Nifty
Sensex
:
:
13203.40
44884.90
69.50 (0.53%)
252.25 (0.57%)

Construction - Real Estate

Rating :
N/A

BSE: 522209 | NSE: Not Listed

3.10
03-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  2.96
  •  3.10
  •  2.84
  •  2.96
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10
  •  0.07
  •  3.62
  •  1.08

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5.21
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 17.43
  • N/A
  • 0.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.69%
  • 9.56%
  • 48.19%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -100.00
  • -
  • -100.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.28
  • 5.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -100.00
  • -100.00
  • -19.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.65
  • 20.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.04
  • 0.07
  • 0.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.55
  • 59.97
  • 102.75

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
0.22
0.17
29.41%
0.08
0.17
-52.94%
0.00
0.00
0
0.21
0.25
-16.00%
Expenses
0.14
0.16
-12.50%
0.10
0.22
-54.55%
0.09
0.08
12.50%
0.19
0.30
-36.67%
EBITDA
0.08
0.02
300.00%
-0.02
-0.05
-
-0.09
-0.08
-
0.01
-0.05
-
EBIDTM
35.19%
10.34%
-26.67%
-29.07%
0.00%
0.00%
6.28%
-19.43%
Other Income
0.00
0.00
0
0.00
0.00
0
0.05
0.04
25.00%
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
0.01
0.01
0.00%
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
0.07
-0.01
-
-0.02
-0.05
-
-0.04
-0.04
-
0.01
-0.05
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.01
-100.00%
0.00
0.00
0
PAT
0.07
-0.01
-
-0.02
-0.05
-
-0.04
-0.05
-
0.01
-0.05
-
PATM
32.87%
-4.60%
-26.67%
-29.07%
0.00%
0.00%
4.35%
-21.05%
EPS
0.04
0.00
0
-0.01
-0.03
-
-0.02
-0.03
-
0.01
-0.03
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
0.51
0.00
2.36
1.09
0.00
0.00
Net Sales Growth
-13.56%
-100%
116.51%
0
0
 
Cost Of Goods Sold
0.01
0.00
1.81
1.06
0.00
0.00
Gross Profit
0.50
0.00
0.54
0.03
0.00
0.00
GP Margin
97.65%
0
22.88%
2.75%
0
0
Total Expenditure
0.52
0.97
3.20
1.82
0.75
0.52
Power & Fuel Cost
-
0.08
0.07
0.06
0.05
0.05
% Of Sales
-
0
2.97%
5.50%
0
0
Employee Cost
-
0.33
0.26
0.23
0.28
0.22
% Of Sales
-
0
11.02%
21.10%
0
0
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0
0%
0%
0
0
General & Admin Exp.
-
0.56
1.05
0.09
0.10
0.09
% Of Sales
-
0
44.49%
8.26%
0
0
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0
0%
0%
0
0
Miscellaneous Exp.
-
0.00
0.00
0.38
0.32
0.15
% Of Sales
-
0
0%
34.86%
0
0
EBITDA
-0.02
-0.97
-0.84
-0.73
-0.75
-0.52
EBITDA Margin
-3.92%
0
-35.59%
-66.97%
0
0
Other Income
0.05
1.13
1.57
1.34
1.86
1.13
Interest
0.00
0.00
0.00
0.00
0.00
0.27
Depreciation
0.01
0.02
0.02
0.02
0.02
0.04
PBT
0.02
0.15
0.71
0.59
1.08
0.30
Tax
0.00
0.00
0.22
0.13
0.29
0.20
Tax Rate
0.00%
0.00%
30.99%
23.64%
31.18%
133.33%
PAT
0.02
0.09
0.19
0.17
0.08
-0.05
PAT before Minority Interest
0.02
0.12
0.50
0.43
0.64
-0.05
Minority Interest
0.00
-0.03
-0.31
-0.26
-0.56
0.00
PAT Margin
3.92%
0
8.05%
15.60%
0
0
PAT Growth
112.50%
-52.63%
11.76%
112.50%
-
 
EPS
0.01
0.05
0.11
0.10
0.05
-0.03

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
36.53
36.44
36.11
30.31
33.56
Share Capital
16.85
16.85
16.85
16.85
16.85
Total Reserves
19.69
19.60
19.27
13.46
16.72
Non-Current Liabilities
13.03
12.55
4.25
3.00
0.91
Secured Loans
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
13.03
12.55
4.25
3.01
0.92
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
Current Liabilities
206.53
184.07
178.97
164.64
147.62
Trade Payables
8.42
1.46
2.34
6.41
7.47
Other Current Liabilities
198.10
182.39
176.50
153.08
129.70
Short Term Borrowings
0.00
0.00
0.00
4.79
10.23
Short Term Provisions
0.01
0.22
0.13
0.35
0.22
Total Liabilities
265.43
242.37
228.50
212.93
185.64
Net Block
2.14
2.15
2.15
2.13
2.14
Gross Block
2.41
2.41
2.39
2.35
2.35
Accumulated Depreciation
0.27
0.26
0.24
0.22
0.20
Non Current Assets
243.54
216.58
204.98
185.52
167.62
Capital Work in Progress
241.40
214.42
202.54
183.11
165.38
Non Current Investment
0.00
0.00
0.29
0.29
0.10
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
Current Assets
21.90
25.80
23.51
27.40
18.02
Current Investments
0.28
0.28
0.00
0.00
0.00
Inventories
1.05
1.05
2.87
3.92
0.00
Sundry Debtors
1.09
1.02
1.00
0.21
0.00
Cash & Bank
0.81
2.45
0.20
2.62
2.26
Other Current Assets
18.66
2.25
1.73
1.96
15.76
Short Term Loans & Adv.
17.09
18.74
17.71
18.69
13.92
Net Current Assets
-184.64
-158.27
-155.45
-137.23
-129.60
Total Assets
265.44
242.38
228.49
212.92
185.64

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
24.86
6.25
16.69
7.69
PBT
0.12
0.72
0.56
0.93
Adjustment
0.02
0.02
0.02
0.02
Changes in Working Capital
24.73
5.73
16.33
6.93
Cash after chg. in Working capital
24.86
6.47
16.91
7.88
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
0.00
-0.22
-0.22
-0.19
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
-26.98
-11.89
-19.91
-9.46
Net Fixed Assets
0.00
0.00
0.00
Net Investments
0.00
0.00
-0.44
Others
-26.98
-11.89
-19.47
Cash from Financing Activity
0.48
7.89
0.81
2.10
Net Cash Inflow / Outflow
-1.64
2.25
-2.41
0.33
Opening Cash & Equivalents
2.45
0.20
2.62
2.29
Closing Cash & Equivalent
0.81
2.45
0.20
2.62

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
21.69
21.63
21.44
17.99
19.92
ROA
0.05%
0.21%
0.19%
0.32%
-0.03%
ROE
0.33%
1.38%
1.28%
2.02%
-0.15%
ROCE
0.25%
1.61%
1.42%
2.25%
0.94%
Fixed Asset Turnover
0.00
0.98
0.46
0.00
0.00
Receivable days
0.00
156.75
203.76
0.00
0.00
Inventory Days
0.00
303.93
1141.95
0.00
0.00
Payable days
65.84
56.74
80.87
274.62
495.23
Cash Conversion Cycle
-65.84
403.94
1264.84
-274.62
-495.23
Total Debt/Equity
0.36
0.34
0.12
0.26
0.33
Interest Cover
0.00
0.00
0.00
0.00
1.55

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.