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

Film Production, Distribution & Entertainment

Rating :
54/99

BSE: 523277 | NSE: Not Listed

0.45
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  0.48
  •  0.48
  •  0.45
  •  0.47
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  124
  •  0.38
  •  0.52
  •  0.22

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 41.16
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 58.06
  • N/A
  • 1.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 0.57%
  • 55.64%
  • FII
  • DII
  • Others
  • 0%
  • 1.80%
  • 41.99%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.85
  • 25.90
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -31.06
  • -54.35
  • -38.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.14
  • -37.01
  • -69.36

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.99
  • 1.33
  • 1.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -20.40
  • -32.37
  • -47.64

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
0.04
0.00
0
0.04
0.32
-87.50%
0.43
0.26
65.38%
10.94
0.32
3,318.75%
Expenses
0.23
0.16
43.75%
0.12
0.29
-58.62%
0.36
1.43
-74.83%
10.22
0.23
4,343.48%
EBITDA
-0.19
-0.16
-
-0.08
0.03
-
0.07
-1.17
-
0.72
0.09
700.00%
EBIDTM
-465.00%
0.00%
-210.00%
8.80%
15.74%
-448.28%
6.57%
26.73%
Other Income
0.20
0.00
0
0.00
0.00
0
-0.03
0.00
-
0.03
0.00
0
Interest
0.18
0.12
50.00%
0.18
0.11
63.64%
0.34
0.12
183.33%
0.12
0.12
0.00%
Depreciation
0.04
0.00
0
0.05
0.06
-16.67%
0.20
0.13
53.85%
0.06
0.13
-53.85%
PBT
-0.21
-0.28
-
-0.31
-0.14
-
-0.50
-1.42
-
0.58
-0.16
-
Tax
0.00
0.00
0
0.00
0.00
0
-0.45
0.00
-
0.03
0.00
0
PAT
-0.21
-0.28
-
-0.31
-0.14
-
-0.05
-1.42
-
0.55
-0.16
-
PATM
-522.50%
0.00%
-765.00%
-44.65%
-11.34%
-543.29%
5.03%
-48.74%
EPS
0.00
0.00
0
0.00
0.00
0
0.00
-0.02
-
0.01
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
11.45
12.01
2.48
1.37
1.00
3.44
5.67
5.36
5.32
5.31
10.18
Net Sales Growth
1,172.22%
384.27%
81.02%
37.00%
-70.93%
-39.33%
5.78%
0.75%
0.19%
-47.84%
 
Cost Of Goods Sold
9.99
10.00
-10.00
0.00
0.00
0.00
0.00
-0.05
-0.01
-0.01
10.85
Gross Profit
1.46
2.01
12.48
1.37
1.00
3.44
5.67
5.41
5.33
5.32
-0.67
GP Margin
12.71%
16.74%
503.23%
100%
100%
100%
100%
100.93%
100.19%
100.19%
-6.58%
Total Expenditure
10.93
11.09
3.51
2.12
11.76
10.00
9.53
9.78
7.49
8.43
19.70
Power & Fuel Cost
-
0.01
0.01
0.00
0.03
0.41
0.40
0.52
0.40
0.39
0.37
% Of Sales
-
0.08%
0.40%
0%
3.00%
11.92%
7.05%
9.70%
7.52%
7.34%
3.63%
Employee Cost
-
0.16
0.23
0.44
0.79
1.79
1.65
1.56
1.92
0.97
1.80
% Of Sales
-
1.33%
9.27%
32.12%
79.00%
52.03%
29.10%
29.10%
36.09%
18.27%
17.68%
Manufacturing Exp.
-
0.00
11.00
0.05
1.82
0.26
0.75
0.62
0.20
0.27
0.19
% Of Sales
-
0%
443.55%
3.65%
182.00%
7.56%
13.23%
11.57%
3.76%
5.08%
1.87%
General & Admin Exp.
-
0.78
1.00
0.93
7.33
6.47
5.91
5.28
4.51
4.52
5.48
% Of Sales
-
6.49%
40.32%
67.88%
733.00%
188.08%
104.23%
98.51%
84.77%
85.12%
53.83%
Selling & Distn. Exp.
-
0.01
0.01
0.00
0.30
0.10
0.01
0.11
0.02
0.01
0.18
% Of Sales
-
0.08%
0.40%
0%
30.0%
2.91%
0.18%
2.05%
0.38%
0.19%
1.77%
Miscellaneous Exp.
-
0.13
1.26
0.71
1.50
0.98
0.81
1.73
0.45
2.28
0.18
% Of Sales
-
1.08%
50.81%
51.82%
150.0%
28.49%
14.29%
32.28%
8.46%
42.94%
8.15%
EBITDA
0.52
0.92
-1.03
-0.75
-10.76
-6.56
-3.86
-4.42
-2.17
-3.12
-9.52
EBITDA Margin
4.54%
7.66%
-41.53%
-54.74%
-1076.00%
-190.70%
-68.08%
-82.46%
-40.79%
-58.76%
-93.52%
Other Income
0.20
0.01
0.01
0.00
0.08
0.17
0.35
0.26
0.19
0.24
5.91
Interest
0.82
0.68
0.61
0.42
0.43
0.44
0.45
0.40
0.39
0.77
0.94
Depreciation
0.35
0.37
0.50
0.50
0.67
1.23
1.21
1.49
0.73
0.98
0.96
PBT
-0.44
-0.13
-2.13
-1.68
-11.78
-8.06
-5.17
-6.05
-3.10
-4.64
-5.50
Tax
-0.42
-0.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.09
Tax Rate
95.45%
323.08%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-0.65%
-1.64%
PAT
-0.02
0.29
-23.66
-23.79
-11.78
-8.06
-5.17
-6.05
-313.91
-4.66
-5.59
PAT before Minority Interest
-0.02
0.29
-23.66
-23.79
-11.78
-8.06
-5.17
-6.05
-313.91
-4.66
-5.59
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
-0.17%
2.41%
-954.03%
-1736.50%
-1178.00%
-234.30%
-91.18%
-112.87%
-5900.56%
-87.76%
-54.91%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
0.00
0.00
-0.26
-0.26
-0.13
-0.09
-0.06
-0.07
-3.43
-0.05
-0.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
25.38
25.09
48.50
12.66
24.48
32.55
38.67
42.30
356.22
360.88
Share Capital
91.46
91.46
91.46
36.86
36.86
368.63
368.63
368.63
368.63
368.63
Total Reserves
-66.08
-66.37
-42.97
-24.21
-12.38
-336.08
-329.95
-326.32
-12.41
-7.75
Non-Current Liabilities
2.11
2.03
0.26
0.26
0.26
0.18
0.19
0.21
0.20
0.11
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
1.96
1.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.25
0.25
0.26
0.26
0.26
0.18
0.18
0.21
0.20
0.14
Current Liabilities
42.89
53.86
46.05
102.70
94.24
81.45
66.68
59.17
66.52
32.77
Trade Payables
1.52
13.31
2.81
3.07
2.52
13.94
13.86
13.21
13.26
1.97
Other Current Liabilities
26.22
25.74
25.17
24.65
22.66
19.69
19.29
17.18
23.13
17.01
Short Term Borrowings
15.15
14.82
17.38
74.27
68.52
47.33
33.03
28.23
29.77
13.43
Short Term Provisions
0.00
0.00
0.69
0.70
0.54
0.48
0.51
0.56
0.36
0.36
Total Liabilities
70.38
80.98
94.81
115.62
118.98
114.18
105.54
101.68
422.94
393.76
Net Block
9.08
8.81
9.30
9.83
10.55
9.37
11.54
10.51
15.17
16.14
Gross Block
9.95
9.31
16.41
16.41
16.40
18.03
18.03
13.89
19.76
19.75
Accumulated Depreciation
0.88
0.50
7.11
6.58
5.86
8.66
6.49
3.38
4.59
3.61
Non Current Assets
30.88
30.52
47.19
45.43
46.15
44.97
37.88
36.95
212.75
186.85
Capital Work in Progress
9.27
9.27
9.27
9.27
9.27
9.27
0.00
0.00
143.25
143.25
Non Current Investment
0.06
0.18
0.00
0.17
0.17
0.17
0.17
0.17
0.17
0.17
Long Term Loans & Adv.
12.46
12.24
28.61
26.17
26.17
26.17
26.17
26.27
54.17
27.30
Other Non Current Assets
0.02
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
39.49
50.47
47.62
70.19
72.84
69.20
67.67
64.74
210.18
206.90
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
34.98
44.98
34.98
56.64
56.64
56.64
56.69
56.64
198.55
198.54
Sundry Debtors
0.05
1.20
5.19
5.19
5.21
5.27
6.01
6.09
6.28
1.67
Cash & Bank
0.20
0.15
0.13
0.24
0.52
0.44
0.29
0.69
0.51
0.23
Other Current Assets
4.26
0.00
0.16
0.47
10.46
6.86
4.67
1.32
4.84
6.46
Short Term Loans & Adv.
4.26
4.13
7.15
7.64
10.07
6.38
4.46
1.23
3.18
4.92
Net Current Assets
-3.40
-3.40
1.57
-32.52
-21.41
-12.24
0.98
5.56
143.66
174.14
Total Assets
70.37
80.99
94.81
115.62
118.99
114.17
105.55
101.69
422.93
393.75

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
0.39
-13.76
-1.18
-9.63
-13.76
-5.92
-6.70
-15.29
1.70
-1.98
PBT
-0.13
-23.67
-23.79
-11.78
-8.06
-5.17
-313.91
-4.64
-5.50
-3.63
Adjustment
1.18
1.11
0.92
1.09
1.67
1.62
170.42
1.74
1.07
2.96
Changes in Working Capital
-0.44
8.80
21.69
1.05
-7.37
-2.37
136.79
-12.39
6.12
-1.31
Cash after chg. in Working capital
0.61
-13.76
-1.18
-9.63
-13.76
-5.92
-6.70
-15.29
1.70
-1.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.22
0.00
0.00
0.00
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
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
-0.20
16.88
0.16
0.00
-2.41
-9.27
7.27
0.00
-15.45
-1.44
Net Fixed Assets
-0.15
2.66
0.00
0.00
-0.10
-9.30
149.11
0.00
38.77
Net Investments
0.13
-0.18
0.17
0.00
0.00
0.00
0.00
0.00
-15.00
Others
-0.18
14.40
-0.01
0.00
-2.31
0.03
-141.84
0.00
-39.22
Cash from Financing Activity
-0.14
-3.10
0.90
9.36
16.25
15.34
-0.38
15.57
13.46
3.43
Net Cash Inflow / Outflow
0.05
0.03
-0.11
-0.28
0.08
0.15
0.19
0.28
-0.29
0.00
Opening Cash & Equivalents
0.15
0.13
0.24
0.52
0.44
0.29
0.51
0.23
0.52
0.52
Closing Cash & Equivalent
0.20
0.15
0.13
0.24
0.52
0.44
0.69
0.51
0.23
0.52

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
0.28
0.27
0.53
0.34
0.66
0.88
1.05
1.15
9.66
9.79
ROA
0.38%
-26.92%
-22.61%
-10.04%
-6.92%
-4.70%
-5.84%
-119.67%
-1.14%
-1.39%
ROE
1.13%
-64.31%
-77.79%
-63.41%
-28.28%
-14.51%
-14.95%
-157.54%
-1.30%
-1.54%
ROCE
1.31%
-42.87%
-30.58%
-12.61%
-8.82%
-6.23%
-7.94%
-137.35%
-1.02%
-1.19%
Fixed Asset Turnover
1.25
0.19
0.08
0.06
0.20
0.31
0.33
0.32
0.27
0.11
Receivable days
18.99
469.90
1386.58
1899.40
555.97
362.76
412.13
423.99
273.16
168.94
Inventory Days
1214.96
5876.69
0.00
0.00
6009.28
3644.76
3860.44
8752.10
0.00
7310.49
Payable days
59.43
1668.81
1081.36
283.47
789.07
1253.43
6905.03
174.97
1058.48
808.88
Cash Conversion Cycle
1174.53
4677.78
305.22
1615.93
5776.18
2754.08
-2632.46
9001.11
-785.32
6670.55
Total Debt/Equity
0.67
0.66
0.36
5.87
2.80
1.45
0.85
0.67
0.08
0.04
Interest Cover
0.81
-37.96
-55.16
-26.36
-17.30
-10.57
-13.97
-795.03
-4.99
-4.87

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.