Nifty
Sensex
:
:
9915.25
32028.89
41.95 (0.42%)
124.49 (0.39%)

Shipping

Rating :
21/99

BSE: 501848 | NSE: GLOBOFFS

38.40
-1.45 (-3.64%)
21-Jul-2017 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 39.60
  • 39.90
  • 38.05
  • 39.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 63251
  • 24.29
  • 173.70
  • 32.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 98.05
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,181.63
  • N/A
  • 0.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.9%
  • 12.37%
  • 44.32%
  • FII
  • DII
  • Others
  • 5.3%
  • 0.13%
  • 4.98%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Var%
Dec 16
Dec 15
Var%
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Net Sales
40.01
87.78
-54.42%
27.56
84.64
-67.44%
39.60
93.53
-57.66%
54.59
106.93
-48.95%
Expenses
79.52
64.34
23.59%
38.33
67.72
-43.40%
40.95
69.33
-40.93%
47.09
65.50
-28.11%
EBITDA
-39.51
23.44
-
-10.77
16.92
-
-1.35
24.20
-
7.50
41.42
-81.89%
EBIDTM
-98.75%
26.71%
-39.09%
19.99%
-3.41%
25.87%
13.74%
38.74%
Other Income
-3.01
0.16
-
3.29
0.34
867.65%
0.22
0.51
-56.86%
0.10
0.04
150.00%
Interest
22.46
15.80
42.15%
13.86
15.44
-10.23%
15.57
15.71
-0.89%
11.02
14.61
-24.57%
Depreciation
16.16
15.50
4.26%
16.56
18.20
-9.01%
17.70
18.82
-5.95%
17.70
18.11
-2.26%
PBT
-81.15
-7.69
-
-37.90
-16.38
-
-34.40
-9.82
-
-21.12
8.75
-
Tax
0.05
-0.03
-
0.08
0.20
-60.00%
0.04
0.05
-20.00%
0.07
0.04
75.00%
PAT
-81.20
-7.66
-
-37.98
-16.58
-
-34.44
-9.87
-
-21.18
8.71
-
PATM
-202.93%
-8.73%
-137.82%
-19.58%
-86.97%
-10.55%
-38.81%
8.15%
EPS
-22.38
-1.59
-
-11.62
-3.92
-
-11.06
-2.08
-
-5.62
3.04
-

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
Dec 06
Net Sales
372.07
398.69
360.76
269.50
224.43
200.49
212.41
164.30
113.67
52.38
Net Sales Growth
-6.68%
10.51%
33.86%
20.08%
11.94%
-5.61%
29.28%
44.54%
117.01%
 
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
372.07
398.69
360.76
269.50
224.43
200.49
212.41
164.30
113.67
52.38
GP Margin
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
264.97
230.56
196.46
131.45
130.08
113.99
109.46
75.89
48.32
22.55
Power & Fuel Cost
11.55
10.36
15.07
3.30
4.26
4.11
4.45
4.12
3.37
0.99
% Of Sales
3.10%
2.60%
4.18%
1.22%
1.90%
2.05%
2.10%
2.51%
2.96%
1.89%
Employee Cost
60.08
62.23
57.31
42.61
42.60
44.84
39.32
25.53
22.03
10.03
% Of Sales
16.15%
15.61%
15.89%
15.81%
18.98%
22.37%
18.51%
15.54%
19.38%
19.15%
Manufacturing Exp.
127.39
97.60
72.94
54.73
63.06
51.11
41.08
19.33
10.14
3.60
% Of Sales
34.24%
24.48%
20.22%
20.31%
28.10%
25.49%
19.34%
11.77%
8.92%
6.87%
General & Admin Exp.
42.37
38.80
26.52
16.59
15.18
9.92
16.01
14.53
10.27
6.02
% Of Sales
11.39%
9.73%
7.35%
6.16%
6.76%
4.95%
7.54%
8.84%
9.03%
11.49%
Selling & Distn. Exp.
9.80
9.67
8.43
3.90
2.02
0.63
0.54
1.38
0.00
0.00
% Of Sales
2.63%
2.43%
2.34%
1.45%
0.90%
0.31%
0.25%
0.84%
0%
0%
Miscellaneous Exp.
13.79
11.90
16.17
10.33
2.97
3.37
8.05
11.01
2.52
0.00
% Of Sales
3.71%
2.98%
4.48%
3.83%
1.32%
1.68%
3.79%
6.70%
2.22%
3.67%
EBITDA
107.10
168.13
164.30
138.05
94.35
86.50
102.95
88.41
65.35
29.83
EBITDA Margin
28.78%
42.17%
45.54%
51.22%
42.04%
43.14%
48.47%
53.81%
57.49%
56.95%
Other Income
0.67
8.89
3.79
5.08
6.85
2.31
7.19
2.23
17.23
1.36
Interest
62.27
54.03
53.63
37.35
33.13
29.25
31.88
26.05
22.73
7.13
Depreciation
70.63
65.84
67.34
44.70
43.57
37.97
34.46
22.90
16.03
7.62
PBT
-25.14
57.16
47.12
61.08
24.50
21.60
43.80
41.69
43.82
16.44
Tax
0.25
1.97
0.74
8.48
0.48
-0.62
2.30
0.54
1.32
0.85
Tax Rate
-0.99%
3.45%
1.57%
13.88%
1.96%
-2.87%
5.25%
1.30%
3.01%
5.17%
PAT
-11.26
44.39
38.17
52.03
24.01
22.22
41.49
41.15
42.50
15.58
PAT before Minority Interest
-25.39
55.18
46.38
52.60
24.01
22.22
41.49
41.15
42.50
15.58
Minority Interest
14.13
-10.79
-8.21
-0.57
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-3.03%
11.13%
10.58%
19.31%
10.70%
11.08%
19.53%
25.05%
37.39%
29.74%
PAT Growth
-125.37%
16.30%
-26.64%
116.70%
8.06%
-46.44%
0.83%
-3.18%
172.79%
 
Unadjusted EPS
-4.55
17.95
15.72
21.43
9.97
9.33
17.42
16.91
17.84
8.28

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
Dec 06
Shareholder's Funds
466.64
459.97
386.51
366.33
265.79
276.32
267.31
233.04
197.20
113.95
Share Capital
24.73
24.73
24.73
24.73
24.49
23.82
23.82
23.82
23.82
18.83
Total Reserves
441.91
435.25
361.79
337.37
239.80
252.50
243.49
209.22
173.39
91.85
Non-Current Liabilities
932.62
863.17
925.54
723.57
547.81
529.11
502.80
654.10
265.30
184.72
Secured Loans
931.94
862.45
925.33
723.24
547.21
528.05
502.80
654.10
265.30
159.72
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.00
Long Term Provisions
0.34
0.38
0.21
0.33
0.60
1.06
0.00
0.00
0.00
0.00
Current Liabilities
273.33
216.30
274.59
198.97
188.08
139.31
24.81
54.99
17.95
9.10
Trade Payables
25.64
13.42
25.72
16.18
21.73
9.11
7.49
10.94
3.34
1.93
Other Current Liabilities
189.46
145.95
182.41
136.50
124.62
103.08
11.66
37.28
6.21
3.31
Short Term Borrowings
57.32
44.86
52.78
30.01
37.33
23.76
0.00
0.00
0.00
0.00
Short Term Provisions
0.92
12.06
13.68
16.29
4.39
3.36
5.67
6.77
8.40
3.87
Total Liabilities
1,795.36
1,668.91
1,684.15
1,340.12
1,001.68
944.74
794.92
942.13
480.45
307.77
Net Block
1,583.82
1,427.05
1,489.57
1,180.84
871.50
825.74
685.41
763.25
332.71
231.59
Gross Block
1,858.71
1,664.52
1,710.33
1,332.85
991.42
946.56
779.24
836.86
395.15
277.81
Accumulated Depreciation
274.89
237.46
220.77
152.01
119.92
120.82
93.83
73.62
62.45
46.22
Non Current Assets
1,584.20
1,432.09
1,489.94
1,189.39
871.93
826.17
703.48
782.98
429.07
267.22
Capital Work in Progress
0.00
4.66
0.00
2.36
0.00
0.00
17.63
19.17
95.81
35.07
Non Current Investment
0.38
0.38
0.38
0.44
0.44
0.44
0.44
0.56
0.56
0.56
Long Term Loans & Adv.
0.00
0.00
0.00
5.76
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
211.16
236.81
194.20
150.73
129.75
118.56
91.44
159.15
51.38
40.56
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
48.39
46.92
38.70
32.37
32.28
24.55
20.74
16.50
12.79
6.01
Sundry Debtors
73.13
43.63
55.63
48.51
40.66
29.11
34.04
30.55
16.62
11.21
Cash & Bank
49.71
73.91
54.42
37.83
32.66
25.91
10.95
11.88
8.57
10.86
Other Current Assets
39.92
0.00
0.70
0.04
24.15
38.99
25.71
100.23
13.39
12.48
Short Term Loans & Adv.
39.50
72.35
44.75
31.98
23.67
38.83
21.29
17.91
13.39
12.48
Net Current Assets
-62.17
20.52
-80.38
-48.24
-58.33
-20.75
66.63
104.16
33.43
31.45
Total Assets
1,795.36
1,668.90
1,684.14
1,340.12
1,001.68
944.73
794.92
942.13
480.45
307.78

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
Dec 06
Cash From Operating Activity
104.51
110.17
175.93
84.49
126.18
42.00
64.82
102.80
70.60
31.51
PBT
-25.14
57.16
47.12
61.08
24.50
39.42
43.80
41.69
43.82
16.44
Adjustment
128.33
112.98
122.60
37.66
74.64
56.48
64.89
46.68
34.29
11.33
Changes in Working Capital
1.32
-59.97
11.96
-10.92
30.87
-51.41
-40.30
14.51
-7.51
3.74
Cash after chg. in Working capital
104.51
110.17
181.68
87.82
130.01
44.49
68.38
102.88
70.60
31.51
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
-5.75
-3.33
-3.83
-2.50
-3.56
-0.09
0.00
0.00
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
-163.07
40.01
-371.98
-319.57
-88.06
107.11
45.31
-375.10
-177.03
-141.94
Net Fixed Assets
-122.95
46.63
46.66
25.49
24.09
128.36
62.71
-365.07
-178.08
Net Investments
0.00
-49.07
-43.99
-18.77
-77.40
-12.83
-1.56
-0.77
0.00
Others
-40.12
42.45
-374.65
-326.29
-34.75
-8.42
-15.84
-9.26
1.05
Cash from Financing Activity
70.04
-109.84
208.38
239.03
-31.38
-131.43
-111.07
275.60
104.14
118.36
Net Cash Inflow / Outflow
11.47
40.34
12.33
3.94
6.74
17.67
-0.93
3.30
-2.28
7.93
Opening Cash & Equivalents
73.91
54.46
37.83
32.66
25.91
8.24
11.88
8.57
10.86
2.92
Closing Cash & Equivalent
49.71
73.91
54.42
37.83
32.66
25.91
10.95
11.88
8.57
10.86

Financial Ratios

Consolidated /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Dec 06
Book Value (Rs.)
188.70
186.01
156.30
146.43
107.93
116.01
112.22
97.84
82.79
58.78
ROA
-1.47%
3.29%
3.07%
4.49%
2.47%
2.55%
4.78%
5.79%
10.78%
5.06%
ROE
-5.48%
13.04%
12.39%
16.79%
8.88%
8.18%
16.59%
19.13%
27.61%
14.08%
ROCE
2.41%
7.50%
7.47%
9.15%
6.30%
6.12%
9.13%
10.04%
17.49%
7.89%
Fixed Asset Turnover
0.21
0.24
0.24
0.23
0.23
0.23
0.26
0.27
0.34
0.19
Receivable days
57.27
45.44
52.68
60.39
56.73
57.48
55.49
52.39
44.68
78.09
Inventory Days
46.75
39.19
35.95
43.78
46.21
41.22
32.00
32.54
30.18
41.88
Payable days
24.70
28.20
33.38
45.13
35.16
21.38
26.12
32.33
16.70
27.67
Cash Conversion Cycle
79.32
56.43
55.26
59.04
67.78
77.32
61.37
52.60
58.16
92.31
Total Debt/Equity
2.43
2.21
2.84
2.34
2.55
2.23
1.88
2.81
1.35
1.67
Interest Cover
0.60
2.06
1.88
2.64
1.74
1.74
2.37
2.60
2.93
3.30

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.