Nifty

:

11767.75

Sensex

:

40145.50

-162.60 (-1.36%)
-540.00 (-1.33%)

Login

Nifty
Sensex

:
:

11767.75
40145.50

-162.60 (-1.36%)
-540.00 (-1.33%)

Luharuka Media & Infra Ltd.

Film Production, Distribution & Entertainment

Rating :

N/A

BSE: 512048 | NSE: Not Listed

Watchlist

NSE BSE

0.85

23-Oct-2020

Open
High
Low
Previous Close

0.86
0.86
0.85
0.82

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

11
0.05
0.86
0.35

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

7.97
N/A
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

7.55
1.18%
0.59

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.64
13.83
-10.65

EBITDA CAGR (%)

10 Years
5 Years
3 Years

0.26
8.45
-17.00

PAT CAGR (%)

10 Years
5 Years
3 Years

-4.77
14.04
-26.50

P:E (Median)

8 Years
5 Years
3 Years

31.72
12.65
12.13

P:BV (Average)

8 Years
5 Years
3 Years

0.42
0.42
0.42

EV:EBITDA (Average)

8 Years
5 Years
3 Years

86.64
71.25
120.21

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 0.27 0.30 -10.00% 0.11 0.16 -31.25% 0.28 0.27 3.70% 0.08 0.36 -77.78%
Expenses 0.14 0.16 -12.50% 0.22 0.15 46.67% 0.22 0.26 -15.38% 0.27 0.13 107.69%
EBITDA 0.13 0.14 -7.14% -0.11 0.01 - 0.06 0.00 0 -0.20 0.23 -
EBIDTM 47.96% 46.64% -93.81% 6.10% 22.14% 1.12% -259.21% 62.88%
Other Income 0.00 0.00 0 0.11 0.00 0 0.01 0.00 0 0.00 0.01 -100.00%
Interest 0.03 0.01 200.00% 0.02 0.00 0 0.01 0.01 0.00% 0.02 0.01 100.00%
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.10 0.13 -23.08% -0.01 0.01 - 0.05 0.00 0 -0.22 0.23 -
Tax 0.03 0.03 0.00% -0.03 0.01 - 0.00 -0.01 - 0.00 0.06 -100.00%
PAT 0.07 0.10 -30.00% 0.02 0.00 0 0.05 0.00 0 -0.22 0.17 -
PATM 27.14% 31.88% 17.70% 0.00% 19.29% 1.12% -286.84% 46.54%
EPS 0.01 0.01 0.00% 0.00 0.00 0 0.01 0.00 0 -0.02 0.02 -

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 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

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 0.92 1.07 1.99 1.50 1.02 0.56 0.21 0.67 1.59 5.35 0.68 Net Sales Growth 13.58% -46.23% 32.67% 47.06% 82.14% 166.67% -68.66% -57.86% -70.28% 686.76% Cost Of Goods Sold 0.00 0.00 0.78 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 0.92 1.07 1.21 1.50 1.02 0.56 0.21 0.67 1.59 5.35 0.68 GP Margin 100.33% 100% 60.80% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 0.81 0.68 1.41 0.51 0.68 0.30 0.30 0.30 0.80 4.92 0.30 Power & Fuel Cost - 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% Employee Cost - 0.37 0.35 0.09 0.13 0.06 0.07 0.09 0.11 0.14 0.05 % Of Sales - 34.58% 17.59% 6.00% 12.75% 10.71% 33.33% 13.43% 6.92% 2.62% 7.35% Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.55 4.63 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 34.59% 86.54% 0% General & Admin Exp. - 0.20 0.16 0.22 0.11 0.14 0.15 0.19 0.10 0.09 0.14 % Of Sales - 18.69% 8.04% 14.67% 10.78% 25.00% 71.43% 28.36% 6.29% 1.68% 20.59% Selling & Distn. Exp. - 0.00 0.03 0.10 0.01 0.00 0.00 0.00 0.02 0.05 0.11 % Of Sales - 0% 1.51% 6.67% 0.98% 0% 0% 0% 1.26% 0.93% 16.18% Miscellaneous Exp. - 0.11 0.08 0.10 0.44 0.09 0.07 0.00 0.02 0.00 0.11 % Of Sales - 10.28% 4.02% 6.67% 43.14% 16.07% 33.33% 0% 1.26% 0% 0% EBITDA 0.11 0.39 0.58 0.99 0.34 0.26 -0.09 0.37 0.79 0.43 0.38 EBITDA Margin 11.96% 36.45% 29.15% 66.00% 33.33% 46.43% -42.86% 55.22% 49.69% 8.04% 55.88% Other Income 0.12 0.01 0.00 0.00 0.00 0.02 0.27 0.10 0.31 0.36 0.25 Interest 0.08 0.03 0.04 0.03 0.04 0.04 0.03 0.03 0.10 0.05 0.00 Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.01 PBT 0.15 0.36 0.54 0.95 0.30 0.24 0.16 0.45 0.99 0.74 0.61 Tax 0.01 0.09 0.12 0.27 0.11 0.09 0.06 0.14 0.32 0.22 0.18 Tax Rate 6.67% 25.00% 22.22% 28.42% 36.67% 37.50% 37.50% 31.11% 32.32% 29.73% 29.51% PAT 0.14 0.27 0.42 0.68 0.20 0.14 0.10 0.31 0.67 0.52 0.44 PAT before Minority Interest 0.14 0.27 0.42 0.68 0.20 0.14 0.10 0.31 0.67 0.52 0.44 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 15.22% 25.23% 21.11% 45.33% 19.61% 25.00% 47.62% 46.27% 42.14% 9.72% 64.71% PAT Growth 216.67% -35.71% -38.24% 240.00% 42.86% 40.00% -67.74% -53.73% 28.85% 18.18% EPS 0.01 0.03 0.04 0.07 0.02 0.01 0.01 0.03 0.07 0.06 0.05

Results Balance Sheet

Standalone Figures in Rs. Crores

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 13.50 13.34 12.92 12.35 12.27 12.13 11.91 11.71 11.26 10.96 Share Capital 9.37 9.37 9.37 9.37 9.37 9.37 9.37 9.37 9.37 9.37 Total Reserves 4.13 3.97 3.55 2.98 2.90 2.75 2.54 2.34 1.89 1.59 Non-Current Liabilities 0.00 0.00 0.00 0.00 0.01 0.01 0.04 0.04 0.01 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 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 0.00 Current Liabilities 1.10 0.99 0.82 0.53 0.66 0.71 2.23 0.90 3.96 1.11 Trade Payables 0.03 0.00 0.05 0.00 0.00 0.00 0.28 0.28 0.04 0.24 Other Current Liabilities 0.13 0.37 0.05 0.37 0.09 0.02 1.02 0.02 0.59 0.42 Short Term Borrowings 0.87 0.59 0.56 0.02 0.52 0.65 0.38 0.07 2.91 0.00 Short Term Provisions 0.07 0.03 0.15 0.13 0.05 0.04 0.56 0.53 0.43 0.45 Total Liabilities 14.60 14.33 13.74 12.88 12.94 12.85 14.18 12.65 15.23 12.07 Net Block 0.01 0.01 0.02 0.02 0.03 0.03 0.03 0.04 0.27 0.27 Gross Block 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.27 0.44 Accumulated Depreciation 0.03 0.03 0.02 0.02 0.01 0.01 0.01 0.00 0.01 0.17 Non Current Assets 9.08 7.33 9.76 10.82 11.81 11.77 12.50 9.67 7.01 2.60 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 1.76 0.01 0.00 1.00 0.00 0.00 0.00 0.00 0.00 2.34 Long Term Loans & Adv. 1.94 1.94 4.37 4.37 6.35 6.31 6.52 3.73 1.09 0.00 Other Non Current Assets 5.37 5.37 5.37 5.43 5.43 5.43 5.94 5.90 5.65 0.00 Current Assets 5.52 7.00 3.98 2.06 1.05 0.98 1.57 2.85 8.10 9.47 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 4.71 Sundry Debtors 0.62 0.00 0.06 0.00 0.00 0.00 0.00 0.00 0.07 0.00 Cash & Bank 1.29 0.71 0.73 0.81 1.01 0.93 0.87 0.78 5.24 3.67 Other Current Assets 3.60 0.00 0.01 0.05 0.03 0.05 0.70 2.07 2.78 1.09 Short Term Loans & Adv. 3.60 6.29 3.19 1.20 0.00 0.02 0.67 2.07 2.78 0.99 Net Current Assets 4.42 6.01 3.16 1.53 0.38 0.28 -0.66 1.95 4.13 8.36 Total Assets 14.60 14.33 13.74 12.88 12.95 12.84 14.19 12.65 15.24 12.07

Cash Flow

Standalone Figures in Rs. Crores

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 1.18 -0.66 -2.03 0.97 -0.04 -0.93 0.44 -1.73 -3.76 -3.13 PBT 0.36 0.54 0.95 0.30 0.24 0.16 0.45 0.99 0.74 0.61 Adjustment -0.98 -0.72 -0.51 -0.22 -0.25 -0.17 -0.05 -0.10 -0.30 -0.24 Changes in Working Capital 1.86 -0.34 -2.21 1.04 0.07 -0.85 0.06 -2.25 -3.99 -3.33 Cash after chg. in Working capital 1.25 -0.52 -1.77 1.12 0.06 -0.87 0.46 -1.36 -3.55 -2.95 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.06 -0.14 -0.26 -0.15 -0.09 -0.06 -0.02 -0.37 -0.21 -0.18 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 -1.75 0.00 1.03 -1.00 0.02 0.50 -0.51 0.23 2.45 -2.35 Net Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.23 0.17 -0.27 Net Investments -1.75 -0.01 1.00 -1.00 0.00 0.00 0.00 0.00 2.34 -2.34 Others 0.00 0.01 0.03 0.00 0.02 0.50 -0.51 0.00 -0.06 0.26 Cash from Financing Activity 1.15 0.64 0.92 -0.18 0.13 0.49 0.13 -2.95 2.87 8.83 Net Cash Inflow / Outflow 0.58 -0.02 -0.08 -0.20 0.12 0.06 0.06 -4.46 1.57 3.34 Opening Cash & Equivalents 0.71 0.73 0.81 1.01 0.90 0.87 0.81 5.24 3.67 0.33 Closing Cash & Equivalent 1.29 0.71 0.73 0.81 1.01 0.93 0.87 0.78 5.24 3.67

Financial Ratios

Standalone

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.) 1.44 1.42 1.38 1.32 1.30 1.28 1.26 1.24 1.19 1.17 ROA 1.87% 3.00% 5.10% 1.53% 1.12% 0.76% 2.32% 4.82% 3.79% 6.29% ROE 2.01% 3.21% 5.37% 1.61% 1.19% 0.86% 2.66% 5.91% 4.69% 6.92% ROCE 2.75% 4.24% 7.60% 2.71% 2.18% 1.47% 3.99% 8.49% 6.33% 9.77% Fixed Asset Turnover 26.64 49.49 37.25 25.45 13.80 5.31 16.67 10.10 15.07 2.25 Receivable days 105.86 5.51 14.63 0.00 0.00 0.00 0.00 0.00 4.64 0.00 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2526.07 Payable days 14.14 7.33 40.51 0.00 0.00 486.88 771.39 78.91 10.44 266.05 Cash Conversion Cycle 91.72 -1.82 -25.89 0.00 0.00 -486.88 -771.39 -78.91 -5.80 2260.02 Total Debt/Equity 0.06 0.04 0.04 0.00 0.04 0.05 0.03 0.01 0.26 0.00 Interest Cover 15.56 13.91 31.37 9.48 6.93 7.20 17.17 10.76 15.47 210.21

Top Investors:

dreamway share & stocks india limited

pavankumar sanwarmal

sharad p kedia huf

first financial services ltd

suraj jhunjhunwala

veeram ornaments limited

Annual Reports:

News Update:

Luharuka Media - Quarterly Results
24th Oct 2020, 12:34 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