Nifty

:

22147.00

Sensex

:

73088.33

151.15 (0.69%)
599.34 (0.83%)

Login

Nifty
Sensex

:
:

22147.00
73088.33

151.15 (0.69%)
599.34 (0.83%)

Martin Burn Ltd.

Construction - Real Estate

Rating :

N/A

BSE: 523566 | NSE: Not Listed

Watchlist

NSE BSE

48.01

19-Apr-2024

Open
High
Low
Previous Close

47.60
48.90
46.99
47.49

Volume
Traded Value (lacs)
52 Week High
52 Week Low

21
0.24
74.60
31.20

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

24.74
15.58
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

34.01
N/A
0.59

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-11.36
2.41

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-9.21
-2.95

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-7.16
115.44

P:E (Median)

8 Years
5 Years
3 Years

17.16
17.46
18.74

P:BV (Average)

8 Years
5 Years
3 Years

0.50
0.50
0.53

EV:EBITDA (Average)

8 Years
5 Years
3 Years

50.28
18.10
21.52

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.08 0.07 14.29% 0.20 0.08 150.00% 0.08 0.07 14.29% 0.07 0.07 0.00%
Expenses 0.60 0.55 9.09% 0.74 0.96 -22.92% 0.39 0.67 -41.79% 0.88 1.58 -44.30%
EBITDA -0.52 -0.48 - -0.54 -0.88 - -0.32 -0.60 - -0.81 -1.51 -
EBIDTM -648.75% -690.00% -275.13% -1,146.75% -420.00% -854.29% -1,154.29% -2,154.29%
Other Income 1.33 1.25 6.40% 1.23 1.16 6.03% 1.22 1.45 -15.86% 1.28 1.87 -31.55%
Interest 0.23 0.23 0.00% 0.25 0.21 19.05% 0.22 0.23 -4.35% 0.23 0.18 27.78%
Depreciation 0.07 0.05 40.00% 0.05 0.05 0.00% 0.04 0.05 -20.00% 0.05 0.06 -16.67%
PBT 0.52 0.49 6.12% 0.39 0.02 1,850.00% 0.64 0.57 12.28% 0.23 0.21 9.52%
Tax 0.00 0.14 -100.00% 0.00 0.01 -100.00% 0.18 0.16 12.50% 0.01 0.19 -94.74%
PAT 0.52 0.35 48.57% 0.39 0.02 1,850.00% 0.46 0.41 12.20% 0.22 0.02 1,000.00%
PATM 650.00% 501.43% 196.95% 19.48% 612.00% 587.14% 315.71% 31.43%
EPS 1.00 0.68 47.06% 0.75 0.03 2,400.00% 0.88 0.79 11.39% 0.43 0.04 975.00%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 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 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Sep 14 Jun 13
Net Sales 0.43 0.29 0.64 0.27 0.64 0.53 1.69 0.97 3.79 0.38 1.68 Net Sales Growth 48.28% -54.69% 137.04% -57.81% 20.75% -68.64% 74.23% -74.41% 897.37% -77.38% Cost Of Goods Sold -0.01 0.02 0.02 0.10 0.33 -0.68 0.99 0.64 3.39 0.21 1.63 Gross Profit 0.44 0.27 0.62 0.17 0.31 1.21 0.69 0.33 0.40 0.16 0.06 GP Margin 102.33% 93.10% 96.88% 62.96% 48.44% 228.30% 40.83% 34.02% 10.55% 42.11% 3.57% Total Expenditure 2.61 3.01 4.07 3.43 3.18 4.94 3.54 3.86 6.52 1.63 3.53 Power & Fuel Cost - 0.03 0.01 0.02 0.08 0.09 0.06 0.08 0.12 0.06 0.04 % Of Sales - 10.34% 1.56% 7.41% 12.50% 16.98% 3.55% 8.25% 3.17% 15.79% 2.38% Employee Cost - 1.28 1.30 1.41 1.39 0.99 0.69 0.62 0.78 0.56 0.57 % Of Sales - 441.38% 203.12% 522.22% 217.19% 186.79% 40.83% 63.92% 20.58% 147.37% 33.93% Manufacturing Exp. - 0.24 0.58 0.49 0.33 0.08 0.02 0.03 0.03 0.05 0.15 % Of Sales - 82.76% 90.62% 181.48% 51.56% 15.09% 1.18% 3.09% 0.79% 13.16% 8.93% General & Admin Exp. - 0.92 1.08 0.83 0.70 2.75 0.80 0.42 0.61 0.52 0.66 % Of Sales - 317.24% 168.75% 307.41% 109.38% 518.87% 47.34% 43.30% 16.09% 136.84% 39.29% Selling & Distn. Exp. - 0.14 0.20 0.13 0.08 0.12 0.01 0.08 0.03 0.01 0.06 % Of Sales - 48.28% 31.25% 48.15% 12.50% 22.64% 0.59% 8.25% 0.79% 2.63% 3.57% Miscellaneous Exp. - 0.37 0.89 0.45 0.27 1.59 0.96 2.00 1.55 0.21 0.06 % Of Sales - 127.59% 139.06% 166.67% 42.19% 300% 56.80% 206.19% 40.90% 55.26% 25.60% EBITDA -2.19 -2.72 -3.43 -3.16 -2.54 -4.41 -1.85 -2.89 -2.73 -1.25 -1.85 EBITDA Margin -509.30% -937.93% -535.94% -1170.37% -396.88% -832.08% -109.47% -297.94% -72.03% -328.95% -110.12% Other Income 5.06 5.14 6.69 3.69 5.97 8.73 5.05 6.40 5.39 4.85 4.44 Interest 0.93 0.94 0.82 0.88 1.03 2.29 0.82 0.78 1.32 1.08 1.29 Depreciation 0.21 0.20 0.24 0.24 0.25 0.21 0.30 0.24 0.42 0.30 0.28 PBT 1.78 1.27 2.20 -0.60 2.15 1.82 2.08 2.48 0.92 2.22 1.02 Tax 0.19 0.31 0.67 -0.03 0.47 0.41 0.38 0.41 0.35 0.08 0.34 Tax Rate 10.67% 23.85% 29.13% -50.00% 21.46% 21.93% 18.18% 16.53% 25.93% -6.02% 28.33% PAT 1.59 1.00 1.63 0.10 1.72 1.45 1.70 2.07 1.00 -1.41 0.87 PAT before Minority Interest 1.59 1.00 1.63 0.10 1.72 1.45 1.70 2.07 1.00 -1.41 0.87 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 369.77% 344.83% 254.69% 37.04% 268.75% 273.58% 100.59% 213.40% 26.39% -371.05% 51.79% PAT Growth 98.75% -38.65% 1,530.00% -94.19% 18.62% -14.71% -17.87% 107.00% - - EPS 3.06 1.92 3.13 0.19 3.31 2.79 3.27 3.98 1.92 -2.71 1.67

Description TTM Mar 08 Mar 07 Mar 06 Mar 05
Net Sales - 10.62 20.86 20.54 10.79 Net Sales Growth - -49.09% 1.56% 90.36% Cost Of Goods Sold - 7.83 16.10 14.47 2.76 Gross Profit - 2.79 4.76 6.07 8.03 GP Margin - 26.27% 22.82% 29.55% 74.42% Total Expenditure - 14.18 22.28 20.91 12.05 Power & Fuel Cost - 2.07 2.05 1.77 1.95 % Of Sales - 19.49% 9.83% 8.62% 18.07% Employee Cost - 0.65 0.57 0.72 0.62 % Of Sales - 6.12% 2.73% 3.51% 5.75% Manufacturing Exp. - 1.14 1.32 1.52 2.61 % Of Sales - 10.73% 6.33% 7.40% 24.19% General & Admin Exp. - 1.49 1.34 1.34 2.37 % Of Sales - 14.03% 6.42% 6.52% 21.96% Selling & Distn. Exp. - 0.12 0.32 0.30 0.45 % Of Sales - 1.13% 1.53% 1.46% 4.17% Miscellaneous Exp. - 0.88 0.57 0.80 1.29 % Of Sales - 8.29% 2.73% 3.89% 11.96% EBITDA - -3.56 -1.42 -0.37 -1.26 EBITDA Margin - -33.52% -6.81% -1.80% -11.68% Other Income - 10.21 8.42 6.62 5.94 Interest - 1.25 1.10 1.00 1.21 Depreciation - 0.32 0.34 0.35 0.39 PBT - 5.08 5.55 4.89 3.09 Tax - 1.58 0.50 0.38 0.40 Tax Rate - 31.10% 9.01% 7.77% 12.94% PAT - 3.51 5.05 4.51 2.69 PAT before Minority Interest - 3.51 5.05 4.51 2.69 Minority Interest - 0.00 0.00 0.00 0.00 PAT Margin - 33.05% 24.21% 21.96% 24.93% PAT Growth - -30.50% 11.97% 67.66% EPS - 6.75 9.71 8.67 5.17

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Sep 14 Jun 13
Shareholder's Funds 49.27 48.38 46.79 47.18 45.77 44.14 42.52 40.52 39.59 41.09 Share Capital 5.40 5.40 5.40 5.40 5.40 5.40 5.40 5.40 5.40 5.40 Total Reserves 43.87 42.98 41.39 41.77 40.36 38.73 37.12 35.11 34.19 35.69 Non-Current Liabilities 50.24 49.26 52.12 51.34 48.27 48.28 44.88 7.88 6.61 7.61 Secured Loans 9.80 8.78 9.72 9.63 9.74 9.80 7.31 0.08 5.95 6.54 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.65 0.54 0.50 Long Term Provisions 0.44 0.38 0.46 0.46 0.48 0.52 0.54 0.00 0.00 0.00 Current Liabilities 0.69 2.10 1.50 2.52 2.86 7.79 6.81 41.99 42.91 47.67 Trade Payables 0.00 0.00 0.04 0.06 0.24 0.07 0.07 0.04 0.26 9.52 Other Current Liabilities 0.31 0.97 0.91 0.83 1.47 6.97 6.49 36.91 37.91 33.18 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.38 1.13 0.55 1.64 1.14 0.75 0.25 5.04 4.75 4.97 Total Liabilities 100.20 99.74 100.41 101.04 96.90 100.21 94.21 90.39 89.11 96.37 Net Block 20.39 20.67 20.95 21.12 21.34 21.33 21.64 21.94 21.98 22.39 Gross Block 31.31 31.34 31.47 32.54 32.47 32.18 32.26 32.25 31.91 31.43 Accumulated Depreciation 10.91 10.67 10.52 11.43 11.12 10.85 10.62 10.31 9.93 9.03 Non Current Assets 65.16 62.16 55.31 51.09 53.14 53.66 61.53 64.19 59.92 87.42 Capital Work in Progress 10.92 10.47 10.45 8.45 8.24 8.21 0.57 0.53 0.41 0.16 Non Current Investment 1.59 0.00 0.00 0.00 0.00 0.00 0.00 0.08 0.00 0.00 Long Term Loans & Adv. 32.26 31.02 23.91 21.52 23.56 24.12 39.33 41.63 37.52 64.86 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 35.05 37.58 45.11 49.95 43.76 46.56 32.67 26.20 29.19 8.95 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 2.89 2.89 2.88 2.78 1.88 0.02 0.04 0.07 2.19 1.39 Sundry Debtors 0.31 0.29 0.39 0.48 0.40 0.77 0.86 0.87 1.54 1.96 Cash & Bank 1.27 2.36 1.50 2.40 2.11 0.28 0.33 0.37 0.17 0.35 Other Current Assets 30.58 1.77 1.68 1.84 39.38 45.49 31.45 24.89 25.30 5.25 Short Term Loans & Adv. 28.95 30.26 38.65 42.45 37.68 34.84 25.13 18.94 19.01 0.18 Net Current Assets 34.36 35.48 43.60 47.43 40.90 38.77 25.87 -15.79 -13.72 -38.72 Total Assets 100.21 99.74 100.42 101.04 96.90 100.22 94.20 90.39 89.11 96.37

Description Mar 08 Mar 07 Mar 06 Mar 05
Shareholder's Funds 33.56 30.28 25.22 20.84 Share Capital 4.40 4.40 4.52 4.52 Total Reserves 29.16 25.88 20.70 16.32 Non-Current Liabilities 15.46 13.07 12.22 12.60 Secured Loans 13.75 11.00 10.63 11.10 Unsecured Loans 1.03 1.35 0.72 0.56 Long Term Provisions 0.00 0.00 0.00 0.00 Current Liabilities 33.17 39.45 51.19 59.70 Trade Payables 8.58 10.91 11.32 16.13 Other Current Liabilities 21.20 26.70 38.61 42.82 Short Term Borrowings 0.00 0.00 0.00 0.00 Short Term Provisions 3.40 1.83 1.26 0.76 Total Liabilities 82.19 82.80 88.63 93.14 Net Block 24.60 24.60 21.87 21.90 Gross Block 35.95 35.53 32.62 32.24 Accumulated Depreciation 11.35 10.93 10.74 10.33 Non Current Assets 27.79 27.51 21.99 21.97 Capital Work in Progress 0.00 0.00 0.00 0.00 Non Current Investment 3.18 2.91 0.12 0.06 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 54.34 55.19 66.50 71.01 Current Investments 0.00 0.00 0.00 0.00 Inventories 4.22 8.98 22.86 33.41 Sundry Debtors 3.61 4.09 5.77 5.59 Cash & Bank 12.06 11.81 6.51 2.08 Other Current Assets 34.46 1.21 1.19 1.12 Short Term Loans & Adv. 32.31 29.10 30.16 28.81 Net Current Assets 21.17 15.74 15.31 11.30 Total Assets 82.20 82.80 88.62 93.14

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Sep 14 Jun 13
Cash From Operating Activity -1.27 6.50 0.23 -4.66 -11.87 3.75 0.80 0.59 0.25 -2.39 PBT 1.30 2.30 0.06 2.14 1.86 2.09 0.84 1.35 -1.32 1.20 Adjustment -2.62 -4.00 -1.77 -3.56 -3.67 -1.84 -0.54 -0.92 1.64 -0.62 Changes in Working Capital -0.10 8.17 1.93 -2.48 -8.73 4.04 0.52 0.21 -1.09 -1.85 Cash after chg. in Working capital -1.41 6.47 0.23 -3.90 -10.53 4.28 0.82 0.64 -0.77 -1.27 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.14 0.03 0.00 -0.76 -1.33 -0.54 -0.02 -0.05 1.03 -1.13 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 0.71 -3.94 -0.42 3.86 2.45 -0.07 0.00 -0.39 -0.48 -0.33 Net Fixed Assets -0.42 0.11 -0.93 -0.28 -0.32 -7.56 -0.05 -0.46 -0.73 -0.37 Net Investments -1.59 0.00 0.00 0.00 0.00 0.00 0.08 -0.08 0.00 0.00 Others 2.72 -4.05 0.51 4.14 2.77 7.49 -0.03 0.15 0.25 0.04 Cash from Financing Activity -0.53 -1.69 -0.71 1.09 11.24 -3.72 -0.92 0.08 0.04 2.66 Net Cash Inflow / Outflow -1.09 0.87 -0.90 0.29 1.83 -0.04 -0.12 0.28 -0.19 -0.06 Opening Cash & Equivalents 2.36 1.50 2.40 2.11 0.28 0.33 0.45 0.17 0.35 0.42 Closing Cash & Equivalent 1.27 2.36 1.50 2.40 2.11 0.28 0.33 0.45 0.17 0.35

Description Mar 08 Mar 07 Mar 06 Mar 05
Cash From Operating Activity -0.66 6.38 5.99 1.89 PBT 5.08 5.55 4.89 3.09 Adjustment -2.51 -1.39 -0.12 0.98 Changes in Working Capital -2.96 2.37 1.38 -2.24 Cash after chg. in Working capital -0.39 6.54 6.14 1.83 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -0.27 -0.16 -0.15 0.07 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 -0.80 -2.47 -0.08 0.90 Net Fixed Assets -0.42 -2.87 -0.43 Net Investments 0.01 -0.06 -0.06 Others -0.39 0.46 0.41 Cash from Financing Activity 1.71 1.39 -1.48 -2.11 Net Cash Inflow / Outflow 0.26 5.30 4.43 0.68 Opening Cash & Equivalents 11.80 6.51 2.08 1.39 Closing Cash & Equivalent 12.06 11.81 6.51 2.08

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Sep 14 Jun 13
Book Value (Rs.) 78.99 77.11 73.95 74.55 71.71 68.44 65.13 61.12 59.18 61.91 ROA 1.00% 1.63% 0.09% 1.74% 1.47% 1.75% 2.24% 1.11% -1.52% 0.92% ROE 2.48% 4.18% 0.25% 4.56% 4.02% 4.95% 6.36% 3.22% -4.51% 2.89% ROCE 4.47% 6.32% 1.94% 6.71% 8.97% 6.72% 8.09% 6.97% -0.64% 6.52% Fixed Asset Turnover 0.01 0.02 0.01 0.02 0.02 0.05 0.03 0.12 0.01 0.05 Receivable days 382.41 197.39 594.15 251.57 405.81 176.24 326.26 116.35 1691.25 460.26 Inventory Days 3668.68 1655.66 3844.82 1322.35 658.60 6.31 19.59 108.78 1726.96 234.84 Payable days 0.00 416.60 187.21 165.85 19.72 10.94 11.14 11.42 1361.31 843.17 Cash Conversion Cycle 4051.09 1436.45 4251.76 1408.07 1044.69 171.62 334.71 213.71 2056.90 -148.07 Total Debt/Equity 0.24 0.24 0.27 0.26 0.26 0.28 0.22 0.24 0.21 0.22 Interest Cover 2.38 3.81 1.07 3.13 1.82 3.53 4.16 2.02 -0.23 1.93

Description Mar 08 Mar 07 Mar 06 Mar 05
Book Value (Rs.) 54.72 46.96 34.77 24.44 ROA 4.25% 5.90% 4.97% 2.89% ROE 15.66% 28.08% 34.62% 24.99% ROCE 17.62% 22.25% 23.90% 19.07% Fixed Asset Turnover 0.30 0.61 0.63 0.33 Receivable days 132.41 86.31 100.90 188.96 Inventory Days 226.80 278.56 499.93 1129.99 Payable days 302.34 325.92 390.76 195.51 Cash Conversion Cycle 56.87 38.95 210.07 1123.44 Total Debt/Equity 0.61 0.60 0.74 1.07 Interest Cover 5.07 6.05 5.87 3.55

Top Investors:

raiomond khodadad irani

mahendra girdharilal

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