Nifty
Sensex
:
:
10349.25
33533.81
50.50 (0.49%)
173.91 (0.52%)

IT - Networking

Rating :
18/99

BSE: 532318 | NSE: GEMINI

0.60
0.00 (0%)
21-Nov-2017 | 9:40AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 0.00
  • 0.00
  • 0.00
  • 0.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 0
  • 0.00
  • 2.20
  • 0.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7.43
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 352.06
  • N/A
  • -0.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 29.02%
  • 0%
  • 31.81%
  • FII
  • DII
  • Others
  • 3.54%
  • 18.19%
  • 17.44%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 17
Sep 16
Var%
Jun 17
Jun 16
Var%
Mar 17
Mar 16
Var%
Dec 16
Dec 15
Var%
Net Sales
1.58
2.27
-30.40%
1.46
0.27
440.74%
3.41
12.95
-73.67%
0.86
5.54
-84.48%
Expenses
1.92
2.61
-26.44%
1.32
1.63
-19.02%
3.16
27.01
-88.30%
1.13
6.42
-82.40%
EBITDA
-0.34
-0.35
-
0.14
-1.36
-
0.25
-14.07
-
-0.27
-0.88
-
EBIDTM
-21.51%
-15.31%
9.66%
-497.80%
7.33%
-108.64%
-31.20%
-15.82%
Other Income
0.00
0.03
-100.00%
0.01
0.01
0.00%
-0.07
1.35
-
0.03
0.15
-80.00%
Interest
0.00
0.01
-100.00%
0.00
0.00
0.00
0.01
0.00
0.00
0.00
0.00
0.00
Depreciation
0.18
0.17
5.88%
0.18
0.17
5.88%
0.18
3.87
-95.35%
0.15
0.09
66.67%
PBT
-0.52
-0.50
-
-0.03
-1.52
-
-0.01
-16.59
-
-0.39
-0.82
-
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.10
-
0.00
0.00
0.00
PAT
-0.52
-0.50
-
-0.03
-1.52
-
-0.01
-16.48
-
-0.39
-0.82
-
PATM
-33.02%
-21.84%
-2.12%
-555.31%
-0.29%
-127.33%
-45.29%
-14.76%
EPS
-0.04
-0.04
-
0.00
-0.12
-
0.00
-1.33
-
-0.03
-0.07
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
6.68
30.78
50.06
70.89
330.91
541.02
550.66
349.46
279.20
236.12
Net Sales Growth
-78.30%
-38.51%
-29.38%
-78.58%
-38.84%
-1.75%
57.57%
25.16%
18.24%
 
Cost Of Goods Sold
3.26
21.02
12.98
42.59
179.55
346.01
359.96
217.57
194.30
158.83
Gross Profit
3.42
9.76
37.08
28.31
151.36
195.01
190.69
131.89
84.90
77.30
GP Margin
51.20%
31.71%
74.07%
39.94%
45.74%
36.04%
34.63%
37.74%
30.41%
32.74%
Total Expenditure
8.64
49.80
132.63
584.91
237.30
406.61
402.49
254.94
224.75
180.74
Power & Fuel Cost
0.03
0.41
0.13
0.22
0.27
0.40
0.37
0.34
0.31
0.21
% Of Sales
0.45%
1.33%
0.26%
0.31%
0.08%
0.07%
0.07%
0.10%
0.11%
0.09%
Employee Cost
2.25
13.80
25.45
24.14
24.33
38.67
29.74
21.99
13.85
9.87
% Of Sales
33.68%
44.83%
50.84%
34.05%
7.35%
7.15%
5.40%
6.29%
4.96%
4.18%
Manufacturing Exp.
0.07
0.03
44.94
0.19
0.53
2.34
1.93
2.14
0.40
0.27
% Of Sales
1.05%
0.10%
89.77%
0.27%
0.16%
0.43%
0.35%
0.61%
0.14%
0.11%
General & Admin Exp.
2.36
2.77
7.18
13.52
26.43
17.93
9.79
9.63
9.17
10.17
% Of Sales
35.33%
9.00%
14.34%
19.07%
7.99%
3.31%
1.78%
2.76%
3.28%
4.31%
Selling & Distn. Exp.
0.23
1.21
1.07
1.23
3.89
0.89
0.64
1.20
1.88
1.24
% Of Sales
3.44%
3.93%
2.14%
1.74%
1.18%
0.16%
0.12%
0.34%
0.67%
0.53%
Miscellaneous Exp.
0.45
10.54
40.88
503.02
2.30
0.37
0.04
2.06
4.84
1.24
% Of Sales
6.74%
34.24%
81.66%
709.58%
0.70%
0.07%
0.01%
0.59%
1.73%
0.06%
EBITDA
-1.96
-19.02
-82.57
-514.02
93.61
134.41
148.17
94.52
54.45
55.38
EBITDA Margin
-29.34%
-61.79%
-164.94%
-725.10%
28.29%
24.84%
26.91%
27.05%
19.50%
23.45%
Other Income
0.13
0.34
0.00
1.55
4.13
4.13
5.47
1.32
10.22
9.12
Interest
0.02
0.06
62.34
5.55
26.67
51.58
41.13
24.82
25.23
16.92
Depreciation
0.67
0.99
47.73
32.73
38.93
54.39
37.36
31.19
24.21
11.53
PBT
-2.53
-19.72
-192.64
-550.75
32.14
32.57
75.16
39.84
15.22
36.06
Tax
-0.08
-0.10
-5.37
-5.67
5.71
-4.06
10.99
7.21
5.05
8.58
Tax Rate
3.16%
0.51%
2.79%
1.03%
17.77%
-12.47%
14.62%
18.10%
33.18%
23.79%
PAT
-2.44
-19.62
-187.27
-545.08
26.43
36.19
63.78
32.27
10.04
27.48
PAT before Minority Interest
-2.44
-19.62
-187.27
-545.08
26.43
36.63
64.17
32.63
10.17
27.48
Minority Interest
0.00
0.00
0.00
0.00
0.00
-0.44
-0.39
-0.36
-0.13
0.00
PAT Margin
-36.53%
-63.74%
-374.09%
-768.91%
7.99%
6.69%
11.58%
9.23%
3.60%
11.64%
PAT Growth
87.56%
89.52%
65.64%
-2162.35%
-26.97%
-43.26%
97.64%
221.41%
-63.46%
 
Unadjusted EPS
-0.20
-1.58
-15.11
-44.00
2.13
3.40
6.22
3.34
1.05
2.83

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
-396.48
-394.04
-374.42
-187.15
360.08
244.76
212.19
140.64
100.57
91.10
Share Capital
12.39
12.39
12.39
12.39
12.39
10.65
10.69
10.01
9.72
9.72
Total Reserves
-408.87
-406.43
-386.81
-199.54
347.69
234.11
201.50
125.56
88.84
79.37
Non-Current Liabilities
218.61
218.68
219.19
271.29
211.98
202.22
118.45
260.37
212.15
200.10
Secured Loans
218.53
218.53
218.53
264.93
199.95
189.48
100.94
162.46
120.81
112.33
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
85.76
83.32
83.71
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
221.27
231.39
225.07
244.21
429.23
295.81
426.41
106.65
82.27
35.39
Trade Payables
17.73
25.77
19.67
32.95
207.14
59.31
91.00
71.79
72.34
26.08
Other Current Liabilities
74.09
75.82
74.78
31.70
42.72
24.74
27.80
30.57
8.22
2.64
Short Term Borrowings
126.10
126.10
126.10
161.51
165.76
197.03
296.92
0.00
0.00
0.00
Short Term Provisions
3.35
3.70
4.52
18.04
13.61
14.73
10.69
4.29
1.70
6.67
Total Liabilities
43.40
56.03
69.84
328.35
1,001.29
745.35
759.19
509.40
396.36
326.59
Net Block
13.96
14.62
15.61
62.95
101.26
140.58
154.46
131.40
103.83
106.83
Gross Block
193.47
193.47
193.47
193.08
268.47
272.73
268.26
206.37
147.86
126.66
Accumulated Depreciation
169.77
169.11
168.12
130.13
167.21
132.14
113.80
74.97
44.03
19.83
Non Current Assets
13.96
14.62
15.71
63.05
101.36
140.68
154.92
131.40
103.83
107.94
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.46
0.00
0.00
1.11
Non Current Investment
0.00
0.00
0.10
0.10
0.10
0.10
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
29.45
41.40
54.13
265.29
899.94
604.67
604.27
377.99
292.53
218.64
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.10
0.15
10.43
51.98
69.38
71.27
92.23
38.40
28.50
24.46
Sundry Debtors
16.17
26.34
21.13
94.64
623.84
348.89
387.66
258.52
193.51
134.59
Cash & Bank
0.01
0.00
0.04
0.47
3.99
23.15
36.68
14.91
11.53
52.40
Other Current Assets
13.18
4.74
10.29
23.90
202.72
161.37
87.70
66.16
58.99
7.19
Short Term Loans & Adv.
9.08
10.17
12.24
94.29
110.08
62.68
60.97
48.74
57.35
6.65
Net Current Assets
-191.83
-189.98
-170.94
21.09
470.70
308.86
177.86
271.34
210.26
183.25
Total Assets
43.41
56.02
69.84
328.34
1,001.30
745.35
759.19
509.39
396.36
326.58

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
-0.44
-0.14
144.90
-80.04
-53.87
94.02
-37.25
34.74
-5.87
-8.32
PBT
-2.44
-19.62
-192.64
-550.75
32.14
32.57
75.16
39.84
15.22
36.06
Adjustment
0.67
0.99
110.07
38.28
63.45
104.16
74.04
55.80
47.03
20.26
Changes in Working Capital
1.34
18.50
227.47
432.43
-149.46
-44.45
-186.38
-59.83
-62.92
-61.52
Cash after chg. in Working capital
-0.44
-0.14
144.90
-80.04
-53.87
92.28
-37.18
35.80
-0.67
-5.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
0.00
1.74
-0.07
-1.06
-5.20
-3.11
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
0.10
0.10
-0.75
0.00
-0.39
-44.55
-61.08
-58.55
-16.89
-90.44
Net Fixed Assets
0.00
0.00
-0.75
40.12
0.00
-0.81
-17.94
-28.79
-15.11
-90.22
Net Investments
0.00
0.10
0.00
0.00
2.05
-0.10
-0.01
-16.33
-21.58
-14.46
Others
0.10
0.00
0.00
-40.12
-2.44
-43.64
-43.13
-13.43
19.80
14.24
Cash from Financing Activity
0.34
0.00
-144.15
76.52
35.11
-63.05
116.93
27.19
-18.69
141.68
Net Cash Inflow / Outflow
0.00
-0.04
0.00
-3.52
-19.16
-13.58
18.60
3.38
-41.45
42.93
Opening Cash & Equivalents
0.00
0.04
0.04
3.99
23.15
36.68
14.91
11.53
52.40
4.86
Closing Cash & Equivalent
0.01
0.00
0.04
0.47
3.99
23.15
36.68
14.91
11.53
52.40

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
-32.00
-31.80
-30.22
-15.11
29.06
22.98
19.85
13.54
10.14
9.17
ROA
-4.91%
-31.18%
-94.06%
-81.99%
3.03%
4.87%
10.12%
7.20%
2.81%
12.15%
ROE
0.00%
0.00%
0.00%
-630.41%
8.74%
16.03%
36.91%
27.87%
10.84%
40.63%
ROCE
0.00%
0.00%
-124.39%
-112.98%
8.67%
13.56%
23.28%
18.64%
13.67%
27.23%
Fixed Asset Turnover
0.03
0.16
0.26
0.31
1.22
2.00
2.32
1.97
2.03
2.98
Receivable days
1161.43
281.40
422.03
1849.59
536.47
248.46
214.16
236.06
214.46
155.54
Inventory Days
6.84
62.73
227.53
312.43
77.57
55.15
43.29
34.94
34.62
34.89
Payable days
1177.66
219.91
72.43
429.04
197.77
64.82
61.25
92.30
75.24
43.17
Cash Conversion Cycle
-9.39
124.22
577.13
1732.98
416.27
238.78
196.20
178.70
173.83
147.26
Total Debt/Equity
-0.87
-0.87
-0.92
-2.28
1.02
1.58
1.88
1.83
2.07
2.20
Interest Cover
-106.92
-321.82
-2.09
-98.16
2.21
1.63
2.83
2.61
1.60
3.13

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.