Nifty

:

22620.40

Sensex

:

74398.48

50.05 (0.22%)
59.04 (0.08%)

Login

Nifty
Sensex

:
:

22620.40
74398.48

50.05 (0.22%)
59.04 (0.08%)

Karma Industries Ltd.

Trading

Rating :

N/A

BSE: 512585 | 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

1.19
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

39.20
N/A
N/A

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

-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Net Sales - 657.65 746.50 658.80 428.41 276.70 119.11 0.00 0.02 0.71 Net Sales Growth - -11.90% 13.31% 53.78% 54.83% 132.31% 0 -100% -97.18% Cost Of Goods Sold - 661.26 735.54 648.98 418.11 270.31 116.89 0.00 0.01 0.31 Gross Profit - -3.61 10.96 9.83 10.30 6.38 2.22 0.00 0.02 0.40 GP Margin - -0.55% 1.47% 1.49% 2.40% 2.31% 1.86% 0 100% 56.34% Total Expenditure - 699.01 738.25 651.10 426.64 274.86 117.40 0.03 0.04 0.60 Power & Fuel Cost - 0.07 0.07 0.05 0.04 0.03 0.01 0.00 0.00 0.04 % Of Sales - 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0 0% 5.63% Employee Cost - 0.20 0.48 0.55 0.53 0.22 0.06 0.00 0.00 0.03 % Of Sales - 0.03% 0.06% 0.08% 0.12% 0.08% 0.05% 0 0% 4.23% Manufacturing Exp. - 0.00 0.01 0.00 4.86 3.15 0.00 0.00 0.00 0.07 % Of Sales - 0% 0.00% 0% 1.13% 1.14% 0% 0 0% 9.86% General & Admin Exp. - 0.95 1.76 1.01 1.10 0.83 0.13 0.01 0.02 0.10 % Of Sales - 0.14% 0.24% 0.15% 0.26% 0.30% 0.11% 0 100% 14.08% Selling & Distn. Exp. - 0.07 0.23 0.44 1.80 0.27 0.12 0.00 0.00 0.01 % Of Sales - 0.01% 0.03% 0.07% 0.42% 0.10% 0.10% 0 0% 1.41% Miscellaneous Exp. - 36.45 0.17 0.07 0.20 0.05 0.19 0.01 0.01 0.04 % Of Sales - 5.54% 0.02% 0.01% 0.05% 0.02% 0.16% 0 50.0% 5.63% EBITDA - -41.36 8.25 7.70 1.77 1.84 1.71 -0.03 -0.02 0.11 EBITDA Margin - -6.29% 1.11% 1.17% 0.41% 0.66% 1.44% 0 -100% 15.49% Other Income - 0.22 0.47 0.30 0.44 0.66 0.00 0.00 0.00 0.20 Interest - 4.32 6.05 4.54 0.58 0.92 0.40 0.00 0.00 0.04 Depreciation - 0.13 0.13 0.23 0.38 0.34 0.29 0.07 0.08 0.33 PBT - -45.58 2.54 3.23 1.26 1.24 1.02 -0.10 -0.10 -0.06 Tax - 0.02 0.91 1.19 0.26 0.49 0.04 -0.01 -0.01 -0.08 Tax Rate - -0.04% 35.83% 36.84% 20.63% 39.52% 3.92% 10.00% 10.00% 133.33% PAT - -45.61 1.64 2.04 0.99 0.75 0.98 -0.09 -0.08 0.02 PAT before Minority Interest - -45.61 1.64 2.04 0.99 0.75 0.98 -0.09 -0.08 0.02 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - -6.94% 0.22% 0.31% 0.23% 0.27% 0.82% 0 -400% 2.82% PAT Growth - - -19.61% 106.06% 32.00% -23.47% - - - EPS - -13.82 0.50 0.62 0.30 0.23 0.30 -0.03 -0.02 0.01

Description TTM Mar 12 Mar 11 Mar 10
Net Sales - 746.53 658.80 428.41 Net Sales Growth - 13.32% 53.78% Cost Of Goods Sold - 735.54 648.97 418.11 Gross Profit - 10.99 9.83 10.30 GP Margin - 1.47% 1.49% 2.40% Total Expenditure - 738.43 651.10 426.69 Power & Fuel Cost - 0.07 0.05 0.04 % Of Sales - 0.01% 0.01% 0.01% Employee Cost - 0.56 0.55 0.53 % Of Sales - 0.08% 0.08% 0.12% Manufacturing Exp. - 0.01 0.00 4.86 % Of Sales - 0.00% 0% 1.13% General & Admin Exp. - 1.85 1.01 1.13 % Of Sales - 0.25% 0.15% 0.26% Selling & Distn. Exp. - 0.23 0.44 1.80 % Of Sales - 0.03% 0.07% 0.42% Miscellaneous Exp. - 0.17 0.07 0.21 % Of Sales - 0.02% 0.01% 0.05% EBITDA - 8.10 7.70 1.72 EBITDA Margin - 1.09% 1.17% 0.40% Other Income - 0.49 0.30 0.51 Interest - 6.05 4.54 0.58 Depreciation - 0.17 0.29 0.40 PBT - 2.36 3.17 1.25 Tax - 0.92 1.15 0.25 Tax Rate - 38.98% 36.28% 20.00% PAT - 1.45 2.03 1.00 PAT before Minority Interest - 1.44 2.03 1.00 Minority Interest - 0.01 0.00 0.00 PAT Margin - 0.19% 0.31% 0.23% PAT Growth - -28.57% 103.00% EPS - 0.44 0.62 0.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Shareholder's Funds 10.94 56.55 54.91 54.02 53.03 14.22 2.85 2.94 3.02 Share Capital 33.00 33.00 33.00 33.00 33.00 3.00 3.00 3.00 3.00 Total Reserves -22.06 23.55 21.91 21.02 20.03 0.83 -0.15 -0.06 0.02 Non-Current Liabilities 37.20 74.99 16.52 7.35 3.11 0.19 0.30 0.28 0.38 Secured Loans 36.63 9.73 6.94 2.17 0.46 0.00 0.00 0.00 0.07 Unsecured Loans 0.38 65.10 9.45 5.08 2.52 0.03 0.03 0.00 0.03 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 41.96 79.16 88.66 45.65 14.68 19.64 0.01 0.01 0.07 Trade Payables 14.18 44.95 49.96 31.76 14.01 19.14 0.01 0.01 0.05 Other Current Liabilities 24.84 5.71 23.15 12.93 0.00 0.36 0.00 0.00 0.02 Short Term Borrowings 1.29 26.84 13.66 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 1.65 1.65 1.89 0.96 0.67 0.15 0.00 0.00 0.00 Total Liabilities 90.10 210.70 160.09 107.02 70.82 34.05 3.16 3.23 3.47 Net Block 2.15 2.27 2.38 2.59 2.00 0.73 1.00 1.04 1.12 Gross Block 8.72 8.72 8.70 8.68 7.71 6.10 6.09 6.13 6.13 Accumulated Depreciation 6.58 6.45 6.32 6.09 5.71 5.37 5.08 5.09 5.01 Non Current Assets 74.07 51.33 36.82 15.18 6.72 0.73 1.00 1.04 1.12 Capital Work in Progress 71.86 43.44 28.81 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.05 5.59 5.59 12.59 4.73 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.01 0.02 0.02 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.02 0.02 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 16.02 159.36 123.27 91.76 63.96 33.16 2.15 2.19 2.36 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 5.44 3.82 0.97 2.20 0.00 0.00 0.00 Sundry Debtors 7.17 151.36 101.46 75.96 55.16 29.10 2.01 2.04 2.18 Cash & Bank 0.29 5.11 10.89 4.57 2.23 1.46 0.05 0.02 0.07 Other Current Assets 8.56 0.00 0.05 0.05 5.60 0.40 0.09 0.13 0.11 Short Term Loans & Adv. 8.55 2.89 5.42 7.37 4.42 0.40 0.09 0.13 0.11 Net Current Assets -25.94 80.20 34.61 46.11 49.28 13.52 2.14 2.18 2.29 Total Assets 90.09 210.69 160.09 107.02 70.81 34.06 3.15 3.23 3.48

Description Mar 12 Mar 11 Mar 10
Shareholder's Funds 57.16 58.04 58.89 Share Capital 33.00 33.00 33.00 Total Reserves 24.16 25.04 25.89 Non-Current Liabilities 74.98 16.47 7.50 Secured Loans 9.73 6.94 2.17 Unsecured Loans 65.13 9.45 5.24 Long Term Provisions 0.00 0.00 0.00 Current Liabilities 79.34 88.73 45.72 Trade Payables 44.99 49.98 31.80 Other Current Liabilities 5.86 23.21 12.95 Short Term Borrowings 26.84 13.66 0.00 Short Term Provisions 1.65 1.88 0.97 Total Liabilities 211.92 165.26 114.20 Net Block 2.79 7.84 6.19 Gross Block 9.36 14.24 12.30 Accumulated Depreciation 6.57 6.40 6.11 Non Current Assets 51.28 41.73 14.69 Capital Work in Progress 43.44 28.81 0.00 Non Current Investment 4.52 4.54 8.50 Long Term Loans & Adv. 0.52 0.52 0.00 Other Non Current Assets 0.02 0.02 0.00 Current Assets 160.63 123.53 99.33 Current Investments 0.00 0.00 0.00 Inventories 0.00 5.44 3.82 Sundry Debtors 151.36 101.46 75.96 Cash & Bank 6.69 11.22 5.69 Other Current Assets 2.58 0.12 0.08 Short Term Loans & Adv. 2.52 5.29 13.79 Net Current Assets 81.29 34.80 53.61 Total Assets 211.91 165.26 114.19

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Cash From Operating Activity 0.00 -59.38 -1.99 6.54 -33.89 -8.77 0.04 -0.02 0.14 PBT 0.00 2.54 3.23 1.26 0.59 1.02 -0.10 -0.10 -0.06 Adjustment 0.00 3.54 0.24 0.42 1.24 0.70 0.07 0.08 0.37 Changes in Working Capital 0.00 -65.46 -5.45 5.21 -35.50 -10.12 0.07 0.00 -0.13 Cash after chg. in Working capital 0.00 -59.38 -1.98 6.89 -33.68 -8.40 0.04 -0.02 0.17 Interest Paid 0.00 0.00 0.00 -0.35 -0.86 -0.37 0.00 0.00 -0.04 Tax Paid 0.00 0.00 -0.01 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 0.65 0.00 0.00 0.00 0.00 Cash From Investing Activity 0.00 -14.20 -21.64 -8.48 -6.33 -0.22 -0.04 0.00 0.23 Net Fixed Assets -28.42 -14.65 -28.83 -0.97 -1.61 -0.01 0.04 0.00 Net Investments 5.54 0.00 7.00 -7.86 -4.73 0.00 0.00 0.00 Others 22.88 0.45 0.19 0.35 0.01 -0.21 -0.08 0.00 Cash from Financing Activity 0.00 67.80 29.96 4.28 41.00 10.40 0.03 -0.03 -0.34 Net Cash Inflow / Outflow 0.00 -5.78 6.33 2.33 0.78 1.41 0.03 -0.05 0.02 Opening Cash & Equivalents 0.00 10.89 4.57 2.23 1.46 0.05 0.02 0.07 0.05 Closing Cash & Equivalent 0.00 5.11 10.89 4.57 2.23 1.46 0.05 0.02 0.07

Description Mar 12 Mar 11 Mar 10
Cash From Operating Activity -59.17 4.03 -0.44 PBT 2.36 3.17 1.25 Adjustment 3.57 0.65 -0.16 Changes in Working Capital -65.11 0.61 -1.17 Cash after chg. in Working capital -59.17 4.43 -0.08 Interest Paid 0.00 0.00 0.00 Tax Paid 0.00 -0.40 -0.36 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -14.18 -26.88 -5.52 Net Fixed Assets -14.65 -28.83 Net Investments 0.00 7.00 Others 0.47 -5.05 Cash from Financing Activity 68.83 28.38 9.42 Net Cash Inflow / Outflow -4.52 5.53 3.46 Opening Cash & Equivalents 11.22 5.69 2.23 Closing Cash & Equivalent 6.69 11.22 5.69

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Book Value (Rs.) 3.31 17.14 16.64 16.34 16.03 12.19 9.49 9.79 10.08 ROA -30.33% 0.88% 1.53% 1.12% 1.43% 5.26% -2.86% -2.53% 0.43% ROE -135.17% 2.93% 3.76% 1.86% 2.65% 30.10% -3.15% -2.85% 0.53% ROCE -39.78% 7.06% 10.63% 3.13% 6.18% 16.78% -3.38% -3.07% -0.81% Fixed Asset Turnover 75.40 85.70 75.78 52.27 40.08 19.55 0.00 0.00 0.11 Receivable days 43.99 61.81 49.15 55.85 55.58 47.67 0.00 0.00 1085.46 Inventory Days 0.00 0.00 2.57 2.04 2.09 6.76 0.00 0.00 0.00 Payable days 16.30 23.63 22.91 19.59 22.02 29.74 44.52 119.07 43.47 Cash Conversion Cycle 27.69 38.18 28.80 38.30 35.65 24.68 -44.52 -119.07 1042.00 Total Debt/Equity 3.50 1.80 0.55 0.13 0.06 0.01 0.01 0.00 0.03 Interest Cover -9.54 1.42 1.71 3.18 2.34 3.56 0.00 -35.73 -0.70

Description Mar 12 Mar 11 Mar 10
Book Value (Rs.) 17.32 17.59 17.79 ROA 0.77% 1.45% 0.87% ROE 2.51% 3.47% 1.70% ROCE 6.82% 10.00% 2.76% Fixed Asset Turnover 63.27 49.66 34.84 Receivable days 61.81 49.15 64.71 Inventory Days 0.00 2.57 3.25 Payable days 23.63 22.87 27.05 Cash Conversion Cycle 38.17 28.84 40.92 Total Debt/Equity 1.78 0.52 0.13 Interest Cover 1.39 1.70 3.14

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