Nifty

:

11661.85

Sensex

:

39298.38

75.50 (0.65%)
246.32 (0.63%)

Login

Nifty
Sensex

:
:

11661.85
39298.38

75.50 (0.65%)
246.32 (0.63%)

Luharuka Media & Infra Ltd.

Film Production, Distribution & Entertainment

Rating :

N/A

BSE: 512048 | NSE: Not Listed

Watchlist

NSE BSE

0.40

18-Oct-2019

Open
High
Low
Previous Close

0.40
0.40
0.40
0.40

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

2
0.05
0.89
0.40

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3.75
14.09
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3.64
2.50%
0.28

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

44.54
56.79
24.95

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
11.27

PAT CAGR (%)

10 Years
5 Years
3 Years

35.59
33.24
28.06

P:E (Median)

8 Years
5 Years
3 Years

39.01
18.05
12.16

P:BV (Average)

8 Years
5 Years
3 Years

5.39
0.55
0.40

EV:EBITDA (Average)

8 Years
5 Years
3 Years

88.54
16.29
8.31

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 0.30 0.28 7.14% 0.16 0.37 -56.76% 0.27 0.96 -71.88% 0.36 0.37 -2.70%
Expenses 0.16 0.14 14.29% 0.15 0.19 -21.05% 0.26 0.92 -71.74% 0.13 0.22 -40.91%
EBITDA 0.14 0.14 0.00% 0.01 0.18 -94.44% 0.00 0.05 -100.00% 0.23 0.15 53.33%
EBIDTM 46.64% 51.61% 6.10% 47.55% 1.12% 4.26% 62.88% 40.33%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00
Interest 0.01 0.01 0.00% 0.00 0.01 -100.00% 0.01 0.00 0.00 0.01 0.02 -50.00%
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 0.13 0.13 0.00% 0.01 0.17 -94.12% 0.00 0.04 -100.00% 0.23 0.12 91.67%
Tax 0.03 0.03 0.00% 0.01 0.03 -66.67% -0.01 0.01 - 0.06 0.03 100.00%
PAT 0.10 0.10 0.00% 0.00 0.14 -100.00% 0.00 0.03 -100.00% 0.17 0.09 88.89%
PATM 31.88% 35.48% 0.00% 38.32% 1.12% 3.01% 46.54% 25.61%
EPS 0.01 0.01 0.00% 0.00 0.02 -100.00% 0.00 0.00 0.00 0.02 0.01 100.00%

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

Right to Left

Description TTM Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Net Sales 1.09 1.99 1.50 1.02 0.56 0.21 0.67 1.59 5.35 0.68 0.05 Net Sales Growth -44.95% 32.67% 47.06% 82.14% 166.67% -68.66% -57.86% -70.28% 686.76% 1260.0% Cost Of Goods Sold 0.00 0.78 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 1.09 1.21 1.50 1.02 0.56 0.21 0.67 1.59 5.35 0.68 0.05 GP Margin 100.00% 60.80% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 0.70 1.41 0.51 0.68 0.30 0.30 0.30 0.80 4.92 0.30 0.09 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 - 0.35 0.09 0.13 0.06 0.07 0.09 0.11 0.14 0.05 0.00 % Of Sales - 17.59% 6.00% 12.75% 10.71% 33.33% 13.43% 6.92% 2.62% 7.35% 0% Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.55 4.63 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 34.59% 86.54% 0% 0% General & Admin Exp. - 0.16 0.22 0.11 0.14 0.15 0.19 0.10 0.09 0.14 0.05 % Of Sales - 8.04% 14.67% 10.78% 25.00% 71.43% 28.36% 6.29% 1.68% 20.59% 100% Selling & Distn. Exp. - 0.03 0.10 0.01 0.00 0.00 0.00 0.02 0.05 0.11 0.00 % Of Sales - 1.51% 6.67% 0.98% 0% 0% 0% 1.26% 0.93% 16.18% 0% Miscellaneous Exp. - 0.08 0.10 0.44 0.09 0.07 0.00 0.02 0.00 0.00 0.00 % Of Sales - 4.02% 6.67% 43.14% 16.07% 33.33% 0% 1.26% 0% 0% 80.0% EBITDA 0.38 0.58 0.99 0.34 0.26 -0.09 0.37 0.79 0.43 0.38 -0.04 EBITDA Margin 34.86% 29.15% 66.00% 33.33% 46.43% -42.86% 55.22% 49.69% 8.04% 55.88% -80.0% Other Income 0.01 0.00 0.00 0.00 0.02 0.27 0.10 0.31 0.36 0.25 0.10 Interest 0.03 0.04 0.03 0.04 0.04 0.03 0.03 0.10 0.05 0.00 0.00 Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.01 0.03 PBT 0.37 0.54 0.95 0.30 0.24 0.16 0.45 0.99 0.74 0.61 0.03 Tax 0.09 0.12 0.27 0.11 0.09 0.06 0.14 0.32 0.22 0.18 0.01 Tax Rate 24.32% 22.22% 28.42% 36.67% 37.50% 37.50% 31.11% 32.32% 29.73% 29.51% 33.33% PAT 0.27 0.42 0.68 0.20 0.14 0.10 0.31 0.67 0.52 0.44 0.02 PAT before Minority Interest 0.27 0.42 0.68 0.20 0.14 0.10 0.31 0.67 0.52 0.44 0.02 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 24.77% 21.11% 45.33% 19.61% 25.00% 47.62% 46.27% 42.14% 9.72% 64.71% 40.0% PAT Growth -25.00% -38.24% 240.00% 42.86% 40.00% -67.74% -53.73% 28.85% 18.18% 2,100.00% Unadjusted EPS 0.03 0.04 0.07 0.02 0.02 0.01 0.03 0.07 0.06 1.17 2.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Shareholder's Funds 13.34 12.92 12.35 12.27 12.13 11.91 11.71 11.26 10.96 1.64 Share Capital 9.37 9.37 9.37 9.37 9.37 9.37 9.37 9.37 9.37 1.25 Total Reserves 3.97 3.55 2.98 2.90 2.75 2.54 2.34 1.89 1.59 0.40 Non-Current Liabilities 0.00 0.00 0.00 0.01 0.01 0.04 0.04 0.01 0.00 0.05 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 0.05 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 0.99 0.82 0.53 0.66 0.71 2.23 0.90 3.96 1.11 0.11 Trade Payables 0.00 0.05 0.00 0.00 0.00 0.28 0.28 0.04 0.24 0.04 Other Current Liabilities 0.37 0.05 0.37 0.09 0.02 1.02 0.02 0.59 0.42 0.01 Short Term Borrowings 0.59 0.56 0.02 0.52 0.65 0.38 0.07 2.91 0.00 0.00 Short Term Provisions 0.03 0.15 0.13 0.05 0.04 0.56 0.53 0.43 0.45 0.07 Total Liabilities 14.33 13.74 12.88 12.94 12.85 14.18 12.65 15.23 12.07 1.80 Net Block 0.01 0.02 0.02 0.03 0.03 0.03 0.04 0.27 0.27 0.01 Gross Block 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.27 0.44 0.17 Accumulated Depreciation 0.03 0.02 0.02 0.01 0.01 0.01 0.00 0.01 0.17 0.16 Non Current Assets 7.33 9.76 10.82 11.81 11.77 12.50 9.67 7.01 2.60 0.01 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 0.01 0.00 1.00 0.00 0.00 0.00 0.00 0.00 2.34 0.00 Long Term Loans & Adv. 1.94 4.37 4.37 6.35 6.31 6.52 3.73 1.09 0.00 0.00 Other Non Current Assets 5.37 5.37 5.43 5.43 5.43 5.94 5.90 5.65 0.00 0.00 Current Assets 7.00 3.98 2.06 1.05 0.98 1.57 2.85 8.10 9.47 1.80 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 4.71 0.00 Sundry Debtors 0.00 0.06 0.00 0.00 0.00 0.00 0.00 0.07 0.00 0.05 Cash & Bank 0.71 0.73 0.81 1.01 0.93 0.87 0.78 5.24 3.67 0.33 Other Current Assets 6.29 0.01 0.05 0.03 0.05 0.70 2.07 2.78 1.09 1.42 Short Term Loans & Adv. 6.29 3.19 1.20 0.00 0.02 0.67 2.07 2.78 0.99 1.42 Net Current Assets 6.01 3.16 1.53 0.38 0.28 -0.66 1.95 4.13 8.36 1.68 Total Assets 14.33 13.74 12.88 12.95 12.84 14.19 12.65 15.24 12.07 1.81

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Cash From Operating Activity -0.66 -2.03 0.97 -0.04 -0.93 0.44 -1.73 -3.76 -3.13 0.04 PBT 0.54 0.95 0.30 0.24 0.16 0.45 0.99 0.74 0.61 0.03 Adjustment -0.72 -0.51 -0.22 -0.25 -0.17 -0.05 -0.10 -0.30 -0.24 -0.07 Changes in Working Capital -0.34 -2.21 1.04 0.07 -0.85 0.06 -2.25 -3.99 -3.33 0.08 Cash after chg. in Working capital -0.52 -1.77 1.12 0.06 -0.87 0.46 -1.36 -3.55 -2.95 0.05 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.14 -0.26 -0.15 -0.09 -0.06 -0.02 -0.37 -0.21 -0.18 -0.01 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 0.00 1.03 -1.00 0.02 0.50 -0.51 0.23 2.45 -2.35 0.10 Net Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.23 0.17 -0.27 0.00 Net Investments -0.01 1.00 -1.00 0.00 0.00 0.00 0.00 2.34 -2.34 0.00 Others 0.01 0.03 0.00 0.02 0.50 -0.51 0.00 -0.06 0.26 0.10 Cash from Financing Activity 0.64 0.92 -0.18 0.13 0.49 0.13 -2.95 2.87 8.83 0.03 Net Cash Inflow / Outflow -0.02 -0.08 -0.20 0.12 0.06 0.06 -4.46 1.57 3.34 0.16 Opening Cash & Equivalents 0.73 0.81 1.01 0.90 0.87 0.81 5.24 3.67 0.33 0.16 Closing Cash & Equivalent 0.71 0.73 0.81 1.01 0.93 0.87 0.78 5.24 3.67 0.33

Financial Ratios

Standalone

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Book Value (Rs.) 1.42 1.38 1.32 1.30 1.28 1.26 1.24 1.19 1.17 0.33 ROA 3.00% 5.10% 1.53% 1.12% 0.76% 2.32% 4.82% 3.79% 6.29% 1.35% ROE 3.21% 5.37% 1.61% 1.19% 0.86% 2.66% 5.91% 4.69% 6.92% 1.44% ROCE 4.24% 7.60% 2.71% 2.18% 1.47% 3.99% 8.49% 6.33% 9.77% 1.99% Fixed Asset Turnover 49.49 37.25 25.45 13.80 5.31 16.67 10.10 15.07 2.25 0.29 Receivable days 5.51 14.63 0.00 0.00 0.00 0.00 0.00 4.64 0.00 362.94 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2526.07 0.00 Payable days 7.33 40.51 0.00 0.00 486.88 771.39 78.91 10.44 266.05 256.43 Cash Conversion Cycle -1.82 -25.89 0.00 0.00 -486.88 -771.39 -78.91 -5.80 2260.02 106.51 Total Debt/Equity 0.04 0.04 0.00 0.04 0.05 0.03 0.01 0.26 0.00 0.03 Interest Cover 13.91 31.37 9.48 6.93 7.20 17.17 10.76 15.47 210.21 225.72

Top Investors:

suraj jhunjhunwala

pavankumar sanwarmal

sharad p kedia huf

first financial services ltd

veeram ornaments limited

comfort securities ltd - client account

Annual Reports:

News Update:

Luharuka Media - Quarterly Results
8th Aug 2019, 20:11 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