Nifty
Sensex
:
:
11169.75
37794.11
-80.80 (-0.72%)
-240.03 (-0.63%)

Finance - Investment

Rating :
N/A

BSE: 526921 | NSE: 21STCENMGM

10.45
21-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  10.20
  •  10.50
  •  10.10
  •  10.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10382
  •  1.05
  •  17.25
  •  10.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10.86
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -5.01
  • N/A
  • 0.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.87%
  • 0.00%
  • 31.79%
  • FII
  • DII
  • Others
  • 0%
  • 0.50%
  • 11.84%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.29
  • -46.38
  • -43.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 56.16
  • -27.43
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.98
  • -26.04
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.90
  • 1.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.41
  • 0.46
  • 0.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -0.64
  • -0.61

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
0.33
-5.13
-
-25.30
8.06
-
-1.72
-6.70
-
1.33
-11.59
-
Expenses
0.35
0.45
-22.22%
0.63
0.53
18.87%
0.50
0.46
8.70%
0.57
0.55
3.64%
EBITDA
-0.02
-5.58
-
-25.92
7.53
-
-2.21
-7.16
-
0.76
-12.14
-
EBIDTM
-5.74%
108.74%
102.47%
93.49%
128.87%
106.88%
56.98%
104.77%
Other Income
0.00
0.00
0
1.05
-0.02
-
0.02
0.07
-71.43%
0.02
0.04
-50.00%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.03
0.03
0.00%
0.03
0.04
-25.00%
0.03
0.04
-25.00%
0.03
0.04
-25.00%
PBT
-0.04
-5.60
-
-24.90
7.48
-
-2.22
-7.13
-
0.75
-12.14
-
Tax
0.02
0.00
0
0.12
-0.41
-
0.00
0.00
0
0.00
0.00
0
PAT
-0.07
-5.60
-
-25.02
7.88
-
-2.22
-7.13
-
0.75
-12.14
-
PATM
-20.24%
109.21%
98.89%
97.83%
128.99%
106.36%
56.23%
104.75%
EPS
-0.06
-5.33
-
-23.83
7.51
-
-2.11
-6.79
-
0.71
-11.56
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-25.36
1.63
28.40
9.01
23.11
36.77
9.51
16.32
5.91
29.05
5.40
Net Sales Growth
65.10%
-94.26%
215.21%
-61.01%
-37.15%
286.65%
-41.73%
176.14%
-79.66%
437.96%
 
Cost Of Goods Sold
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-25.35
1.63
28.40
9.01
23.11
36.77
9.51
16.32
5.91
29.05
5.40
GP Margin
99.97%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
2.05
6.12
20.09
2.30
31.74
2.97
10.10
19.86
13.95
19.06
5.25
Power & Fuel Cost
-
0.02
0.02
0.04
0.05
0.01
0.03
0.14
0.00
0.00
0.11
% Of Sales
-
1.23%
0.07%
0.44%
0.22%
0.03%
0.32%
0.86%
0%
0%
2.04%
Employee Cost
-
0.53
0.95
0.71
0.71
0.97
1.07
1.82
2.04
2.35
2.93
% Of Sales
-
32.52%
3.35%
7.88%
3.07%
2.64%
11.25%
11.15%
34.52%
8.09%
54.26%
Manufacturing Exp.
-
0.19
0.16
0.27
0.18
0.24
0.33
0.96
0.96
1.12
0.96
% Of Sales
-
11.66%
0.56%
3.00%
0.78%
0.65%
3.47%
5.88%
16.24%
3.86%
17.78%
General & Admin Exp.
-
1.14
1.00
1.00
0.98
1.01
0.70
1.13
1.54
1.70
1.05
% Of Sales
-
69.94%
3.52%
11.10%
4.24%
2.75%
7.36%
6.92%
26.06%
5.85%
19.44%
Selling & Distn. Exp.
-
0.00
0.00
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%
0%
0%
Miscellaneous Exp.
-
4.27
17.97
0.32
29.86
0.75
8.00
15.94
9.41
13.88
0.00
% Of Sales
-
261.96%
63.27%
3.55%
129.21%
2.04%
84.12%
97.67%
159.22%
47.78%
5.56%
EBITDA
-27.39
-4.49
8.31
6.71
-8.63
33.80
-0.59
-3.54
-8.04
9.99
0.15
EBITDA Margin
108.00%
-275.46%
29.26%
74.47%
-37.34%
91.92%
-6.20%
-21.69%
-136.04%
34.39%
2.78%
Other Income
1.09
0.09
0.42
0.71
0.24
0.38
0.30
0.76
0.98
1.24
0.93
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.88
1.88
2.28
2.76
Depreciation
0.12
0.14
0.43
0.38
0.74
0.41
0.37
0.48
0.63
0.37
0.25
PBT
-26.41
-4.55
8.30
7.03
-9.13
33.78
-0.66
-4.14
-9.57
8.58
-1.92
Tax
0.14
1.39
2.31
1.40
0.59
8.96
-0.02
1.61
1.45
1.74
0.00
Tax Rate
-0.53%
-30.55%
27.83%
19.91%
-9.29%
27.01%
3.03%
-38.89%
-15.22%
20.28%
0.00%
PAT
-26.56
-5.95
5.98
5.64
-6.95
24.21
-0.64
-5.75
-10.99
6.83
-1.92
PAT before Minority Interest
-26.56
-5.95
5.98
5.64
-6.95
24.21
-0.64
-5.75
-10.99
6.83
-1.92
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
104.73%
-365.03%
21.06%
62.60%
-30.07%
65.84%
-6.73%
-35.23%
-185.96%
23.51%
-35.56%
PAT Growth
0.00%
-
6.03%
-
-
-
-
-
-
-
 
EPS
-25.30
-5.67
5.70
5.37
-6.62
23.06
-0.61
-5.48
-10.47
6.50
-1.83

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
50.09
60.78
53.72
47.65
54.60
46.68
47.32
51.08
62.07
57.23
Share Capital
10.50
10.50
10.50
10.50
10.50
17.98
17.98
17.98
17.98
17.98
Total Reserves
39.59
50.28
43.22
37.15
44.10
28.70
29.34
33.10
44.09
39.26
Non-Current Liabilities
-0.26
-0.25
-0.17
-0.11
-0.19
-0.15
-0.12
-0.09
-0.04
23.61
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
23.59
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.06
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
4.49
20.33
20.40
19.54
40.03
8.29
21.78
28.85
29.44
7.91
Trade Payables
0.00
0.53
7.96
8.54
7.15
7.83
21.23
7.59
0.00
4.28
Other Current Liabilities
1.64
1.48
1.78
1.71
1.39
0.40
0.50
0.22
0.25
0.50
Short Term Borrowings
0.00
2.11
0.00
0.00
19.89
0.06
0.06
19.05
25.51
0.00
Short Term Provisions
2.85
16.21
10.66
9.29
11.60
0.00
0.00
1.99
3.68
3.13
Total Liabilities
54.32
80.86
73.95
67.08
94.44
54.82
68.98
79.84
91.47
88.75
Net Block
0.91
1.06
1.49
1.45
3.49
2.56
2.95
3.43
4.26
2.75
Gross Block
2.04
2.04
4.36
4.60
8.63
8.39
8.97
9.11
9.29
7.42
Accumulated Depreciation
1.13
0.99
2.87
3.15
5.14
5.83
6.02
5.68
5.03
4.67
Non Current Assets
17.86
61.10
15.60
14.05
15.51
6.88
16.04
39.24
38.98
40.35
Capital Work in Progress
0.00
0.00
0.00
0.60
0.00
0.00
0.00
0.00
0.00
1.10
Non Current Investment
10.06
44.85
0.12
0.07
0.07
0.08
9.06
32.99
30.12
36.50
Long Term Loans & Adv.
6.89
15.19
13.99
11.92
11.94
4.25
4.04
2.82
4.60
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
36.46
19.75
58.35
53.02
78.93
47.94
52.94
40.61
52.49
48.41
Current Investments
0.00
0.00
14.01
0.47
38.98
8.01
6.46
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
15.43
15.26
33.51
33.54
32.78
35.59
37.34
28.89
32.23
26.91
Cash & Bank
15.86
1.23
7.96
16.14
5.71
4.22
8.90
9.54
16.53
6.50
Other Current Assets
5.16
3.02
2.85
2.87
1.46
0.11
0.24
2.18
3.73
14.99
Short Term Loans & Adv.
0.00
0.25
0.03
0.00
0.01
0.10
0.11
2.10
3.66
13.88
Net Current Assets
31.97
-0.58
37.95
33.49
38.90
39.65
31.16
11.76
23.05
40.50
Total Assets
54.32
80.85
73.95
67.07
94.44
54.82
68.98
79.85
91.47
88.76

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-23.79
17.13
9.62
-9.37
27.35
-12.37
0.95
3.28
3.71
16.17
PBT
-4.55
8.30
7.03
-6.35
33.17
-0.67
-4.14
-9.54
8.58
-1.92
Adjustment
-4.88
17.15
0.03
-2.27
0.03
0.13
0.54
1.79
15.16
2.41
Changes in Working Capital
-11.51
-7.07
4.87
-0.30
3.73
-10.72
6.27
13.30
-19.90
16.12
Cash after chg. in Working capital
-20.95
18.38
11.94
-8.92
36.93
-11.26
2.67
5.55
3.84
16.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.84
-1.25
-2.32
-0.45
-9.58
-1.10
-1.72
-2.27
-0.13
-0.43
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
34.88
-24.14
-12.97
39.57
-47.20
15.04
17.79
-0.61
2.29
-19.19
Net Fixed Assets
0.00
2.32
0.84
-0.02
-1.24
0.00
0.63
0.00
-0.76
0.00
Net Investments
34.79
-30.72
-14.06
38.98
-30.97
7.44
14.77
-0.30
6.39
-21.82
Others
0.09
4.26
0.25
0.61
-14.99
7.60
2.39
-0.31
-3.34
2.63
Cash from Financing Activity
3.55
2.11
-4.96
-19.89
19.84
0.00
-19.79
-8.21
-0.26
4.66
Net Cash Inflow / Outflow
14.64
-4.90
-8.31
10.31
-0.02
2.67
-1.06
-5.54
5.75
1.63
Opening Cash & Equivalents
1.23
6.13
14.44
4.13
4.15
1.48
2.53
8.07
2.32
0.68
Closing Cash & Equivalent
15.86
1.23
6.13
14.44
4.13
4.15
1.48
2.53
8.07
2.32

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
47.71
57.88
51.16
45.38
51.98
37.37
37.99
41.57
52.06
47.44
ROA
-8.80%
7.73%
7.99%
-8.60%
32.44%
-1.04%
-7.73%
-12.83%
7.58%
-2.31%
ROE
-10.72%
10.45%
11.12%
-13.59%
51.66%
-1.63%
-13.80%
-22.40%
13.11%
-3.80%
ROCE
-8.06%
14.23%
13.88%
-10.40%
54.74%
-1.42%
-5.55%
-9.71%
12.89%
1.08%
Fixed Asset Turnover
0.80
8.88
2.01
3.49
4.32
1.10
1.81
0.64
3.48
0.76
Receivable days
3443.50
313.42
1358.67
523.74
339.29
1399.98
740.76
1888.80
371.55
2421.47
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
102.11
969.52
2087.99
1649.15
1650.31
2917.50
1527.58
704.24
0.00
357.21
Cash Conversion Cycle
3341.39
-656.10
-729.32
-1125.41
-1311.02
-1517.52
-786.83
1184.56
371.55
2064.26
Total Debt/Equity
0.00
0.03
0.00
0.00
0.36
0.00
0.00
0.37
0.41
0.41
Interest Cover
0.00
0.00
0.00
0.00
0.00
0.00
-3.70
-4.07
4.76
0.30

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