Nifty
:
21995.85
Sensex
:
72488.99
-152.05 (-0.69%)
-454.69 (-0.62%)
Nifty
Sensex
:
:
21995.85
72488.99
-152.05 (-0.69%)
-454.69 (-0.62%)

Colorchips New Media Ltd.

TV Broadcasting & Software Production

Rating :
30/99

BSE: 540023 | NSE: Not Listed

NSE BSE
4.08
18-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  4.08
  •  4.08
  •  4.08
  •  4.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  55
  •  1.89
  •  8.45
  •  3.49

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 34.70
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 34.32
  • N/A
  • 1.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.14%
  • 0.51%
  • 32.90%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.45%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.70
  • -26.65
  • -24.15

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 83.84
  • 17.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.64
  • 2.64
  • 3.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2644.94
  • 109.90
  • 69.23

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
0.00
1.58
-100.00%
1.42
1.43
-0.70%
1.81
1.87
-3.21%
0.93
1.10
-15.45%
Expenses
0.00
0.85
-100.00%
0.80
0.50
60.00%
1.20
0.53
126.42%
1.40
0.73
91.78%
EBITDA
0.00
0.72
-100.00%
0.62
0.93
-33.33%
0.60
1.34
-55.22%
-0.47
0.37
-
EBIDTM
0.00%
45.94%
43.86%
65.19%
33.35%
71.59%
-50.48%
33.52%
Other Income
0.00
0.13
-100.00%
0.02
0.03
-33.33%
0.00
0.32
-100.00%
0.02
0.28
-92.86%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.00
0.82
-100.00%
0.76
0.68
11.76%
0.76
0.58
31.03%
0.95
1.00
-5.00%
PBT
0.00
0.03
-100.00%
-0.12
0.28
-
-0.16
1.08
-
-1.41
-0.36
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.27
-100.00%
0.47
-0.72
-
PAT
0.00
0.03
-100.00%
-0.12
0.28
-
-0.16
0.81
-
-1.87
0.35
-
PATM
0.00%
1.65%
-8.69%
19.37%
-8.70%
43.45%
-201.51%
32.15%
EPS
0.00
0.01
-100.00%
-0.03
0.03
-
-0.02
0.10
-
-0.44
0.04
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 18
Mar 17
Mar 16
Net Sales
5.74
6.11
4.54
2.36
13.41
14.92
1.11
Net Sales Growth
-12.90%
34.58%
92.37%
-82.40%
-10.12%
1244.14%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.81
-10.94
0.95
Gross Profit
5.73
6.11
4.54
2.36
12.61
25.85
0.16
GP Margin
99.76%
100%
100%
100%
94.03%
173.26%
14.41%
Total Expenditure
4.25
3.27
2.77
2.08
10.37
14.55
1.18
Power & Fuel Cost
-
0.03
0.02
0.02
0.01
0.00
0.00
% Of Sales
-
0.49%
0.44%
0.85%
0.07%
0%
0%
Employee Cost
-
0.57
0.57
0.60
2.07
0.20
0.11
% Of Sales
-
9.33%
12.56%
25.42%
15.44%
1.34%
9.91%
Manufacturing Exp.
-
1.64
1.53
0.85
0.17
24.84
0.02
% Of Sales
-
26.84%
33.70%
36.02%
1.27%
166.49%
1.80%
General & Admin Exp.
-
0.84
0.60
0.39
7.00
0.44
0.09
% Of Sales
-
13.75%
13.22%
16.53%
52.20%
2.95%
8.11%
Selling & Distn. Exp.
-
0.17
0.01
0.00
0.28
0.00
0.00
% Of Sales
-
2.78%
0.22%
0%
2.09%
0%
0%
Miscellaneous Exp.
-
0.02
0.04
0.22
0.04
0.00
0.00
% Of Sales
-
0.33%
0.88%
9.32%
0.30%
0%
0%
EBITDA
1.47
2.84
1.77
0.28
3.04
0.37
-0.07
EBITDA Margin
25.61%
46.48%
38.99%
11.86%
22.67%
2.48%
-6.31%
Other Income
0.17
0.18
0.69
0.01
0.06
0.14
0.09
Interest
0.00
0.01
0.01
0.00
0.25
0.00
0.00
Depreciation
3.29
3.03
2.77
3.25
0.94
0.10
0.01
PBT
-1.66
-0.02
-0.32
-2.97
1.91
0.40
0.01
Tax
0.47
0.47
-0.68
0.80
0.59
0.12
0.00
Tax Rate
-28.31%
-2350.00%
212.50%
-26.94%
30.89%
30.00%
0.00%
PAT
-2.12
-0.49
0.36
-3.77
1.32
0.29
0.01
PAT before Minority Interest
-2.05
-0.49
0.36
-3.77
1.32
0.29
0.01
Minority Interest
0.07
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-36.93%
-8.02%
7.93%
-159.75%
9.84%
1.94%
0.90%
PAT Growth
-200.95%
-
-
-
355.17%
2,800.00%
 
EPS
-0.25
-0.06
0.04
-0.44
0.16
0.03
0.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 18
Mar 17
Mar 16
Shareholder's Funds
29.92
30.41
29.97
150.62
150.74
8.73
Share Capital
17.01
17.01
17.01
17.01
17.01
8.10
Total Reserves
12.91
13.40
12.96
133.61
133.73
0.62
Non-Current Liabilities
0.64
0.18
0.87
31.62
-0.01
-0.01
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
31.62
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
0.71
0.61
0.35
0.69
1.23
1.27
Trade Payables
0.55
0.44
0.07
0.49
1.19
0.00
Other Current Liabilities
0.14
0.16
0.14
0.06
0.04
0.00
Short Term Borrowings
0.02
0.00
0.14
0.00
0.00
1.15
Short Term Provisions
0.00
0.01
0.00
0.13
0.00
0.11
Total Liabilities
40.77
31.25
31.19
187.30
151.96
9.99
Net Block
30.15
28.81
30.52
156.27
117.86
1.08
Gross Block
37.44
33.07
34.93
157.57
118.22
1.39
Accumulated Depreciation
7.29
4.26
4.41
1.30
0.36
0.31
Non Current Assets
39.24
29.84
30.52
168.13
131.57
5.94
Capital Work in Progress
0.00
0.00
0.00
10.14
9.76
4.87
Non Current Investment
9.05
1.00
0.00
1.56
3.79
0.00
Long Term Loans & Adv.
0.04
0.03
0.00
0.15
0.15
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1.53
1.41
0.67
19.17
20.40
4.05
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
12.34
13.15
2.21
Sundry Debtors
0.45
0.77
0.24
5.39
4.72
1.15
Cash & Bank
0.74
0.51
0.28
0.59
2.20
0.35
Other Current Assets
0.34
0.00
0.00
0.05
0.32
0.33
Short Term Loans & Adv.
0.32
0.13
0.14
0.80
0.32
0.33
Net Current Assets
0.82
0.80
0.32
18.49
19.17
2.78
Total Assets
40.77
31.25
31.19
187.30
151.97
9.99

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
2.45
2.33
0.09
1.57
-14.32
-0.59
PBT
-0.02
-0.32
-2.97
1.91
0.40
0.01
Adjustment
2.85
2.09
3.24
1.13
0.10
0.01
Changes in Working Capital
0.09
-0.12
0.61
-0.89
-14.70
-0.60
Cash after chg. in Working capital
2.92
1.65
0.88
2.14
-14.20
-0.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.47
0.68
-0.80
-0.57
-0.12
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-1.85
-1.29
-1.15
-39.01
-125.37
0.95
Net Fixed Assets
-2.02
22.66
93.74
-0.69
-121.72
Net Investments
1.56
-21.45
3.91
-0.12
-3.79
Others
-1.39
-2.50
-98.80
-38.20
0.14
Cash from Financing Activity
0.36
-0.81
0.81
35.70
141.53
-0.01
Net Cash Inflow / Outflow
0.96
0.23
-0.25
-1.74
1.84
0.35
Opening Cash & Equivalents
0.51
0.28
0.53
2.20
0.35
0.00
Closing Cash & Equivalent
1.47
0.51
0.28
0.46
2.20
0.35

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
3.52
3.58
3.52
20.01
20.08
5.38
ROA
-1.36%
1.15%
-3.45%
0.78%
0.35%
0.07%
ROE
-1.62%
1.19%
-11.77%
3.88%
1.33%
0.08%
ROCE
-0.03%
-1.02%
-6.20%
4.33%
1.84%
0.11%
Fixed Asset Turnover
0.17
0.13
0.02
0.10
0.25
0.80
Receivable days
36.44
40.66
435.35
137.58
71.90
379.18
Inventory Days
0.00
0.00
0.00
346.92
187.98
728.12
Payable days
0.00
0.00
0.00
81.38
8.63
0.00
Cash Conversion Cycle
36.44
40.66
435.35
403.12
251.25
1107.30
Total Debt/Equity
0.00
0.00
0.00
0.93
0.00
0.13
Interest Cover
-1.00
-31.00
-1033.06
8.48
301.71
8.17

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Colorchips New Media - Quarterly Results
    13th Apr 2024, 16:40 PM

    Read More
  • Colorchips New Media enters into MoU with M/s Trade2online
    9th Feb 2024, 09:42 AM

    The company has entered into MoU in relation to proposed acquisition of business of M/s. Trade2online

    Read More

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