Nifty
Sensex
:
:
8939.50
28892.97
12.60(0.14%)
28.26(0.10%)

Shipping

Rating :
13/99

BSE: 532786 | NSE: GTOFFSHORE

20.60
-0.20 (-0.96%)
23-Feb-2017 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 21.20
  • 21.20
  • 20.50
  • 20.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 85330
  • 17.58
  • 50.20
  • 18.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 160.76
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,204.08
  • N/A
  • 1.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 12.14%
  • 0%
  • 19.99%
  • FII
  • DII
  • Others
  • 31.64%
  • 0.53%
  • 35.70%

Chart

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

Quarterly Results

Standalone Figures in Rs. Crores

Description
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
Var%
Dec 15
Dec 14
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

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
961.51
1,249.31
1,124.90
992.65
882.81
946.83
1,165.64
1,081.05
745.90
582.19
Net Sales Growth
-23.04%
11.06%
13.32%
12.44%
-6.76%
-18.77%
7.82%
44.93%
28.12%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
961.51
1,249.31
1,124.90
992.65
882.81
946.83
1,165.64
1,081.05
745.90
582.19
GP Margin
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
748.76
811.88
669.66
577.19
522.25
608.49
667.27
598.06
433.46
319.35
Power & Fuel Cost
16.40
40.72
42.33
44.18
45.94
43.90
30.91
37.20
20.30
20.70
% Of Sales
1.71%
3.26%
3.76%
4.45%
5.20%
4.64%
2.65%
3.44%
2.72%
3.56%
Employee Cost
196.33
237.55
236.06
228.34
227.30
226.98
200.62
177.02
143.95
110.35
% Of Sales
20.42%
19.01%
20.98%
23.00%
25.75%
23.97%
17.21%
16.37%
19.30%
18.95%
Manufacturing Exp.
410.12
378.34
228.21
189.22
185.38
244.20
320.61
311.25
212.19
148.35
% Of Sales
42.65%
30.28%
20.29%
19.06%
21.00%
25.79%
27.51%
28.79%
28.45%
25.48%
General & Admin Exp.
29.01
40.24
42.07
56.33
40.08
41.71
62.95
63.45
51.96
35.97
% Of Sales
3.02%
3.22%
3.74%
5.67%
4.54%
4.41%
5.40%
5.87%
6.97%
6.18%
Selling & Distn. Exp.
3.81
6.36
10.56
30.73
3.57
1.95
4.75
7.88
4.14
2.65
% Of Sales
0.40%
0.51%
0.94%
3.10%
0.40%
0.21%
0.41%
0.73%
0.56%
0.46%
Miscellaneous Exp.
93.09
108.67
110.43
28.39
19.98
49.75
47.43
1.26
0.92
2.65
% Of Sales
9.68%
8.70%
9.82%
2.86%
2.26%
5.25%
4.07%
0.12%
0.12%
0.23%
EBITDA
212.75
437.43
455.24
415.46
360.56
338.34
498.37
482.99
312.44
262.84
EBITDA Margin
22.13%
35.01%
40.47%
41.85%
40.84%
35.73%
42.76%
44.68%
41.89%
45.15%
Other Income
1.17
19.04
27.88
151.15
101.63
9.15
7.01
60.36
73.47
7.88
Interest
391.09
392.12
268.14
271.25
247.36
160.70
116.35
106.51
68.39
36.06
Depreciation
185.92
224.11
243.89
291.46
201.92
198.81
140.86
114.77
98.55
70.90
PBT
-363.09
-159.76
-28.91
3.90
12.91
-12.02
248.17
322.07
218.97
163.76
Tax
-16.13
11.10
38.72
50.70
52.32
21.31
47.14
47.00
17.34
18.58
Tax Rate
2.27%
-6.95%
-133.93%
1300.00%
347.87%
46.23%
19.00%
14.59%
7.92%
11.35%
PAT
-693.42
-177.66
-67.63
-26.07
-37.28
26.25
201.03
275.07
201.63
145.18
PAT before Minority Interest
-693.42
-170.86
-67.63
-46.80
-37.28
24.79
201.03
275.07
201.63
145.18
Minority Interest
0.00
-6.80
0.00
20.73
0.00
1.46
0.00
0.00
0.00
0.00
PAT Margin
-72.12%
-14.22%
-6.01%
-2.63%
-4.22%
2.77%
17.25%
25.44%
27.03%
24.94%
PAT Growth
-290.31%
-162.69%
-159.42%
30.07%
-242.02%
-86.94%
-26.92%
36.42%
38.88%
 
Unadjusted EPS
-186.20
-47.71
-18.16
-7.00
-10.01
7.05
54.07
69.29
50.67
38.08

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
154.48
752.44
775.38
909.96
938.14
1,141.15
1,109.22
747.48
881.53
617.58
Share Capital
37.24
37.24
37.24
37.24
37.23
37.23
37.23
37.14
188.12
38.12
Total Reserves
117.24
715.20
738.14
872.72
900.91
1,103.92
1,071.99
710.34
693.41
579.46
Non-Current Liabilities
1,642.48
1,685.95
2,583.27
2,861.78
2,541.36
2,143.50
2,346.52
2,055.52
939.56
743.27
Secured Loans
1,314.58
1,344.79
1,972.00
2,417.18
2,495.46
1,943.53
2,128.74
1,836.60
775.96
744.14
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
178.36
214.56
225.78
170.17
2.42
Long Term Provisions
3.41
4.16
6.98
6.83
4.71
4.30
0.00
0.00
0.00
0.00
Current Liabilities
2,583.47
2,535.64
1,892.35
1,529.67
1,523.13
1,565.38
244.10
282.96
245.96
157.29
Trade Payables
366.90
291.46
374.14
310.23
232.06
116.33
154.10
202.46
147.80
128.56
Other Current Liabilities
2,081.79
2,069.03
1,258.73
734.67
935.18
906.89
78.27
64.13
49.30
26.01
Short Term Borrowings
69.88
68.63
108.18
344.34
230.06
515.10
0.00
0.00
0.00
0.00
Short Term Provisions
64.90
106.52
151.30
140.43
125.83
27.06
11.73
16.37
48.86
2.72
Total Liabilities
4,380.43
4,974.03
5,251.00
5,283.01
5,012.56
4,857.27
3,699.84
3,085.96
2,067.05
1,518.14
Net Block
967.72
1,242.05
1,497.22
1,706.52
2,035.40
2,389.27
2,028.93
1,585.99
999.88
966.94
Gross Block
2,710.34
2,936.13
3,020.42
3,010.54
3,105.09
3,337.72
2,778.75
2,195.46
1,497.29
1,378.93
Accumulated Depreciation
1,742.62
1,694.08
1,523.20
1,304.02
1,069.69
948.45
749.82
609.47
497.41
411.99
Non Current Assets
2,797.97
4,304.91
4,629.02
4,691.97
4,556.53
4,291.32
3,213.22
2,457.71
1,390.52
1,289.00
Capital Work in Progress
1,736.14
3,008.76
3,084.33
2,844.21
2,416.89
1,758.97
1,184.29
871.72
390.64
322.06
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.10
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
74.38
38.19
31.54
120.18
85.09
125.05
0.00
0.00
0.00
0.00
Other Non Current Assets
19.73
15.91
15.93
21.06
19.15
17.93
0.00
0.00
0.00
0.00
Current Assets
1,582.46
669.12
621.98
590.83
449.37
565.95
486.62
628.25
676.53
229.10
Current Investments
0.00
0.00
0.35
0.00
0.00
0.00
0.00
0.00
18.19
0.00
Inventories
66.44
71.43
65.46
67.32
63.72
69.42
13.89
9.37
7.83
6.31
Sundry Debtors
104.44
179.79
180.67
131.32
158.34
233.02
283.52
278.57
174.82
123.96
Cash & Bank
60.46
145.08
125.02
60.60
129.31
203.65
100.16
267.11
319.40
57.64
Other Current Assets
1,351.12
272.82
250.48
331.59
98.00
59.86
89.05
73.20
156.29
41.19
Short Term Loans & Adv.
43.24
100.18
36.86
44.76
67.28
54.26
86.32
72.87
156.29
40.64
Net Current Assets
-1,001.01
-1,866.52
-1,270.37
-938.84
-1,073.76
-999.43
242.52
345.29
430.57
71.81
Total Assets
4,380.43
4,974.03
5,251.00
5,283.01
5,012.56
4,857.27
3,699.84
3,085.96
2,067.05
1,518.14

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
467.30
269.23
748.36
436.57
680.60
306.09
369.75
408.31
180.71
243.51
PBT
-709.55
-159.76
-28.91
3.90
15.04
46.10
248.17
322.07
218.97
163.76
Adjustment
978.01
605.18
614.36
517.90
468.72
346.77
302.42
179.63
112.25
124.33
Changes in Working Capital
217.32
-151.87
178.40
-68.82
223.35
-62.65
-125.40
-46.09
-124.50
-16.53
Cash after chg. in Working capital
485.78
293.55
763.85
452.98
707.11
330.22
425.19
455.61
206.72
271.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.48
-24.32
-15.49
-16.41
-26.51
-24.13
-55.44
-47.30
-26.01
-28.05
Other Direct Exp. Paid
0.00
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
0.00
Cash From Investing Activity
-166.50
-169.60
-185.84
32.46
-614.26
-942.58
-957.15
-951.08
-191.01
-593.37
Net Fixed Assets
71.05
201.54
-23.51
369.13
19.32
-219.89
-884.24
-904.06
-186.80
-577.75
Net Investments
2.21
-64.75
-0.35
-0.01
-50.00
-0.05
0.00
-133.16
-12.03
0.00
Others
-239.76
-306.39
-161.98
-336.66
-583.58
-722.64
-72.91
86.14
7.82
-15.62
Cash from Financing Activity
-354.84
-158.82
-500.37
-526.38
-150.07
730.09
464.13
448.99
276.12
305.46
Net Cash Inflow / Outflow
-54.04
-59.19
62.15
-57.35
-83.73
93.60
-123.27
-93.78
265.82
-44.40
Opening Cash & Equivalents
65.23
124.42
62.27
119.62
203.35
109.75
233.02
326.80
58.44
102.04
Closing Cash & Equivalent
11.19
65.23
124.42
62.27
119.62
203.35
109.75
233.02
324.26
57.64

Financial Ratios

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
41.48
202.05
208.21
244.29
250.20
306.51
297.94
201.26
191.90
162.00
ROA
-14.83%
-3.34%
-1.28%
-0.91%
-0.76%
0.58%
5.93%
10.68%
11.25%
11.57%
ROE
-152.92%
-22.37%
-8.03%
-5.08%
-3.60%
2.20%
21.65%
37.20%
29.89%
26.91%
ROCE
-8.90%
6.17%
6.18%
6.49%
6.01%
5.30%
11.64%
18.48%
18.01%
17.80%
Fixed Asset Turnover
0.34
0.42
0.37
0.32
0.27
0.31
0.47
0.59
0.52
0.50
Receivable days
53.95
52.66
50.62
53.25
80.90
99.56
88.00
76.54
73.10
62.80
Inventory Days
26.17
20.00
21.54
24.09
27.52
16.06
3.64
2.90
3.46
4.26
Payable days
145.59
134.51
160.32
123.57
93.52
67.36
90.67
94.86
99.43
92.45
Cash Conversion Cycle
-65.47
-61.86
-88.16
-46.22
14.90
48.26
0.97
-15.42
-22.87
-25.39
Total Debt/Equity
20.09
4.18
3.69
3.51
3.70
2.82
2.11
2.76
1.07
1.21
Interest Cover
-0.81
0.59
0.89
1.01
1.06
1.29
3.13
4.02
4.20
5.54

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. Information is provided "as is" and solely for informational purposes, not for trading purposes or advice.

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