Nifty

:

11513.90

Sensex

:

39052.06

49.90 (0.44%)
453.07 (1.17%)

Login

Nifty
Sensex

:
:

11513.90
39052.06

49.90 (0.44%)
453.07 (1.17%)

Cochin Malabar Estates & Industries Ltd.

Rubber Products

Rating :

N/A

BSE: 508571 | NSE: Not Listed

Watchlist

NSE BSE

58.50

17-Oct-2019

Open
High
Low
Previous Close

58.50
58.50
58.50
61.70

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

1
0.03
61.70
54.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

10.93
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

12.82
N/A
-11.10

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

-
-35.91
-13.79

PAT CAGR (%)

10 Years
5 Years
3 Years

-
28.81
-7.33

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
1.53
-26.47

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-13.98
-31.76

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 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 0.06 0.04 50.00% 0.03 0.02 50.00% 0.02 0.02 0.00% 0.11 0.06 83.33%
EBITDA -0.06 -0.04 - -0.03 -0.02 - -0.02 -0.02 - -0.11 -0.06 -
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 0.07 0.05 40.00% 0.05 0.04 25.00% 0.05 0.04 25.00% 0.05 0.03 66.67%
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 -0.13 -0.09 - -0.08 -0.06 - -0.07 -0.05 - -0.16 -0.09 -
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 -0.13 -0.09 - -0.08 -0.06 - -0.07 -0.05 - -0.16 -0.09 -
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS -0.71 -0.49 - -0.45 -0.33 - -0.40 -0.29 - -0.89 -0.50 -

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 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

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 23.95 20.44 18.58 Net Sales Growth 0.00% 0 0 0 0 0 0 -100% 17.17% 10.01% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.17 1.10 2.43 Gross Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 24.13 19.34 16.15 GP Margin 0.00% 0 0 0 0 0 0 0 100.75% 94.62% 86.92% Total Expenditure 0.22 0.20 0.15 0.42 0.10 1.85 0.48 0.65 17.54 15.10 18.37 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.54 0.55 0.59 % Of Sales - 0 0 0 0 0 0 0 2.25% 2.69% 3.18% Employee Cost - 0.00 0.00 0.00 0.00 0.00 0.01 0.08 13.06 10.05 9.83 % Of Sales - 0 0 0 0 0 0 0 54.53% 49.17% 52.91% Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.65 2.39 2.93 % Of Sales - 0 0 0 0 0 0 0 11.06% 11.69% 15.77% General & Admin Exp. - 0.06 0.10 0.37 0.06 0.15 0.39 0.52 0.91 0.56 0.76 % Of Sales - 0 0 0 0 0 0 0 3.80% 2.74% 4.09% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.12 0.11 0.10 % Of Sales - 0 0 0 0 0 0 0 0.50% 0.54% 0.54% Miscellaneous Exp. - 0.13 0.05 0.05 0.04 1.70 0.08 0.04 0.43 0.35 0.10 % Of Sales - 0 0 0 0 0 0 0 1.80% 1.71% 9.42% EBITDA -0.22 -0.20 -0.15 -0.42 -0.10 -1.85 -0.48 -0.65 6.41 5.34 0.21 EBITDA Margin 0.00% 0 0 0 0 0 0 0 26.76% 26.13% 1.13% Other Income 0.00 0.00 0.01 0.01 0.00 0.01 0.03 0.08 0.71 0.26 3.00 Interest 0.22 0.20 0.14 0.08 0.06 0.02 12.25 3.57 1.33 1.66 1.40 Depreciation 0.00 0.00 0.00 0.00 0.07 0.66 0.00 0.00 0.51 0.54 0.49 PBT -0.44 -0.39 -0.29 -0.49 -0.23 -2.52 -12.70 -4.13 5.29 3.39 1.32 Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.57 0.00 0.00 0.00 Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 13.80% 0.00% 0.00% 0.00% PAT -0.44 -0.39 -0.29 -0.49 -0.23 -0.11 40.74 -3.56 5.29 3.39 1.32 PAT before Minority Interest -0.44 -0.39 -0.29 -0.49 -0.23 -0.11 40.74 -3.56 5.29 3.39 1.32 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 0.00% 0 0 0 0 0 0 0 22.09% 16.59% 7.10% PAT Growth 0.00% - - - - - - - 56.05% 156.82% Unadjusted EPS -2.45 -2.23 -1.64 -2.79 -1.29 -0.60 229.91 -20.08 29.86 19.16 7.43

Description TTM Mar 12 Mar 11
Net Sales - 23.95 20.44 Net Sales Growth - 17.17% Cost Of Goods Sold - -0.17 1.10 Gross Profit - 24.13 19.34 GP Margin - 100.75% 94.62% Total Expenditure - 17.54 15.13 Power & Fuel Cost - 0.54 0.55 % Of Sales - 2.25% 2.69% Employee Cost - 13.06 10.05 % Of Sales - 54.53% 49.17% Manufacturing Exp. - 2.65 2.39 % Of Sales - 11.06% 11.69% General & Admin Exp. - 0.92 0.56 % Of Sales - 3.84% 2.74% Selling & Distn. Exp. - 0.12 0.11 % Of Sales - 0.50% 0.54% Miscellaneous Exp. - 0.43 0.37 % Of Sales - 1.80% 1.81% EBITDA - 6.41 5.31 EBITDA Margin - 26.76% 25.98% Other Income - 0.72 0.26 Interest - 1.33 1.66 Depreciation - 0.51 0.54 PBT - 5.29 3.37 Tax - 0.00 0.00 Tax Rate - 0.00% 0.00% PAT - 5.29 3.37 PAT before Minority Interest - 5.29 3.37 Minority Interest - 0.00 0.00 PAT Margin - 22.09% 16.49% PAT Growth - 56.97% Unadjusted EPS - 29.83 19.03

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds -1.06 -0.67 -0.38 0.12 0.34 0.45 -21.24 29.40 24.15 20.80 Share Capital 1.77 1.77 1.77 1.77 1.77 1.77 1.77 1.77 1.77 1.77 Total Reserves -2.84 -2.44 -2.15 -1.66 -1.43 -1.32 -23.01 27.63 22.38 19.03 Non-Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 5.24 9.62 5.26 16.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 5.24 9.62 5.25 5.35 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10.65 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 1.96 1.51 1.09 0.57 0.37 2.94 38.75 25.47 38.25 24.71 Trade Payables 0.01 0.01 0.22 0.01 0.01 0.00 0.00 0.56 0.92 1.07 Other Current Liabilities 0.00 0.00 0.02 0.02 0.01 2.94 19.89 19.34 17.13 17.03 Short Term Borrowings 1.95 1.50 0.85 0.55 0.35 0.00 18.86 0.38 16.55 0.00 Short Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.19 3.65 6.61 Total Liabilities 0.90 0.84 0.71 0.69 0.71 3.39 22.75 64.49 67.66 61.51 Net Block 0.51 0.51 0.51 0.51 0.58 2.68 22.19 56.35 54.91 53.36 Gross Block 0.52 0.51 0.51 3.55 3.55 3.76 24.75 66.42 64.44 62.30 Accumulated Depreciation 0.01 0.01 0.00 3.04 2.97 1.08 2.56 10.06 9.53 8.94 Non Current Assets 0.79 0.67 0.54 0.57 0.64 2.86 22.37 57.04 61.47 53.76 Capital Work in Progress 0.12 0.00 0.00 0.00 0.00 0.18 0.18 0.20 0.18 0.37 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.07 0.07 0.02 Long Term Loans & Adv. 0.16 0.16 0.03 0.06 0.05 0.00 0.00 0.41 6.31 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 0.10 0.17 0.17 0.12 0.07 0.53 0.38 7.44 6.19 7.75 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 4.49 3.22 2.73 Sundry Debtors 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.34 0.94 0.51 Cash & Bank 0.06 0.12 0.13 0.11 0.07 0.29 0.00 0.12 0.60 0.76 Other Current Assets 0.04 0.00 0.00 0.00 0.00 0.24 0.38 2.50 1.43 3.75 Short Term Loans & Adv. 0.04 0.05 0.04 0.00 0.00 0.24 0.34 0.17 0.11 3.75 Net Current Assets -1.86 -1.34 -0.92 -0.46 -0.29 -2.41 -38.37 -18.03 -32.06 -16.96 Total Assets 0.89 0.84 0.71 0.69 0.71 3.39 22.75 64.48 67.66 61.51

Description Mar 12 Mar 11
Shareholder's Funds 29.37 24.13 Share Capital 1.77 1.77 Total Reserves 27.60 22.35 Non-Current Liabilities 9.62 5.26 Secured Loans 9.62 5.25 Unsecured Loans 0.00 0.00 Long Term Provisions 0.00 0.00 Current Liabilities 25.47 38.25 Trade Payables 2.32 0.92 Other Current Liabilities 17.58 17.13 Short Term Borrowings 0.38 16.55 Short Term Provisions 5.19 3.65 Total Liabilities 64.46 67.64 Net Block 56.35 54.91 Gross Block 66.42 64.44 Accumulated Depreciation 10.06 9.53 Non Current Assets 56.99 61.42 Capital Work in Progress 0.20 0.18 Non Current Investment 0.02 0.02 Long Term Loans & Adv. 0.41 6.31 Other Non Current Assets 0.00 0.00 Current Assets 7.46 6.22 Current Investments 0.00 0.00 Inventories 4.49 3.22 Sundry Debtors 0.34 0.94 Cash & Bank 0.16 0.65 Other Current Assets 2.47 1.32 Short Term Loans & Adv. 0.14 0.09 Net Current Assets -18.01 -32.03 Total Assets 64.45 67.64

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

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 -0.18 -0.52 -0.20 -0.11 -3.18 -17.29 2.73 14.14 -2.30 3.40 PBT -0.39 -0.29 -0.49 -0.23 -0.11 40.74 -4.13 5.29 3.39 1.32 Adjustment 0.20 0.14 0.07 0.12 -0.34 -41.21 3.54 1.96 2.24 3.12 Changes in Working Capital 0.01 -0.25 0.22 0.00 -2.74 -16.82 3.32 6.89 -7.94 -1.03 Cash after chg. in Working capital -0.18 -0.39 -0.20 -0.11 -3.18 -17.29 2.73 14.14 -2.30 3.40 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 -0.13 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 -0.03 -0.09 0.00 0.00 2.64 53.93 0.13 -2.08 -2.05 -2.10 Net Fixed Assets -0.13 0.00 3.04 0.00 0.39 20.99 41.69 -2.00 -1.95 0.03 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.07 0.00 -0.05 0.01 Others 0.10 -0.09 -3.04 0.00 2.25 32.94 -41.63 -0.08 -0.05 -2.14 Cash from Financing Activity 0.25 0.51 0.21 0.15 0.33 -36.35 -2.88 -12.54 4.18 -1.04 Net Cash Inflow / Outflow 0.04 -0.10 0.01 0.04 -0.22 0.29 -0.01 -0.48 -0.17 0.27 Opening Cash & Equivalents 0.03 0.13 0.11 0.07 0.29 0.00 0.02 0.60 0.76 0.49 Closing Cash & Equivalent 0.06 0.03 0.13 0.11 0.07 0.29 0.00 0.12 0.60 0.76

Description Mar 12 Mar 11
Cash From Operating Activity 14.14 -2.31 PBT 5.29 3.37 Adjustment 1.96 2.24 Changes in Working Capital 6.89 -7.92 Cash after chg. in Working capital 14.14 -2.31 Interest Paid 0.00 0.00 Tax Paid 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -2.12 -2.00 Net Fixed Assets -2.00 Net Investments 0.00 Others -0.12 Cash from Financing Activity -12.54 4.18 Net Cash Inflow / Outflow -0.53 -0.12 Opening Cash & Equivalents 0.64 0.76 Closing Cash & Equivalent 0.12 0.64

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) -6.01 -3.78 -2.14 0.46 1.74 2.34 -227.57 -68.66 -98.52 -117.68 ROA -45.55% -37.60% -70.56% -32.48% -5.17% 311.67% -8.16% 8.01% 5.26% 2.16% ROE 0.00% 0.00% 0.00% -116.98% -29.33% 0.00% 0.00% 0.00% 0.00% 0.00% ROCE -23.09% -22.49% -75.60% -26.29% -16.36% 0.00% 0.00% 465.91% 0.00% 0.00% Fixed Asset Turnover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.37 0.32 0.30 Receivable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9.73 12.92 6.62 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 58.72 53.12 51.19 Payable days 169.61 2758.75 3335.15 29.74 2.52 73.59 1183.53 15.38 23.80 24.04 Cash Conversion Cycle -169.61 -2758.75 -3335.15 -29.74 -2.52 -73.59 -1183.53 53.08 42.24 33.76 Total Debt/Equity -1.83 -2.24 -2.25 6.81 1.13 0.00 -0.60 -0.87 -1.25 -0.77 Interest Cover -1.01 -1.01 -5.35 -2.91 -4.81 4.32 -0.16 4.98 3.05 1.94

Description Mar 12 Mar 11
Book Value (Rs.) -68.82 -98.65 ROA 8.00% 4.98% ROE 0.00% 0.00% ROCE 474.09% 115.44% Fixed Asset Turnover 0.37 0.32 Receivable days 9.73 16.81 Inventory Days 58.72 57.45 Payable days 33.64 22.02 Cash Conversion Cycle 34.82 52.24 Total Debt/Equity -0.87 -1.25 Interest Cover 4.97 3.04

Top Investors:

life insurance corporation of india

harsha hitesh javeri

hitesh ramji javeri

Annual Reports:

News Update:

Cochin Malabar Ests - Quarterly Results
5th Aug 2019, 14:44 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