Nifty
:
14371.90
Sensex
:
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)
Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Asian Tea & Exports Ltd.

Trading

Rating :
N/A

BSE: 519532 | NSE: Not Listed

NSE BSE
17.99
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  17.55
  •  18.10
  •  17.49
  •  18.01
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  26
  •  0.43
  •  19.76
  •  5.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17.99
  • 7.84
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 59.86
  • N/A
  • 0.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.68%
  • 5.93%
  • 27.22%
  • FII
  • DII
  • Others
  • 0%
  • 0.14%
  • 1.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.78
  • 38.35
  • 96.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.45
  • 30.31
  • 50.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.04
  • 0.64
  • 0.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.92
  • 8.95
  • 8.70

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.47
  • 0.43
  • 0.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.74
  • 11.37
  • 13.17

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
17.74
34.29
-48.26%
10.92
128.10
-91.48%
10.35
56.39
-81.65%
63.69
34.17
86.39%
Expenses
18.56
33.19
-44.08%
12.16
125.92
-90.34%
6.92
54.92
-87.40%
62.73
33.58
86.81%
EBITDA
-0.82
1.09
-
-1.23
2.17
-
3.43
1.46
134.93%
0.95
0.59
61.02%
EBIDTM
-4.63%
3.19%
-11.29%
1.70%
33.12%
2.60%
1.49%
1.74%
Other Income
3.57
1.48
141.22%
1.87
0.91
105.49%
-2.14
0.67
-
1.53
0.38
302.63%
Interest
0.71
0.89
-20.22%
0.42
1.46
-71.23%
2.59
1.14
127.19%
0.83
0.45
84.44%
Depreciation
0.04
0.04
0.00%
0.04
0.04
0.00%
0.06
0.03
100.00%
0.06
0.03
100.00%
PBT
2.00
1.64
21.95%
0.18
1.59
-88.68%
-1.35
0.96
-
1.60
0.49
226.53%
Tax
0.01
0.27
-96.30%
0.00
0.31
-100.00%
0.05
0.35
-85.71%
0.07
0.13
-46.15%
PAT
1.99
1.37
45.26%
0.17
1.27
-86.61%
-1.40
0.62
-
1.52
0.36
322.22%
PATM
11.23%
4.00%
1.57%
0.99%
-13.54%
1.09%
2.39%
1.05%
EPS
1.99
1.38
44.20%
0.18
1.27
-85.83%
-1.40
0.62
-
1.52
0.36
322.22%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
102.70
153.04
10.59
20.12
29.45
30.19
59.49
144.30
121.71
136.32
128.24
Net Sales Growth
-59.40%
1345.14%
-47.37%
-31.68%
-2.45%
-49.25%
-58.77%
18.56%
-10.72%
6.30%
 
Cost Of Goods Sold
96.78
118.89
9.07
18.65
28.86
27.89
57.57
124.31
105.16
122.87
116.93
Gross Profit
5.92
34.15
1.51
1.47
0.59
2.30
1.92
19.99
16.55
13.45
11.31
GP Margin
5.77%
22.31%
14.26%
7.31%
2.00%
7.62%
3.23%
13.85%
13.60%
9.87%
8.82%
Total Expenditure
100.37
150.26
10.88
19.76
29.89
29.45
58.79
137.34
117.01
132.65
127.38
Power & Fuel Cost
-
0.03
0.03
0.03
0.04
0.03
0.03
0.04
0.04
0.04
0.04
% Of Sales
-
0.02%
0.28%
0.15%
0.14%
0.10%
0.05%
0.03%
0.03%
0.03%
0.03%
Employee Cost
-
0.52
0.38
0.34
0.39
0.48
0.54
1.47
0.43
0.29
0.13
% Of Sales
-
0.34%
3.59%
1.69%
1.32%
1.59%
0.91%
1.02%
0.35%
0.21%
0.10%
Manufacturing Exp.
-
16.41
0.10
0.01
0.10
0.04
0.04
0.74
0.88
0.87
0.62
% Of Sales
-
10.72%
0.94%
0.05%
0.34%
0.13%
0.07%
0.51%
0.72%
0.64%
0.48%
General & Admin Exp.
-
3.61
0.65
0.36
0.36
0.38
0.43
1.41
1.25
1.03
1.07
% Of Sales
-
2.36%
6.14%
1.79%
1.22%
1.26%
0.72%
0.98%
1.03%
0.76%
0.83%
Selling & Distn. Exp.
-
9.86
0.37
0.26
0.06
0.54
0.11
8.80
8.12
7.39
5.84
% Of Sales
-
6.44%
3.49%
1.29%
0.20%
1.79%
0.18%
6.10%
6.67%
5.42%
4.55%
Miscellaneous Exp.
-
0.94
0.27
0.11
0.09
0.09
0.07
0.57
1.13
0.16
5.84
% Of Sales
-
0.61%
2.55%
0.55%
0.31%
0.30%
0.12%
0.40%
0.93%
0.12%
2.15%
EBITDA
2.33
2.78
-0.29
0.36
-0.44
0.74
0.70
6.96
4.70
3.67
0.86
EBITDA Margin
2.27%
1.82%
-2.74%
1.79%
-1.49%
2.45%
1.18%
4.82%
3.86%
2.69%
0.67%
Other Income
4.83
1.32
2.05
1.57
1.45
1.79
1.82
0.65
0.53
0.75
3.66
Interest
4.55
2.17
0.57
0.57
0.64
0.89
0.30
4.03
3.51
2.46
2.68
Depreciation
0.20
0.13
0.13
0.16
0.21
0.31
0.29
0.31
0.27
0.09
0.06
PBT
2.43
1.80
1.05
1.20
0.15
1.32
1.93
3.27
1.45
1.87
1.77
Tax
0.13
0.54
0.13
-0.06
0.06
0.09
0.30
1.09
0.49
0.65
0.35
Tax Rate
5.35%
30.00%
12.38%
-5.00%
40.00%
6.82%
15.71%
33.23%
33.79%
34.95%
19.77%
PAT
2.28
1.27
0.92
1.26
0.09
1.23
1.61
1.52
0.96
1.21
1.41
PAT before Minority Interest
2.28
1.27
0.92
1.26
0.09
1.23
1.61
2.18
0.96
1.21
1.41
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.66
0.00
0.00
0.00
PAT Margin
2.22%
0.83%
8.69%
6.26%
0.31%
4.07%
2.71%
1.05%
0.79%
0.89%
1.10%
PAT Growth
-37.02%
38.04%
-26.98%
1,300.00%
-92.68%
-23.60%
5.92%
58.33%
-20.66%
-14.18%
 
EPS
2.28
1.27
0.92
1.26
0.09
1.23
1.61
1.52
0.96
1.21
1.41

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
35.26
34.26
33.56
32.54
31.17
30.26
29.55
28.27
27.56
26.29
Share Capital
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
9.67
Total Reserves
25.26
24.26
23.56
22.54
21.17
20.26
19.55
18.27
17.56
16.62
Non-Current Liabilities
6.22
3.49
3.62
0.01
0.03
0.28
0.49
0.50
1.14
28.91
Secured Loans
3.44
3.50
3.73
0.00
0.03
0.11
0.27
0.28
0.39
29.00
Unsecured Loans
2.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.06
0.04
0.04
0.04
0.04
0.04
0.08
0.06
0.09
0.00
Current Liabilities
50.79
7.52
4.77
3.85
9.67
24.03
26.42
33.82
31.98
4.29
Trade Payables
11.96
2.26
1.18
1.76
3.93
18.06
7.80
1.03
1.97
2.28
Other Current Liabilities
8.01
1.24
0.62
0.30
0.13
0.44
0.58
0.87
0.17
0.73
Short Term Borrowings
30.65
3.91
2.87
1.62
5.32
5.01
16.87
31.34
29.26
0.00
Short Term Provisions
0.17
0.11
0.10
0.16
0.30
0.52
1.17
0.58
0.58
1.28
Total Liabilities
92.27
45.27
41.95
36.40
40.87
54.57
59.61
62.59
60.68
59.49
Net Block
10.30
10.52
10.80
11.19
12.00
12.53
12.99
13.17
11.80
11.54
Gross Block
13.75
13.63
13.82
14.38
14.90
14.78
14.84
14.51
12.61
12.01
Accumulated Depreciation
3.46
3.11
3.03
3.19
2.91
2.25
1.85
1.34
0.81
0.47
Non Current Assets
28.95
29.11
27.52
25.66
24.37
22.91
22.02
20.81
19.33
16.85
Capital Work in Progress
0.00
0.01
0.00
0.00
0.00
0.00
2.40
0.00
0.48
0.00
Non Current Investment
18.53
18.17
16.31
14.04
12.21
10.27
6.53
7.53
6.42
5.30
Long Term Loans & Adv.
0.00
0.28
0.28
0.43
0.16
0.12
0.11
0.10
0.63
0.00
Other Non Current Assets
0.13
0.13
0.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
63.32
16.17
14.43
10.73
16.51
31.66
37.57
41.78
41.35
42.63
Current Investments
0.00
0.00
0.00
0.00
0.28
0.28
0.22
1.00
0.00
0.00
Inventories
30.69
3.68
2.74
4.40
9.10
5.54
10.54
16.39
15.30
11.12
Sundry Debtors
12.26
4.55
3.26
2.35
3.97
19.44
21.34
19.65
21.01
25.41
Cash & Bank
0.24
0.40
1.69
1.43
1.29
2.90
2.01
1.84
0.96
2.24
Other Current Assets
20.13
0.16
0.14
0.20
1.87
3.50
3.46
2.91
4.08
3.86
Short Term Loans & Adv.
19.57
7.37
6.60
2.36
1.74
3.24
3.23
2.62
3.87
3.73
Net Current Assets
12.53
8.65
9.66
6.89
6.84
7.63
11.15
7.96
9.37
38.33
Total Assets
92.27
45.28
41.95
36.39
40.88
54.57
59.60
62.59
60.69
59.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
-50.12
-3.25
-9.51
2.83
-0.89
17.15
12.56
2.42
-1.47
-16.67
PBT
1.80
1.05
1.20
0.15
1.32
1.93
3.27
1.45
1.87
1.77
Adjustment
2.75
0.07
-0.61
-0.78
-0.85
-0.79
0.06
0.08
-0.29
-0.63
Changes in Working Capital
-54.13
-4.32
-9.82
3.64
-1.21
16.28
9.96
1.30
-2.62
-17.48
Cash after chg. in Working capital
-49.57
-3.20
-9.22
3.01
-0.73
17.41
13.28
2.83
-1.04
-16.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.55
-0.04
-0.29
-0.18
-0.16
-0.26
-0.72
-0.41
-0.42
-0.33
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
17.72
1.68
5.14
1.04
-0.94
-4.25
2.74
-4.13
-0.60
-4.08
Net Fixed Assets
-0.11
-0.08
0.47
0.46
-0.01
0.20
-0.05
-0.14
-0.69
Net Investments
0.00
-0.95
-1.22
0.28
-1.94
-0.19
-0.69
-2.05
0.00
Others
17.83
2.71
5.89
0.30
1.01
-4.26
3.48
-1.94
0.09
Cash from Financing Activity
32.24
0.28
4.63
-3.73
0.22
-12.01
-14.48
1.98
0.74
22.28
Net Cash Inflow / Outflow
-0.16
-1.29
0.26
0.14
-1.62
0.89
0.83
0.27
-1.32
1.53
Opening Cash & Equivalents
0.40
1.69
1.43
1.29
2.90
2.01
1.18
0.92
2.24
0.71
Closing Cash & Equivalent
0.24
0.40
1.69
1.43
1.29
2.90
2.01
1.18
0.92
2.24

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
32.12
30.91
29.98
28.72
27.09
25.92
24.96
23.45
22.49
21.65
ROA
1.84%
2.11%
3.22%
0.23%
2.58%
2.82%
3.57%
1.55%
2.02%
2.38%
ROE
4.01%
3.02%
4.30%
0.32%
4.64%
6.32%
9.02%
4.17%
5.58%
6.75%
ROCE
7.03%
4.30%
5.26%
2.53%
6.96%
6.02%
15.00%
9.23%
8.47%
8.90%
Fixed Asset Turnover
11.18
0.77
1.43
2.01
2.03
4.02
9.83
8.98
11.07
10.67
Receivable days
20.05
134.65
50.84
39.12
141.49
125.10
51.84
60.97
62.15
72.32
Inventory Days
40.98
110.58
64.75
83.68
88.52
49.34
34.07
47.52
35.37
31.64
Payable days
15.00
56.75
30.12
41.58
121.92
77.52
12.36
4.70
5.69
6.75
Cash Conversion Cycle
46.03
188.49
85.47
81.23
108.09
96.92
73.55
103.80
91.82
97.22
Total Debt/Equity
1.31
0.25
0.23
0.06
0.20
0.20
0.69
1.35
1.32
1.39
Interest Cover
1.83
2.83
3.12
1.24
2.48
7.34
1.81
1.41
1.76
1.66

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Asian Tea & Exports - Quarterly Results
    21st Oct 2020, 17:36 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.