Nifty
Sensex
:
:
9108.00
29421.40
21.70 (0.24%)
89.24 (0.30%)

IT - Networking

Rating :
32/99

BSE: 532318 | NSE: GEMINI

1.75
0.05 (2.94%)
24-Mar-2017 | 3:31PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1.70
  • 1.80
  • 1.70
  • 1.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 64301
  • 1.13
  • 3.40
  • 1.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 21.06
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 365.69
  • N/A
  • -0.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 28.95%
  • 0%
  • 31.44%
  • FII
  • DII
  • Others
  • 3.53%
  • 18.14%
  • 17.94%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 16
Dec 15
Var%
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
Var%
Net Sales
0.86
5.54
-84.48%
2.27
6.10
-62.79%
0.27
7.38
-96.34%
12.95
19.85
-34.76%
Expenses
1.13
6.42
-82.40%
2.61
7.23
-63.90%
1.63
8.85
-81.58%
27.01
101.46
-73.38%
EBITDA
-0.27
-0.88
-
-0.35
-1.14
-
-1.36
-1.48
-
-14.07
-81.61
-
EBIDTM
-31.20%
-15.82%
-15.31%
-18.65%
-497.80%
-20.03%
-108.64%
-411.13%
Other Income
0.03
0.15
-80.00%
0.03
0.00
0.00
0.01
0.02
-50.00%
1.35
0.00
0.00
Interest
0.00
0.00
0.00
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.15
0.09
66.67%
0.17
0.10
70.00%
0.17
0.10
70.00%
3.87
28.39
-86.37%
PBT
-0.39
-0.82
-
-0.50
-1.24
-
-1.52
-1.56
-
-16.59
-110.01
-
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.10
0.00
-
PAT
-0.39
-0.82
-
-0.50
-1.24
-
-1.52
-1.56
-
-16.48
-110.01
-
PATM
-45.29%
-14.76%
-21.84%
-20.28%
-555.31%
-21.11%
-127.33%
-554.17%
EPS
-0.03
-0.07
-
-0.04
-0.10
-
-0.12
-0.13
-
-1.33
-8.88
-

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
30.78
50.06
70.89
330.91
541.02
550.66
349.46
279.20
236.12
161.02
Net Sales Growth
-38.51%
-29.38%
-78.58%
-38.84%
-1.75%
57.57%
25.16%
18.24%
46.64%
 
Cost Of Goods Sold
21.02
12.98
42.59
179.55
346.01
359.96
217.57
194.30
158.83
118.18
Gross Profit
9.76
37.08
28.31
151.36
195.01
190.69
131.89
84.90
77.30
42.84
GP Margin
31.71%
74.07%
39.94%
45.74%
36.04%
34.63%
37.74%
30.41%
32.74%
26.61%
Total Expenditure
49.86
132.63
584.91
237.30
406.61
402.49
254.94
224.75
180.74
132.55
Power & Fuel Cost
0.16
0.13
0.22
0.27
0.40
0.37
0.34
0.31
0.21
0.10
% Of Sales
0.52%
0.26%
0.31%
0.08%
0.07%
0.07%
0.10%
0.11%
0.09%
0.06%
Employee Cost
13.80
25.45
24.14
24.33
38.67
29.74
21.99
13.85
9.87
5.96
% Of Sales
44.83%
50.84%
34.05%
7.35%
7.15%
5.40%
6.29%
4.96%
4.18%
3.70%
Manufacturing Exp.
7.14
44.94
0.19
0.53
2.34
1.93
2.14
0.40
0.27
0.16
% Of Sales
23.20%
89.77%
0.27%
0.16%
0.43%
0.35%
0.61%
0.14%
0.11%
0.10%
General & Admin Exp.
6.82
7.18
13.52
26.43
17.93
9.79
9.63
9.17
10.17
5.98
% Of Sales
22.16%
14.34%
19.07%
7.99%
3.31%
1.78%
2.76%
3.28%
4.31%
3.71%
Selling & Distn. Exp.
0.91
1.07
1.23
3.89
0.89
0.64
1.20
1.88
1.24
2.05
% Of Sales
2.96%
2.14%
1.74%
1.18%
0.16%
0.12%
0.34%
0.67%
0.53%
1.27%
Miscellaneous Exp.
0.00
40.88
503.02
2.30
0.37
0.04
2.06
4.84
0.14
2.05
% Of Sales
0%
81.66%
709.58%
0.70%
0.07%
0.01%
0.59%
1.73%
0.06%
0.07%
EBITDA
-19.08
-82.57
-514.02
93.61
134.41
148.17
94.52
54.45
55.38
28.47
EBITDA Margin
-61.99%
-164.94%
-725.10%
28.29%
24.84%
26.91%
27.05%
19.50%
23.45%
17.68%
Other Income
0.34
0.00
1.55
4.13
4.13
5.47
1.32
10.22
9.12
1.12
Interest
0.00
62.34
5.55
26.67
51.58
41.13
24.82
25.23
16.92
5.19
Depreciation
0.99
47.73
32.73
38.93
54.39
37.36
31.19
24.21
11.53
3.53
PBT
-19.72
-192.64
-550.75
32.14
32.57
75.16
39.84
15.22
36.06
20.87
Tax
-0.10
-5.37
-5.67
5.71
-4.06
10.99
7.21
5.05
8.58
2.79
Tax Rate
0.51%
2.79%
1.03%
17.77%
-12.47%
14.62%
18.10%
33.18%
23.79%
13.37%
PAT
-19.62
-187.27
-545.08
26.43
36.19
63.78
32.27
10.04
27.48
18.08
PAT before Minority Interest
-19.62
-187.27
-545.08
26.43
36.63
64.17
32.63
10.17
27.48
18.08
Minority Interest
0.00
0.00
0.00
0.00
-0.44
-0.39
-0.36
-0.13
0.00
0.00
PAT Margin
-63.74%
-374.09%
-768.91%
7.99%
6.69%
11.58%
9.23%
3.60%
11.64%
11.23%
PAT Growth
89.52%
65.64%
-2162.35%
-26.97%
-43.26%
97.64%
221.41%
-63.46%
51.99%
 
Unadjusted EPS
-1.58
-15.11
-44.00
2.13
3.40
6.22
3.34
1.05
2.83
20.62

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
-394.04
-374.42
-187.15
360.08
244.76
212.19
140.64
100.57
91.10
60.77
Share Capital
12.39
12.39
12.39
12.39
10.65
10.69
10.01
9.72
9.72
4.38
Total Reserves
-406.43
-386.81
-199.54
347.69
234.11
201.50
125.56
88.84
79.37
41.79
Non-Current Liabilities
218.68
219.19
271.29
211.98
202.22
118.45
260.37
212.15
200.10
41.55
Secured Loans
218.53
218.53
264.93
199.95
189.48
100.94
162.46
120.81
112.33
38.71
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
85.76
83.32
83.71
2.51
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
231.39
225.07
244.21
429.23
295.81
426.41
106.65
82.27
35.39
23.56
Trade Payables
25.77
19.67
32.95
207.14
59.31
91.00
71.79
72.34
26.08
17.97
Other Current Liabilities
75.82
74.78
31.70
42.72
24.74
27.80
30.57
8.22
2.64
1.61
Short Term Borrowings
126.10
126.10
161.51
165.76
197.03
296.92
0.00
0.00
0.00
0.00
Short Term Provisions
3.70
4.52
18.04
13.61
14.73
10.69
4.29
1.70
6.67
3.98
Total Liabilities
56.03
69.84
328.35
1,001.29
745.35
759.19
509.40
396.36
326.59
125.88
Net Block
14.62
15.61
62.95
101.26
140.58
154.46
131.40
103.83
106.83
23.51
Gross Block
193.47
193.47
193.08
268.47
272.73
268.26
206.37
147.86
126.66
31.82
Accumulated Depreciation
169.11
168.12
130.13
167.21
132.14
113.80
74.97
44.03
19.83
8.31
Non Current Assets
14.62
15.71
63.05
101.36
140.68
154.92
131.40
103.83
107.94
25.45
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.46
0.00
0.00
1.11
1.94
Non Current Investment
0.00
0.10
0.10
0.10
0.10
0.00
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
41.40
54.13
265.29
899.94
604.67
604.27
377.99
292.53
218.64
100.43
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.15
10.43
51.98
69.38
71.27
92.23
38.40
28.50
24.46
20.68
Sundry Debtors
26.34
21.13
94.64
623.84
348.89
387.66
258.52
193.51
134.59
66.65
Cash & Bank
0.00
0.04
0.47
3.99
23.15
36.68
14.91
11.53
52.40
4.86
Other Current Assets
14.91
22.53
118.19
202.72
161.37
87.70
66.16
58.99
7.19
8.23
Short Term Loans & Adv.
10.17
12.24
94.29
110.08
62.68
60.97
48.74
57.35
6.65
7.90
Net Current Assets
-189.98
-170.94
21.09
470.70
308.86
177.86
271.34
210.26
183.25
76.87
Total Assets
56.02
69.84
328.34
1,001.30
745.35
759.19
509.39
396.36
326.58
125.88

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
-0.14
144.90
-80.04
-53.87
94.02
-37.25
34.74
-5.87
-8.32
2.65
PBT
-19.62
-192.64
-550.75
32.14
32.57
75.16
39.84
15.22
36.06
20.86
Adjustment
0.99
110.07
38.28
63.45
104.16
74.04
55.80
47.03
20.26
8.55
Changes in Working Capital
18.50
227.47
432.43
-149.46
-44.45
-186.38
-59.83
-62.92
-61.52
-25.31
Cash after chg. in Working capital
-0.14
144.90
-80.04
-53.87
92.28
-37.18
35.80
-0.67
-5.21
4.09
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
1.74
-0.07
-1.06
-5.20
-3.11
-1.44
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
-0.75
0.00
-0.39
-44.55
-61.08
-58.55
-16.89
-90.44
-19.70
Net Fixed Assets
0.00
-0.75
40.12
0.00
-0.81
-17.94
-28.79
-15.11
-90.22
Net Investments
0.10
0.00
0.00
2.05
-0.10
-0.01
-16.33
-21.58
-14.46
Others
0.00
0.00
-40.12
-2.44
-43.64
-43.13
-13.43
19.80
14.24
Cash from Financing Activity
0.00
-144.15
76.52
35.11
-63.05
116.93
27.19
-18.69
141.68
15.37
Net Cash Inflow / Outflow
-0.04
0.00
-3.52
-19.16
-13.58
18.60
3.38
-41.45
42.93
-1.68
Opening Cash & Equivalents
0.04
0.04
3.99
23.15
36.68
14.91
11.53
52.40
4.86
6.54
Closing Cash & Equivalent
0.00
0.04
0.47
3.99
23.15
36.68
14.91
11.53
52.40
4.86

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.)
-31.80
-30.22
-15.11
29.06
22.98
19.85
13.54
10.14
9.17
5.27
ROA
-31.18%
-94.06%
-81.99%
3.03%
4.87%
10.12%
7.20%
2.81%
12.15%
14.36%
ROE
0.00%
0.00%
-630.41%
8.74%
16.03%
36.91%
27.87%
10.84%
40.63%
39.16%
ROCE
0.00%
-124.39%
-112.98%
8.67%
13.56%
23.28%
18.64%
13.67%
27.23%
25.55%
Fixed Asset Turnover
0.16
0.26
0.31
1.22
2.00
2.32
1.97
2.03
2.98
5.06
Receivable days
281.40
422.03
1849.59
536.47
248.46
214.16
236.06
214.46
155.54
151.09
Inventory Days
62.73
227.53
312.43
77.57
55.15
43.29
34.94
34.62
34.89
46.89
Payable days
187.34
72.43
429.04
197.77
64.82
61.25
92.30
75.24
43.17
48.90
Cash Conversion Cycle
156.79
577.13
1732.98
416.27
238.78
196.20
178.70
173.83
147.26
149.07
Total Debt/Equity
-0.87
-0.92
-2.28
1.02
1.58
1.88
1.83
2.07
2.20
0.89
Interest Cover
0.00
-2.09
-98.16
2.21
1.63
2.83
2.61
1.60
3.13
5.02

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.