.98
3.72
Non-Current Liabilities
9.68
4.46
0.21
2.07
4.29
Secured Loans
9.52
4.28
0.20
0.66
1.26
Unsecured Loans
0.00
0.00
0.00
1.42
3.03
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
Current Liabilities
36.29
44.42
10.72
6.06
7.13
Trade Payables
30.13
32.31
6.53
5.00
5.74
Other Current Liabilities
1.49
5.81
0.70
0.12
0.87
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
4.67
6.30
3.48
0.95
0.51
Total Liabilities
77.51
76.88
35.29
22.31
21.36
Net Block
3.18
3.25
3.75
4.11
4.98
Gross Block
10.89
10.49
10.49
12.52
12.85
Accumulated Depreciation
7.72
7.24
6.74
8.41
7.87
Non Current Assets
3.18
3.25
3.75
4.11
4.98
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
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
74.33
73.63
31.54
18.21
16.38
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
26.06
31.59
11.27
3.81
6.77
Sundry Debtors
20.12
27.06
12.53
9.36
6.01
Cash & Bank
21.38
4.48
0.42
0.52
0.71
Other Current Assets
6.78
0.00
1.32
0.00
2.89
Short Term Loans & Adv.
6.77
10.50
5.99
4.51
2.88
Net Current Assets
38.05
29.21
20.82
12.14
9.26
Total Assets
77.51
76.88
35.29
22.32
21.36

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
14.23
1.19
-6.38
0.22
3.32
PBT
5.33
8.15
4.31
2.34
3.60
Adjustment
1.13
0.21
0.61
1.44
1.80
Changes in Working Capital
5.11
-3.91
-8.14
-2.01
-1.22
Cash after chg. in Working capital
11.58
4.45
-3.22
1.78
4.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
2.65
-3.26
-3.16
-1.51
-0.76
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
0.00
0.48
-0.06
0.02
0.01
Net Fixed Assets
-0.40
0.00
2.03
0.33
Net Investments
0.00
0.00
0.00
-0.01
Others
0.40
0.48
-2.09
-0.30
Cash from Financing Activity
2.68
2.38
6.34
-0.42
-3.81
Net Cash Inflow / Outflow
16.90
4.06
-0.10
-0.19
-0.47
Opening Cash & Equivalents
4.48
0.42
0.52
0.71
1.19
Closing Cash & Equivalent
21.38
4.48
0.42
0.52
0.71

Financial Ratios

Standalone /

Consolidated
Description
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
3.05
2.71
2.36
1.44
0.96
ROA
4.59%
9.56%
9.68%
10.69%
14.92%
ROE
11.91%
20.47%
15.24%
23.36%
41.16%
ROCE
17.48%
29.38%
22.06%
19.23%
29.88%
Fixed Asset Turnover
9.36
15.05
6.77
2.82
1.45
Receivable days
86.02
45.76
51.28
78.53
117.75
Inventory Days
105.11
49.53
35.33
54.08
132.69
Payable days
121.38
47.63
28.98
60.65
150.57
Cash Conversion Cycle
69.75
47.66
57.63
71.96
99.87
Total Debt/Equity
0.30
0.15
0.01
0.17
0.55
Interest Cover
5.97
41.97
22.88
4.99
6.45

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.