Nifty
Sensex
:
:
11873.05
40431.60
110.60 (0.94%)
448.62 (1.12%)

Construction - Real Estate

Rating :
N/A

BSE: 514332 | NSE: Not Listed

14.60
19-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  14.60
  •  14.60
  •  14.60
  •  14.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2
  •  0.00
  •  38.20
  •  12.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7.75
  • 2.92
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 48.75
  • N/A
  • 1.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.60%
  • 17.23%
  • 30.74%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -27.09
  • -37.32
  • -58.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.61
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.45
  • 76.23
  • 6.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.22
  • 2.63
  • 3.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.61
  • 3.45
  • -31.61

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
0.00
0.23
-100.00%
2.95
0.05
5,800.00%
1.08
0.00
0
11.28
0.21
5,271.43%
Expenses
0.22
0.20
10.00%
3.46
0.20
1,630.00%
0.66
0.12
450.00%
8.84
0.15
5,793.33%
EBITDA
-0.22
0.03
-
-0.51
-0.15
-
0.42
-0.12
-
2.44
0.05
4,780.00%
EBIDTM
0.00%
11.56%
-17.22%
-288.24%
38.61%
0.00%
21.63%
27.32%
Other Income
0.77
0.31
148.39%
0.54
0.23
134.78%
0.76
0.17
347.06%
0.39
0.10
290.00%
Interest
0.29
0.39
-25.64%
0.28
0.45
-37.78%
0.33
0.29
13.79%
0.37
0.53
-30.19%
Depreciation
0.02
0.04
-50.00%
0.04
0.04
0.00%
0.04
0.03
33.33%
0.04
0.04
0.00%
PBT
0.25
-0.10
-
-0.28
-0.40
-
0.81
-0.28
-
2.43
-0.41
-
Tax
0.00
0.09
-100.00%
-0.03
0.04
-
-0.01
0.00
-
0.59
0.06
883.33%
PAT
0.25
-0.19
-
-0.25
-0.44
-
0.82
-0.28
-
1.83
-0.47
-
PATM
0.00%
-82.67%
-8.44%
-866.67%
75.65%
0.00%
16.26%
-230.73%
EPS
0.47
-0.35
-
-0.47
-0.83
-
1.54
-0.52
-
3.46
-0.89
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
15.31
0.21
3.78
5.59
6.39
Net Sales Growth
3,024.49%
-94.44%
-32.38%
-12.52%
 
Cost Of Goods Sold
0.00
0.00
3.52
3.58
5.31
Gross Profit
15.31
0.21
0.26
2.01
1.08
GP Margin
100.01%
100%
6.88%
35.96%
16.90%
Total Expenditure
13.18
0.79
4.40
4.86
6.01
Power & Fuel Cost
-
0.04
0.05
0.01
0.05
% Of Sales
-
19.05%
1.32%
0.18%
0.78%
Employee Cost
-
0.35
0.37
0.34
0.24
% Of Sales
-
166.67%
9.79%
6.08%
3.76%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
General & Admin Exp.
-
0.35
0.29
0.68
0.21
% Of Sales
-
166.67%
7.67%
12.16%
3.29%
Selling & Distn. Exp.
-
0.02
0.11
0.11
0.10
% Of Sales
-
9.52%
2.91%
1.97%
1.56%
Miscellaneous Exp.
-
0.03
0.06
0.14
0.10
% Of Sales
-
14.29%
1.59%
2.50%
1.56%
EBITDA
2.13
-0.58
-0.62
0.73
0.38
EBITDA Margin
13.91%
-276.19%
-16.40%
13.06%
5.95%
Other Income
2.46
0.93
0.42
0.27
0.14
Interest
1.27
1.81
1.76
0.64
0.36
Depreciation
0.14
0.15
0.15
0.15
0.08
PBT
3.21
-1.61
-2.11
0.20
0.09
Tax
0.55
0.16
0.09
0.21
0.13
Tax Rate
17.13%
-9.94%
-4.27%
105.00%
144.44%
PAT
2.65
-1.77
-2.20
-0.01
-0.04
PAT before Minority Interest
2.65
-1.77
-2.20
-0.01
-0.04
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
17.31%
-842.86%
-58.20%
-0.18%
-0.63%
PAT Growth
292.03%
-
-
-
 
EPS
5.00
-3.34
-4.15
-0.02
-0.08

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
2.01
3.77
5.97
5.98
Share Capital
5.31
5.31
5.31
5.31
Total Reserves
-3.30
-1.53
0.67
0.67
Non-Current Liabilities
41.50
37.75
39.55
35.28
Secured Loans
10.18
13.85
10.54
0.11
Unsecured Loans
29.61
23.55
28.68
34.84
Long Term Provisions
0.00
0.00
0.00
0.00
Current Liabilities
7.53
7.45
7.77
11.01
Trade Payables
1.54
1.08
1.24
1.82
Other Current Liabilities
5.90
6.32
6.38
9.04
Short Term Borrowings
0.00
0.00
0.00
0.00
Short Term Provisions
0.08
0.06
0.16
0.15
Total Liabilities
51.04
48.97
53.29
52.27
Net Block
3.34
3.48
3.62
3.66
Gross Block
4.24
4.24
4.23
4.11
Accumulated Depreciation
0.91
0.76
0.60
0.45
Non Current Assets
3.92
3.69
3.88
3.96
Capital Work in Progress
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.58
0.21
0.25
0.31
Other Non Current Assets
0.00
0.00
0.00
0.00
Current Assets
47.12
45.29
49.43
48.31
Current Investments
0.00
0.00
0.00
0.00
Inventories
43.22
40.73
41.15
41.22
Sundry Debtors
2.27
2.67
2.23
2.55
Cash & Bank
0.10
0.13
0.40
0.19
Other Current Assets
1.53
0.01
0.01
0.01
Short Term Loans & Adv.
1.52
1.74
5.64
4.33
Net Current Assets
39.59
37.83
41.65
37.29
Total Assets
51.04
48.98
53.31
52.27

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
0.21
2.93
-3.63
-1.63
PBT
-1.61
-2.11
0.20
0.09
Adjustment
1.96
1.91
0.52
0.32
Changes in Working Capital
0.01
3.34
-4.14
-1.94
Cash after chg. in Working capital
0.36
3.14
-3.42
-1.53
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-0.15
-0.20
-0.21
-0.09
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
0.00
-0.01
0.15
-10.67
Net Fixed Assets
0.00
0.00
0.00
Net Investments
0.00
0.00
0.00
Others
0.00
-0.01
0.15
Cash from Financing Activity
-0.24
-3.19
3.69
12.28
Net Cash Inflow / Outflow
-0.03
-0.27
0.21
-0.01
Opening Cash & Equivalents
0.13
0.40
0.19
0.06
Closing Cash & Equivalent
0.10
0.13
0.40
0.19

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
3.78
7.11
11.26
11.27
ROA
-3.53%
-4.30%
-0.01%
-0.08%
ROE
-61.09%
-45.13%
-0.09%
-0.68%
ROCE
0.46%
-0.81%
1.91%
1.05%
Fixed Asset Turnover
0.05
0.89
1.34
1.56
Receivable days
4392.14
236.83
156.33
145.79
Inventory Days
0.00
3955.33
2690.90
2352.69
Payable days
818.60
100.34
132.69
115.05
Cash Conversion Cycle
3573.54
4091.82
2714.55
2383.43
Total Debt/Equity
20.47
10.25
6.56
6.20
Interest Cover
0.11
-0.20
1.32
1.26

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.