Nifty

:

22402.40

Sensex

:

73852.94

34.40 (0.15%)
114.49 (0.16%)

Login

Nifty
Sensex

:
:

22402.40
73852.94

34.40 (0.15%)
114.49 (0.16%)

Mackinnon Mackenzie & Company Ltd.

Business Support

Rating :

N/A

BSE: 501874 | NSE: Not Listed

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

Volume
Traded Value (lacs)
52 Week High
52 Week Low

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

0.07
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

825.60
N/A
N/A

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.05
7.28
16.67

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.35
27.51
33.45

PAT CAGR (%)

10 Years
5 Years
3 Years

9.98
27.99
63.73

P:E (Median)

8 Years
5 Years
3 Years

-

P:BV (Average)

8 Years
5 Years
3 Years

-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.13 0.14 -7.14% 0.04 0.04 0.00% 0.05 0.04 25.00% 0.06 0.02 200.00%
Expenses 0.75 0.04 1,775.00% 0.14 0.35 -60.00% 0.16 0.29 -44.83% 1.42 0.24 491.67%
EBITDA -0.62 0.10 - -0.10 -0.31 - -0.11 -0.25 - -1.36 -0.22 -
EBIDTM -482.95% 71.43% -252.50% -726.19% -218.37% -563.64% -2,472.73% -1,305.88%
Other Income 0.05 0.01 400.00% 0.08 0.01 700.00% 0.00 0.00 0 0.22 0.12 83.33%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT -30.58 0.11 - -0.03 -0.30 - -0.11 -0.25 - -1.14 -0.10 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT -30.58 0.11 - -0.03 -0.30 - -0.11 -0.25 - -1.14 -0.10 -
PATM -23,705.43% 76.43% -62.50% -707.14% -222.45% -565.91% -2,072.73% -588.24%
EPS -1,529.00 5.35 - -1.25 -14.85 - -5.45 -12.45 - -57.00 -5.00 -

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 0.28 0.27 0.15 0.17 0.23 0.19 0.19 0.17 0.20 0.15 0.15 Net Sales Growth 16.67% 80.0% -11.76% -26.09% 21.05% 0% 11.76% -15.00% 33.33% 0% 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 0.27 0.27 0.15 0.17 0.23 0.19 0.19 0.17 0.20 0.15 0.15 GP Margin 97.50% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 2.47 2.09 0.88 0.60 0.62 0.73 0.61 0.93 0.84 1.35 0.83 Power & Fuel Cost - 0.03 0.02 0.02 0.02 0.03 0.02 0.02 0.07 0.07 0.06 % Of Sales - 11.11% 13.33% 11.76% 8.70% 15.79% 10.53% 11.76% 35.00% 46.67% 40.0% Employee Cost - 0.14 0.11 0.10 0.10 0.07 0.05 0.05 0.04 0.06 0.09 % Of Sales - 51.85% 73.33% 58.82% 43.48% 36.84% 26.32% 29.41% 20.0% 40.0% 60.0% Manufacturing Exp. - 0.05 0.04 0.06 0.03 0.04 0.03 0.11 0.05 0.02 0.03 % Of Sales - 18.52% 26.67% 35.29% 13.04% 21.05% 15.79% 64.71% 25.00% 13.33% 20.0% General & Admin Exp. - 1.78 0.64 0.39 0.40 0.32 0.36 0.61 0.59 1.08 0.62 % Of Sales - 659.26% 426.67% 229.41% 173.91% 168.42% 189.47% 358.82% 295.00% 720.0% 413.33% 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. - 0.09 0.07 0.03 0.07 0.27 0.15 0.14 0.08 0.13 0.00 % Of Sales - 33.33% 46.67% 17.65% 30.43% 142.11% 78.95% 82.35% 40.0% 86.67% 26.67% EBITDA -2.19 -1.82 -0.73 -0.43 -0.39 -0.54 -0.42 -0.76 -0.64 -1.20 -0.68 EBITDA Margin -782.14% -674.07% -486.67% -252.94% -169.57% -284.21% -221.05% -447.06% -320.0% -800% -453.33% Other Income 0.35 0.25 0.29 0.09 0.10 0.09 0.29 0.17 0.10 0.10 0.09 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.00 Depreciation 0.00 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.02 0.03 0.02 PBT -31.86 -1.58 -0.45 -0.36 -0.30 -0.46 -0.15 -0.61 -0.56 -1.14 -0.61 Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.00 0.00 0.00 0.00 Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -20.00% 0.00% 0.00% 0.00% 0.00% PAT -31.86 -1.58 -0.45 -0.36 -0.30 -0.46 -0.18 -0.61 -0.56 -1.14 -0.61 PAT before Minority Interest -31.86 -1.58 -0.45 -0.36 -0.30 -0.46 -0.18 -0.61 -0.56 -1.14 -0.61 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 -11,378.57% -585.19% -300% -211.76% -130.43% -242.11% -94.74% -358.82% -280.0% -760.0% -406.67% PAT Growth 0.00% - - - - - - - - - EPS -1,593.00 -79.00 -22.50 -18.00 -15.00 -23.00 -9.00 -30.50 -28.00 -57.00 -30.50

Description TTM Mar 03 Mar 02
Net Sales - 1.10 1.00 Net Sales Growth - 10.0% Cost Of Goods Sold - 0.19 0.05 Gross Profit - 0.90 0.95 GP Margin - 81.82% 95.00% Total Expenditure - 1.29 0.87 Power & Fuel Cost - 0.05 0.02 % Of Sales - 4.55% 2.00% Employee Cost - 0.30 0.30 % Of Sales - 27.27% 30.0% Manufacturing Exp. - 0.07 0.06 % Of Sales - 6.36% 6.00% General & Admin Exp. - 0.58 0.42 % Of Sales - 52.73% 42.00% Selling & Distn. Exp. - 0.01 0.00 % Of Sales - 0.91% 0% Miscellaneous Exp. - 0.09 0.03 % Of Sales - 8.18% 3.00% EBITDA - -0.19 0.13 EBITDA Margin - -17.27% 13.00% Other Income - 0.09 0.64 Interest - 50.60 62.80 Depreciation - 0.03 0.03 PBT - -50.72 -62.07 Tax - 0.00 0.00 Tax Rate - 0.00% 0.00% PAT - -50.72 -62.59 PAT before Minority Interest - -50.72 -62.59 Minority Interest - 0.00 0.00 PAT Margin - -4610.91% -6259.00% PAT Growth - - EPS - -2,536.00 -3,129.50

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds -838.04 -836.46 -836.01 -835.65 -835.35 -834.89 -834.70 -834.09 -833.53 -832.39 Share Capital 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 Total Reserves -838.29 -836.70 -836.25 -835.90 -835.60 -835.13 -834.95 -834.34 -833.78 -832.64 Non-Current Liabilities 825.94 825.93 825.92 825.94 825.92 825.91 825.90 825.86 825.99 825.96 Secured Loans 825.61 825.61 825.61 825.61 825.61 825.61 825.61 825.61 825.61 825.61 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.33 0.32 0.31 0.33 0.31 0.30 0.29 0.25 0.38 0.35 Current Liabilities 18.88 17.42 17.03 16.73 16.21 15.63 16.01 15.31 14.56 13.41 Trade Payables 14.19 12.54 12.20 11.94 11.43 10.89 11.29 10.66 9.88 8.76 Other Current Liabilities 4.69 4.88 4.83 4.79 4.78 4.74 4.72 4.65 4.67 4.66 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 6.78 6.89 6.94 7.02 6.78 6.65 7.21 7.08 7.02 6.98 Net Block 0.10 0.11 0.12 0.13 0.13 0.15 0.16 0.18 0.20 0.22 Gross Block 0.21 0.21 0.21 0.21 0.18 0.18 0.18 1.24 1.24 1.24 Accumulated Depreciation 0.11 0.10 0.09 0.08 0.04 0.03 0.02 1.07 1.05 1.02 Non Current Assets 1.40 0.24 1.27 0.19 0.20 0.22 0.39 0.25 0.91 0.28 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 Long Term Loans & Adv. 0.04 0.05 0.04 0.04 0.04 0.04 0.20 0.00 0.00 0.00 Other Non Current Assets 1.24 0.06 1.08 0.00 0.00 0.00 0.00 0.04 0.68 0.03 Current Assets 5.38 6.65 5.68 6.83 6.58 6.44 6.82 6.84 6.11 6.70 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 4.87 4.97 5.11 5.10 5.02 4.97 5.34 5.42 5.35 5.37 Cash & Bank 0.01 1.11 0.09 1.09 0.07 0.04 0.11 0.69 0.11 0.60 Other Current Assets 0.49 0.10 0.04 0.16 1.49 1.43 1.37 0.73 0.65 0.74 Short Term Loans & Adv. 0.42 0.47 0.44 0.49 1.28 1.26 1.29 0.60 0.58 0.62 Net Current Assets -13.50 -10.76 -11.35 -9.90 -9.62 -9.19 -9.19 -8.48 -8.45 -6.71 Total Assets 6.78 6.89 6.95 7.02 6.78 6.66 7.21 7.09 7.02 6.98

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -0.08 -0.07 -0.20 0.04 -0.03 -0.18 0.00 0.51 -0.55 -0.09 PBT -1.58 -0.45 -0.36 -0.30 -0.46 -0.18 -0.61 -0.56 -1.14 -0.61 Adjustment -0.06 -0.06 -0.05 -0.06 -0.04 -0.09 -0.08 -0.04 -0.04 -0.04 Changes in Working Capital 1.56 0.44 0.20 0.40 0.48 0.09 0.69 1.11 0.62 0.56 Cash after chg. in Working capital -0.08 -0.07 -0.20 0.04 -0.03 -0.18 0.00 0.51 -0.55 -0.09 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 0.00 0.00 0.00 0.00 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 0.06 0.07 0.06 0.07 0.05 0.10 0.10 0.07 0.07 0.06 Net Fixed Assets 0.00 0.00 0.00 -0.03 0.00 0.00 1.06 0.00 0.00 0.00 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.06 0.07 0.06 0.10 0.05 0.10 -0.96 0.07 0.07 0.06 Cash from Financing Activity 0.00 0.00 0.00 0.00 0.01 0.00 -0.01 -0.01 -0.01 0.00 Net Cash Inflow / Outflow -0.02 -0.01 -0.14 0.11 0.03 -0.07 0.10 0.57 -0.49 -0.03 Opening Cash & Equivalents 0.03 0.04 0.18 0.07 0.04 0.11 0.02 0.11 0.60 0.63 Closing Cash & Equivalent 0.01 0.03 0.04 0.18 0.07 0.04 0.11 0.69 0.11 0.60

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) -33901.22 -33837.29 -33819.05 -33804.66 -33789.51 -33770.77 -33763.41 -337385.11 -33715.72 -33669.83 ROA -23.11% -6.52% -5.09% -4.35% -6.89% -2.63% -8.60% -7.97% -16.24% -8.91% ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ROCE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Fixed Asset Turnover 1.30 0.71 0.79 1.21 1.06 1.05 0.24 0.17 0.12 0.12 Receivable days 6564.00 0.00 0.00 7904.83 9754.54 0.00 11398.97 9592.42 0.00 0.00 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 17950.63 0.00 9627.81 9881.48 Cash Conversion Cycle 6564.00 0.00 0.00 7904.83 9754.54 0.00 -6551.66 9592.42 -9627.81 -9881.48 Total Debt/Equity -0.99 -0.99 -0.99 -0.99 -0.99 -0.99 -0.99 -0.99 -0.99 -0.99 Interest Cover -1052.60 -264.24 -208.12 -272.09 -6634.77 -417.10 -109.82 -88.27 -182.26 -167.74

Description Mar 03 Mar 02
Book Value (Rs.) -18952.09 -16911.87 ROA -1095.36% -1276.15% ROE 0.00% 0.00% ROCE 0.00% 0.00% Fixed Asset Turnover 0.51 0.47 Receivable days 752.65 748.62 Inventory Days 0.00 0.00 Payable days 4865.12 6602.04 Cash Conversion Cycle -4112.48 -5853.42 Total Debt/Equity -0.98 -0.98 Interest Cover 0.00 0.00

Top Investors:

elaster investments and trading co

belmount holdings and trading

abad transport private ltd

zodiac holdings and trading co

mackinnons abad shipping ltd

life insurance corporation of india

ganges lines (india) pvtltd

united bank of india

united india insurance company ltd

Annual Reports:

News Update:

Mackinnon Mackenzie - Quarterly Results
12th Feb 2024, 16:43 PM

Read More

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.

Feedback