Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Power Generation/Distribution

Rating :
N/A

BSE: 533451 | NSE: KARMAENG

21.95
-0.70 (-3.09%)
19-Nov-2018 | 3:40PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  22.95
  •  23.05
  •  21.55
  •  22.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  831
  •  0.18
  •  46.80
  •  18.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 26.21
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 93.45
  • N/A
  • 0.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.71%
  • 3.18%
  • 20.84%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.24
  • 3.24
  • 33.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.44
  • -12.48
  • 9.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -10.07

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.63
  • 0.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -12.28
  • -29.29

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
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

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
-
40.30
32.62
18.98
19.44
31.47
31.71
26.89
17.14
Net Sales Growth
-
23.54%
71.87%
-2.37%
-38.23%
-0.76%
17.92%
56.88%
 
Cost Of Goods Sold
-
-0.45
-0.22
-0.13
-0.37
-0.07
-0.36
-0.20
-0.31
Gross Profit
-
40.75
32.85
19.11
19.81
31.53
32.07
27.09
17.45
GP Margin
-
101.12%
100.71%
100.68%
101.90%
100.19%
101.14%
100.74%
101.81%
Total Expenditure
-
28.38
19.64
12.28
13.34
17.98
13.65
10.25
6.72
Power & Fuel Cost
-
0.60
0.48
0.52
0.67
0.04
0.04
0.03
0.03
% Of Sales
-
1.49%
1.47%
2.74%
3.45%
0.13%
0.13%
0.11%
0.18%
Employee Cost
-
4.06
4.92
4.87
5.50
4.71
3.58
2.83
1.63
% Of Sales
-
10.07%
15.08%
25.66%
28.29%
14.97%
11.29%
10.52%
9.51%
Manufacturing Exp.
-
16.00
8.25
4.11
4.88
9.86
7.50
5.14
3.06
% Of Sales
-
39.70%
25.29%
21.65%
25.10%
31.33%
23.65%
19.11%
17.85%
General & Admin Exp.
-
2.57
1.83
1.96
1.89
2.44
1.91
1.86
1.60
% Of Sales
-
6.38%
5.61%
10.33%
9.72%
7.75%
6.02%
6.92%
9.33%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
5.61
4.40
0.94
0.77
0.99
0.98
0.58
0.72
% Of Sales
-
13.92%
13.49%
4.95%
3.96%
3.15%
3.09%
2.16%
4.20%
EBITDA
-
11.92
12.98
6.70
6.10
13.49
18.06
16.64
10.42
EBITDA Margin
-
29.58%
39.79%
35.30%
31.38%
42.87%
56.95%
61.88%
60.79%
Other Income
-
0.38
1.35
0.65
1.41
2.25
1.23
3.13
2.27
Interest
-
7.85
11.54
12.50
12.21
11.75
12.05
9.58
4.38
Depreciation
-
6.26
6.50
6.58
6.51
9.55
9.27
8.01
7.81
PBT
-
-1.81
-3.71
-11.73
-11.22
-5.56
-2.03
2.17
0.50
Tax
-
1.91
-1.60
1.10
-3.28
-1.45
-0.88
1.75
-0.01
Tax Rate
-
-105.52%
43.13%
-16.85%
33.37%
26.08%
26.67%
80.65%
-2.00%
PAT
-
-2.46
-0.09
-4.59
-4.70
-1.37
-1.00
0.37
0.59
PAT before Minority Interest
-
-3.73
-2.11
-7.63
-6.55
-4.10
-2.42
0.43
0.52
Minority Interest
-
1.27
2.02
3.04
1.85
2.73
1.42
-0.06
0.07
PAT Margin
-
-6.10%
-0.28%
-24.18%
-24.18%
-4.35%
-3.15%
1.38%
3.44%
PAT Growth
-
-
-
-
-
-
-
-37.29%
 
Unadjusted EPS
-
-2.11
-0.07
-3.93
-4.03
-1.18
-2.09
0.37
0.45

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
81.58
58.95
29.36
33.91
38.51
40.40
42.07
42.95
Share Capital
11.57
11.57
11.57
11.57
11.57
11.57
11.56
11.56
Total Reserves
70.01
47.38
17.79
22.34
26.94
28.83
30.50
31.39
Non-Current Liabilities
70.48
34.92
51.92
48.36
65.06
81.21
94.81
67.94
Secured Loans
49.75
22.48
40.45
36.77
50.53
61.77
71.02
44.16
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.44
0.31
0.65
0.79
0.62
0.38
0.77
0.67
Current Liabilities
27.48
73.44
75.46
75.04
56.30
29.54
27.11
46.75
Trade Payables
1.03
1.07
2.54
1.66
1.07
0.56
1.01
11.82
Other Current Liabilities
12.74
18.48
19.42
18.65
13.85
15.87
15.20
13.67
Short Term Borrowings
12.48
53.00
52.31
54.61
36.84
8.98
7.98
20.12
Short Term Provisions
1.23
0.89
1.19
0.12
4.54
4.12
2.92
1.14
Total Liabilities
183.46
172.50
163.95
155.48
159.89
155.97
170.23
163.82
Net Block
96.68
102.93
106.23
112.79
116.10
131.45
98.08
101.39
Gross Block
217.25
217.24
214.39
214.40
211.38
217.30
174.67
171.26
Accumulated Depreciation
120.56
114.31
108.16
101.61
95.28
85.85
76.59
69.87
Non Current Assets
159.12
134.99
120.72
126.94
131.91
140.68
147.51
144.00
Capital Work in Progress
1.29
1.29
3.76
3.45
3.13
2.85
43.37
36.14
Non Current Investment
60.93
29.02
7.74
7.70
7.67
3.33
3.20
3.18
Long Term Loans & Adv.
0.20
0.92
0.95
0.97
2.97
1.02
0.81
1.27
Other Non Current Assets
0.02
0.83
2.04
2.04
2.04
2.04
2.04
2.02
Current Assets
24.34
37.52
43.22
28.54
27.99
15.28
22.72
19.82
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
5.28
4.89
4.70
4.53
4.18
3.53
3.17
3.22
Sundry Debtors
8.43
26.03
31.24
16.32
5.30
5.29
11.98
12.55
Cash & Bank
5.55
4.80
5.50
4.84
3.93
3.72
1.99
0.70
Other Current Assets
5.06
0.34
0.65
0.58
14.59
2.74
5.58
3.35
Short Term Loans & Adv.
4.67
1.46
1.13
2.27
14.30
2.50
1.98
3.08
Net Current Assets
-3.14
-35.92
-32.24
-46.50
-28.31
-14.26
-4.39
-26.93
Total Assets
183.46
172.51
163.94
155.48
159.90
155.96
170.23
163.82

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
14.01
4.68
-12.81
0.72
-15.71
10.86
1.16
0.00
PBT
-1.81
-3.71
-6.54
-9.83
-5.56
-3.30
2.17
0.00
Adjustment
11.19
10.21
6.82
6.51
9.10
9.27
8.01
0.00
Changes in Working Capital
5.37
-0.78
-13.08
7.74
-16.13
6.86
-8.80
0.00
Cash after chg. in Working capital
14.75
5.71
-12.80
4.42
-12.59
12.83
1.38
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.74
-1.03
-0.01
-3.70
-3.11
-1.96
-0.22
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
3.71
8.50
-0.34
-3.45
-0.27
-2.24
-11.94
0.00
Net Fixed Assets
0.04
0.41
-0.02
-3.22
-0.12
-0.10
-5.64
Net Investments
-25.48
-8.92
-9.85
0.00
-2.75
-0.38
-0.12
Others
29.15
17.01
9.53
-0.23
2.60
-1.76
-6.18
Cash from Financing Activity
-13.24
-14.29
13.22
3.33
15.94
-8.91
13.42
0.00
Net Cash Inflow / Outflow
4.47
-1.11
0.08
0.59
-0.03
-0.29
2.64
0.00
Opening Cash & Equivalents
0.25
1.36
1.29
0.69
0.73
1.01
-1.68
0.00
Closing Cash & Equivalent
4.72
0.25
1.36
1.29
0.69
0.73
1.01
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
70.51
50.95
25.37
29.30
33.29
34.91
36.37
37.14
ROA
-2.09%
-1.25%
-4.78%
-4.15%
-2.60%
-1.48%
0.26%
0.31%
ROE
-5.30%
-4.78%
-24.13%
-18.09%
-10.40%
-5.86%
1.01%
1.20%
ROCE
3.96%
5.41%
4.28%
1.72%
4.73%
6.80%
9.42%
4.18%
Fixed Asset Turnover
0.19
0.15
0.09
0.09
0.15
0.16
0.16
0.10
Receivable days
156.11
320.42
457.32
202.95
61.40
99.40
166.43
267.10
Inventory Days
46.06
53.60
88.67
81.70
44.70
38.59
43.40
68.62
Payable days
13.98
32.04
46.51
27.74
12.09
13.87
141.49
360.87
Cash Conversion Cycle
188.19
341.98
499.49
256.90
94.02
124.12
68.34
-25.14
Total Debt/Equity
0.89
1.55
3.74
3.11
2.57
2.07
2.17
1.71
Interest Cover
0.77
0.68
0.48
0.20
0.53
0.73
1.23
1.11

Annual Reports:

News Update:


  • Karma Energy Ltd - Quarterly Results
    13th Nov 2018, 18:29 PM

    Read More
  • Karma Energy to acquire six Wind mills from Weizmann Forex
    8th Oct 2018, 10:20 AM

    The period within which the proposed capacity is to be added is 3 months

    Read More

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.