Nifty
Sensex
:
:
11341.15
38214.47
36.10 (0.32%)
87.39 (0.23%)

BPO/ITeS

Rating :
N/A

BSE: 502893 | NSE: Not Listed

11.66
14-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  11.66
  •  11.66
  •  11.66
  •  12.27
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1
  •  0.11
  •  16.65
  •  10.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2.25
  • 93.61
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -3.17
  • N/A
  • 2.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.83%
  • 2.63%
  • 21.56%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.98%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -100.00
  • -
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.18
  • -1.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.28
  • 24.57
  • -43.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 422.43
  • 20.07
  • 20.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.69
  • 7.63
  • 4.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 218.77
  • 122.98
  • 26.91

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
21.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
17.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
4.18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
19.69%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.14
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
0.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
4.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
1.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
2.83
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
13.32%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
7.73
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
-
1.83
3.23
7.07
29.36
0.65
2.37
4.62
5.78
Net Sales Growth
-
-43.34%
-54.31%
-75.92%
4416.92%
-72.57%
-48.70%
-20.07%
 
Cost Of Goods Sold
-
0.43
2.19
4.88
21.62
0.00
0.00
0.00
0.00
Gross Profit
-
1.39
1.05
2.18
7.73
0.65
2.37
4.62
5.78
GP Margin
-
75.96%
32.51%
30.83%
26.33%
100%
100%
100%
100%
Total Expenditure
-
2.37
3.97
6.71
23.25
1.90
3.91
4.06
4.15
Power & Fuel Cost
-
0.00
0.01
0.01
0.01
0.03
0.08
0.13
0.14
% Of Sales
-
0%
0.31%
0.14%
0.03%
4.62%
3.38%
2.81%
2.42%
Employee Cost
-
0.56
0.62
0.61
0.67
0.97
1.73
2.71
3.29
% Of Sales
-
30.60%
19.20%
8.63%
2.28%
149.23%
73.00%
58.66%
56.92%
Manufacturing Exp.
-
0.20
0.19
0.34
0.24
0.39
0.35
0.36
0.18
% Of Sales
-
10.93%
5.88%
4.81%
0.82%
60.0%
14.77%
7.79%
3.11%
General & Admin Exp.
-
1.14
0.95
0.85
0.37
0.28
0.36
0.52
0.29
% Of Sales
-
62.30%
29.41%
12.02%
1.26%
43.08%
15.19%
11.26%
5.02%
Selling & Distn. Exp.
-
0.00
0.00
0.01
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0.14%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.03
0.03
0.00
0.33
0.24
1.39
0.36
0.25
% Of Sales
-
1.64%
0.93%
0%
1.12%
36.92%
58.65%
7.79%
4.33%
EBITDA
-
-0.54
-0.74
0.36
6.11
-1.25
-1.54
0.56
1.63
EBITDA Margin
-
-29.51%
-22.91%
5.09%
20.81%
-192.31%
-64.98%
12.12%
28.20%
Other Income
-
1.88
3.18
1.66
1.85
4.09
3.07
1.07
2.52
Interest
-
0.00
0.00
0.01
0.01
0.02
0.02
0.02
0.02
Depreciation
-
0.46
0.57
0.63
0.58
0.29
0.35
0.40
0.39
PBT
-
0.88
1.87
1.38
7.37
2.53
1.16
1.21
3.73
Tax
-
0.22
0.08
0.48
1.33
0.59
0.17
0.77
0.91
Tax Rate
-
25.00%
4.28%
34.78%
18.05%
23.32%
14.66%
63.64%
24.40%
PAT
-
1.05
2.73
0.54
3.11
1.00
0.48
0.21
1.60
PAT before Minority Interest
-
0.66
1.79
0.90
6.04
1.94
0.99
0.45
2.82
Minority Interest
-
0.39
0.94
-0.36
-2.93
-0.94
-0.51
-0.24
-1.22
PAT Margin
-
57.38%
84.52%
7.64%
10.59%
153.85%
20.25%
4.55%
27.68%
PAT Growth
-
-61.54%
405.56%
-82.64%
211.00%
108.33%
128.57%
-86.88%
 
Unadjusted EPS
-
1.49
4.64
2.96
16.99
5.44
2.63
1.14
8.72

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
19.44
18.19
15.72
15.91
13.55
12.78
12.56
12.62
Share Capital
1.83
1.83
1.83
1.83
1.83
1.83
1.83
1.83
Total Reserves
17.61
16.35
13.89
14.08
11.72
10.95
10.73
10.79
Non-Current Liabilities
0.38
0.42
0.57
0.71
1.50
1.39
1.16
0.44
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.20
0.25
0.30
0.30
0.31
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
0.08
0.10
0.09
2.10
0.61
0.31
0.38
0.88
Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.12
Other Current Liabilities
0.08
0.10
0.09
0.09
0.07
0.11
0.13
0.00
Short Term Borrowings
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
2.01
0.54
0.20
0.25
0.76
Total Liabilities
41.32
38.60
33.67
35.65
29.66
27.53
26.65
26.25
Net Block
5.06
5.49
6.02
6.62
6.96
7.18
7.45
7.66
Gross Block
8.58
8.56
8.76
8.72
9.20
9.24
9.37
9.35
Accumulated Depreciation
3.51
3.07
2.74
2.11
2.24
2.07
1.92
1.69
Non Current Assets
27.97
26.07
19.63
22.60
16.18
16.15
16.08
14.62
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
20.30
17.17
12.09
9.86
3.94
3.84
4.09
2.74
Long Term Loans & Adv.
1.15
1.26
1.25
3.18
1.64
0.95
0.73
1.19
Other Non Current Assets
1.45
2.14
0.27
2.95
3.65
4.17
3.82
3.03
Current Assets
13.35
12.52
14.03
13.06
13.47
11.38
10.57
11.62
Current Investments
0.00
0.00
0.00
0.00
10.07
6.70
9.15
9.27
Inventories
7.69
7.57
7.32
11.59
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
1.26
0.00
0.00
0.54
0.59
0.49
Cash & Bank
5.42
4.61
5.05
0.96
1.01
2.16
0.61
1.46
Other Current Assets
0.25
0.06
0.25
0.27
2.39
1.99
0.23
0.39
Short Term Loans & Adv.
0.19
0.28
0.16
0.24
2.27
1.91
0.12
0.22
Net Current Assets
13.27
12.42
13.94
10.96
12.86
11.07
10.19
10.74
Total Assets
41.32
38.59
33.66
35.66
29.65
27.53
26.65
26.24

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
0.13
-1.78
2.96
2.97
-1.62
-2.27
1.03
0.32
PBT
0.88
1.87
1.38
7.37
2.53
1.16
1.21
3.73
Adjustment
-1.27
-2.61
-1.02
-1.22
-3.74
-1.48
-0.12
-2.09
Changes in Working Capital
0.88
-0.68
3.19
-1.38
-0.03
-1.61
0.22
-0.50
Cash after chg. in Working capital
0.49
-1.41
3.54
4.77
-1.24
-1.93
1.31
1.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.36
-0.37
-0.58
-1.80
-0.38
-0.34
-0.28
-0.82
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
0.89
1.46
2.07
-2.58
0.77
4.11
-1.59
0.41
Net Fixed Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
0.89
1.46
2.07
-2.58
0.77
4.11
-1.59
Cash from Financing Activity
-0.21
-0.11
-0.95
-0.43
-0.29
-0.29
-0.30
0.02
Net Cash Inflow / Outflow
0.81
-0.43
4.08
-0.04
-1.15
1.55
-0.85
0.76
Opening Cash & Equivalents
4.61
5.05
0.96
1.01
2.16
0.61
1.46
0.70
Closing Cash & Equivalent
5.42
4.61
5.05
0.96
1.01
2.16
0.61
1.46

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
106.16
99.32
85.84
86.91
74.00
69.78
68.61
68.93
ROA
1.65%
4.96%
2.60%
18.50%
6.79%
3.65%
1.69%
10.75%
ROE
3.50%
10.57%
5.71%
41.00%
14.74%
7.80%
3.55%
22.34%
ROCE
4.68%
11.05%
8.72%
49.36%
18.96%
9.09%
9.54%
29.06%
Fixed Asset Turnover
0.21
0.37
0.81
3.28
0.07
0.26
0.49
0.62
Receivable days
0.00
0.00
65.06
0.00
0.00
86.47
42.75
31.18
Inventory Days
1520.70
840.78
488.43
144.05
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
0.00
5.92
10.75
Cash Conversion Cycle
1520.70
840.78
553.49
144.05
0.00
86.47
36.83
20.44
Total Debt/Equity
0.00
0.00
0.00
0.01
0.02
0.02
0.02
0.02
Interest Cover
0.00
0.00
160.34
503.94
137.25
60.66
68.38
153.41

News Update:


  • United Interactive - Quarterly Results
    10th Aug 2019, 14:09 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.