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%)

Sunrise Asian Ltd.

Trading

Rating :

N/A

BSE: 506615 | 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

10.09
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

15.97
N/A
0.13

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.34
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

92.31
-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 05
Net Sales - 169.89 113.46 73.84 0.38 0.63 0.17 0.00 0.53 0.20 Net Sales Growth - 49.74% 53.66% 19331.58% -39.68% 270.59% 0 -100% 165.00% Cost Of Goods Sold - 167.77 111.78 72.51 0.33 0.60 0.17 0.00 0.53 0.21 Gross Profit - 2.12 1.68 1.33 0.05 0.04 0.00 0.00 0.00 0.00 GP Margin - 1.25% 1.48% 1.80% 13.16% 6.35% 0% 0 0% 0% Total Expenditure - 168.76 112.38 73.40 0.39 0.65 0.51 0.01 0.55 0.45 Power & Fuel Cost - 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% Employee Cost - 0.12 0.28 0.50 0.03 0.03 0.00 0.00 0.00 0.12 % Of Sales - 0.07% 0.25% 0.68% 7.89% 4.76% 0% 0 0% 60.0% Manufacturing Exp. - 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% General & Admin Exp. - 0.78 0.25 0.34 0.02 0.02 0.02 0.01 0.02 0.02 % Of Sales - 0.46% 0.22% 0.46% 5.26% 3.17% 11.76% 0 3.77% 10.0% Selling & Distn. Exp. - 0.10 0.08 0.04 0.00 0.00 0.00 0.00 0.00 0.01 % Of Sales - 0.06% 0.07% 0.05% 0% 0% 0% 0 0% 5.00% Miscellaneous Exp. - 0.00 0.00 0.01 0.00 0.00 0.32 0.00 0.00 0.08 % Of Sales - 0% 0% 0.01% 0% 0% 188.24% 0 0% 40.0% EBITDA - 1.13 1.08 0.44 -0.01 -0.02 -0.34 -0.01 -0.02 -0.25 EBITDA Margin - 0.67% 0.95% 0.60% -2.63% -3.17% -200% 0 -3.77% -125.00% Other Income - 0.33 0.00 0.01 0.00 0.10 0.00 0.00 0.00 0.04 Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.15 Depreciation - 0.00 0.04 0.04 0.00 0.00 0.00 0.00 0.00 0.03 PBT - 1.45 1.03 0.40 -0.01 0.08 -0.34 -0.01 -0.02 -0.39 Tax - 0.50 0.34 0.13 0.00 0.03 0.00 0.00 0.00 0.00 Tax Rate - 34.48% 33.01% 32.50% 0.00% 37.50% 0.00% 0.00% 0.00% 0.00% PAT - 0.95 0.70 0.28 -0.01 0.05 -0.34 -0.01 -0.02 -0.39 PAT before Minority Interest - 0.95 0.70 0.28 -0.01 0.05 -0.34 -0.01 -0.02 -0.39 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 0.56% 0.62% 0.38% -2.63% 7.94% -200% 0 -3.77% -195.00% PAT Growth - 35.71% 150.00% - - - - - - EPS - 0.21 0.15 0.06 0.00 0.01 -0.07 0.00 0.00 -0.09

Description TTM Mar 15 Mar 14
Net Sales - 172.72 113.46 Net Sales Growth - 52.23% Cost Of Goods Sold - 169.21 111.78 Gross Profit - 3.51 1.68 GP Margin - 2.03% 1.48% Total Expenditure - 172.64 112.38 Power & Fuel Cost - 0.04 0.00 % Of Sales - 0.02% 0% Employee Cost - 1.71 0.28 % Of Sales - 0.99% 0.25% Manufacturing Exp. - 0.09 0.00 % Of Sales - 0.05% 0% General & Admin Exp. - 1.40 0.25 % Of Sales - 0.81% 0.22% Selling & Distn. Exp. - 0.18 0.08 % Of Sales - 0.10% 0.07% Miscellaneous Exp. - 0.02 0.00 % Of Sales - 0.01% 0% EBITDA - 0.08 1.08 EBITDA Margin - 0.05% 0.95% Other Income - 0.39 0.00 Interest - 0.55 0.00 Depreciation - 0.42 0.04 PBT - -0.50 1.03 Tax - 0.46 0.34 Tax Rate - -92.00% 33.01% PAT - -0.97 0.70 PAT before Minority Interest - -0.97 0.70 Minority Interest - 0.00 0.00 PAT Margin - -0.56% 0.62% PAT Growth - - EPS - -0.21 0.15

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 05
Shareholder's Funds 79.23 78.28 77.87 -0.17 -0.17 -0.22 -1.41 -1.38 -1.25 Share Capital 45.66 45.66 4.26 4.26 4.26 4.26 4.26 4.26 4.26 Total Reserves 33.57 32.61 32.21 -4.43 -4.43 -4.48 -5.67 -5.64 -5.51 Non-Current Liabilities 4.06 5.70 5.36 0.00 0.00 0.00 2.05 2.05 2.05 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 2.05 2.05 2.05 Unsecured Loans 4.05 5.70 5.36 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 114.03 82.41 54.02 1.40 0.98 0.56 1.14 1.14 1.15 Trade Payables 109.20 78.16 50.55 1.30 0.94 0.55 1.04 1.04 1.05 Other Current Liabilities 3.29 3.33 3.07 0.01 0.01 0.01 0.10 0.10 0.10 Short Term Borrowings 0.37 0.24 0.07 0.06 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 1.16 0.67 0.34 0.03 0.03 0.00 0.00 0.00 0.00 Total Liabilities 197.32 166.39 137.25 1.23 0.81 0.34 1.78 1.81 1.95 Net Block 0.08 0.08 0.13 0.00 0.00 0.00 0.82 0.82 0.93 Gross Block 0.17 0.17 0.17 0.00 0.00 0.01 3.03 3.03 3.21 Accumulated Depreciation 0.08 0.08 0.04 0.00 0.00 0.01 2.21 2.21 2.28 Non Current Assets 85.13 70.69 72.79 0.42 0.00 0.00 0.82 0.82 0.94 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 19.72 6.82 6.82 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 65.32 63.78 65.84 0.42 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 Current Assets 112.20 95.69 64.47 0.81 0.81 0.33 0.96 0.99 1.02 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 6.60 6.65 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 110.18 85.18 55.31 0.81 0.43 0.00 0.13 0.13 0.29 Cash & Bank 0.13 0.04 0.13 0.00 0.01 0.04 0.04 0.06 0.04 Other Current Assets 1.89 0.06 0.23 0.00 0.37 0.29 0.79 0.81 0.70 Short Term Loans & Adv. 1.55 3.81 2.15 0.00 0.37 0.29 0.79 0.81 0.70 Net Current Assets -1.83 13.29 10.45 -0.59 -0.17 -0.22 -0.18 -0.14 -0.13 Total Assets 197.33 166.38 137.26 1.23 0.81 0.33 1.78 1.81 1.96

Description Mar 15 Mar 14
Shareholder's Funds 76.65 78.28 Share Capital 45.66 45.66 Total Reserves 30.98 32.61 Non-Current Liabilities 6.09 5.70 Secured Loans 0.00 0.00 Unsecured Loans 6.12 5.70 Long Term Provisions 0.00 0.00 Current Liabilities 117.30 82.41 Trade Payables 109.44 78.16 Other Current Liabilities 4.64 3.33 Short Term Borrowings 2.05 0.24 Short Term Provisions 1.16 0.67 Total Liabilities 200.04 166.39 Net Block 4.30 0.08 Gross Block 5.03 0.39 Accumulated Depreciation 0.73 0.31 Non Current Assets 76.51 70.69 Capital Work in Progress 0.00 0.00 Non Current Investment 6.87 6.82 Long Term Loans & Adv. 65.33 63.78 Other Non Current Assets 0.00 0.00 Current Assets 123.52 95.69 Current Investments 0.00 0.00 Inventories 5.61 6.60 Sundry Debtors 112.77 85.18 Cash & Bank 2.28 0.04 Other Current Assets 2.85 0.06 Short Term Loans & Adv. 2.46 3.81 Net Current Assets 6.22 13.29 Total Assets 200.03 166.38

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 05
Cash From Operating Activity 14.64 -0.13 1.39 -0.01 -0.13 0.47 0.00 0.00 0.00 PBT 1.45 1.03 0.40 -0.01 0.08 -0.34 -0.01 0.00 -0.39 Adjustment 0.00 0.04 0.04 0.00 -0.10 0.34 0.00 0.00 0.18 Changes in Working Capital 13.18 -1.20 0.96 0.00 -0.12 0.47 0.01 0.00 0.21 Cash after chg. in Working capital 14.64 -0.13 1.41 -0.01 -0.13 0.47 0.00 0.00 0.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 -0.02 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 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -12.90 0.00 0.50 0.00 0.10 1.58 0.00 0.00 0.00 Net Fixed Assets 0.00 0.00 -0.17 0.00 0.01 3.02 0.00 0.18 Net Investments -12.90 0.00 -6.82 0.00 0.00 0.00 0.00 0.00 Others 0.00 0.00 7.49 0.00 0.09 -1.44 0.00 -0.18 Cash from Financing Activity -1.64 0.05 -1.76 0.00 0.00 -2.05 0.00 0.00 0.00 Net Cash Inflow / Outflow 0.09 -0.08 0.12 -0.01 -0.03 0.00 0.00 0.00 0.00 Opening Cash & Equivalents 0.04 0.13 0.00 0.01 0.04 0.04 0.05 0.00 0.04 Closing Cash & Equivalent 0.13 0.04 0.13 0.00 0.01 0.04 0.04 0.00 0.04

Description Mar 15 Mar 14
Cash From Operating Activity 7.64 -0.13 PBT -0.50 1.03 Adjustment 0.42 0.04 Changes in Working Capital 7.75 -1.20 Cash after chg. in Working capital 7.67 -0.13 Interest Paid 0.00 0.00 Tax Paid -0.03 0.00 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -0.05 0.00 Net Fixed Assets 0.00 Net Investments -12.90 Others 12.85 Cash from Financing Activity -5.35 0.05 Net Cash Inflow / Outflow 2.24 -0.08 Opening Cash & Equivalents 0.04 0.13 Closing Cash & Equivalent 2.28 0.04

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 05
Book Value (Rs.) 17.35 17.14 85.57 -0.40 -0.39 -0.52 -3.95 -3.87 -3.57 ROA 0.52% 0.46% 0.40% -0.51% 9.23% -32.40% -0.74% -1.07% -9.14% ROE 1.21% 1.21% 1.52% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ROCE 1.73% 1.24% 0.97% 0.00% 0.00% -453.44% -3.10% -3.98% -36.27% Fixed Asset Turnover 1004.36 668.42 433.48 0.00 0.00 0.11 0.00 0.17 0.06 Receivable days 209.86 225.99 138.71 590.60 245.90 0.00 0.00 143.74 322.85 Inventory Days 0.00 21.31 32.88 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 211.87 209.51 169.18 1129.87 433.38 1732.02 0.00 721.85 2687.12 Cash Conversion Cycle -2.01 37.79 2.41 -539.27 -187.48 -1732.02 0.00 -578.11 -2364.27 Total Debt/Equity 0.06 0.08 0.15 -0.34 0.00 0.00 -1.22 -1.25 -1.35 Interest Cover 1858.74 214.45 131.67 -26.98 1048.91 0.00 -8.76 -13.28 -1.60

Description Mar 15 Mar 14
Book Value (Rs.) 16.79 17.14 ROA -0.53% 0.42% ROE -1.25% 0.89% ROCE 0.05% 1.23% Fixed Asset Turnover 63.73 288.87 Receivable days 209.16 274.03 Inventory Days 12.90 21.22 Payable days 206.78 254.45 Cash Conversion Cycle 15.28 40.80 Total Debt/Equity 0.11 0.08 Interest Cover 0.08 214.45

Annual Reports:

News Update:

No Latest News!

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