Nifty
Sensex
:
:
12858.40
43828.10
-196.75 (-1.51%)
-694.92 (-1.56%)

Film Production, Distribution & Entertainment

Rating :
N/A

BSE: 526441 | NSE: Not Listed

0.35
24-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  0.35
  •  0.35
  •  0.35
  •  0.34
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1
  •  0.00
  •  1.05
  •  0.31

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2.48
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9.47
  • N/A
  • 0.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.82%
  • 3.11%
  • 58.02%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 0.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 14.87
  • 29.40

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 58.16
  • 56.95
  • 80.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.33
  • 0.33
  • 0.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 44.15
  • 52.60
  • 62.50

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
0.18
-100.00%
-0.36
0.14
-
0.44
0.04
1,000.00%
0.49
0.04
1,125.00%
Expenses
0.00
0.15
-100.00%
0.27
0.12
125.00%
0.12
0.04
200.00%
0.19
0.01
1,800.00%
EBITDA
0.00
0.03
-100.00%
-0.62
0.02
-
0.32
0.00
0
0.29
0.03
866.67%
EBIDTM
0.00%
18.13%
175.00%
14.89%
72.95%
10.00%
60.49%
70.00%
Other Income
0.00
0.00
0
0.08
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
0.01
-100.00%
0.13
0.05
160.00%
0.08
0.00
0
0.08
0.00
0
PBT
0.00
0.02
-100.00%
-0.56
-0.03
-
0.24
0.00
0
0.22
0.02
1,000.00%
Tax
0.00
0.01
-100.00%
-0.14
0.00
-
0.07
0.00
0
0.08
0.00
0
PAT
0.00
0.01
-100.00%
-0.42
-0.02
-
0.18
0.00
0
0.14
0.02
600.00%
PATM
0.00%
7.14%
119.10%
-17.02%
39.77%
-2.50%
27.98%
55.00%
EPS
0.00
0.00
0
-0.06
0.00
-
0.02
0.00
0
0.02
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Jun 13
Jun 12
Jun 11
Net Sales
0.75
0.26
0.16
1.35
4.63
2.76
3.45
1.75
1.69
0.12
Net Sales Growth
177.78%
62.50%
-88.15%
-70.84%
67.75%
-20.0%
97.14%
3.55%
1308.33%
 
Cost Of Goods Sold
0.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
0.68
0.26
0.16
1.35
4.63
2.76
3.45
1.75
1.69
0.12
GP Margin
90.67%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
0.73
0.18
0.25
1.20
3.35
2.07
2.49
2.63
1.57
0.25
Power & Fuel Cost
-
0.00
0.00
0.15
0.20
0.16
0.15
0.19
0.00
0.00
% Of Sales
-
0%
0%
11.11%
4.32%
5.80%
4.35%
10.86%
0%
0%
Employee Cost
-
0.00
0.00
0.07
0.39
0.18
0.25
0.11
0.09
0.04
% Of Sales
-
0%
0%
5.19%
8.42%
6.52%
7.25%
6.29%
5.33%
33.33%
Manufacturing Exp.
-
0.06
0.08
0.60
1.97
1.28
1.40
0.00
0.00
0.06
% Of Sales
-
23.08%
50.0%
44.44%
42.55%
46.38%
40.58%
0%
0%
50.0%
General & Admin Exp.
-
0.12
0.07
0.38
0.77
0.42
0.56
2.24
1.41
0.15
% Of Sales
-
46.15%
43.75%
28.15%
16.63%
15.22%
16.23%
128.00%
83.43%
125.00%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.01
0.01
0.11
0.08
0.08
0.01
% Of Sales
-
0%
0%
0%
0.22%
0.36%
3.19%
4.57%
4.73%
8.33%
Miscellaneous Exp.
-
0.00
0.11
0.01
0.01
0.03
0.01
0.00
0.00
0.00
% Of Sales
-
0%
68.75%
0.74%
0.22%
1.09%
0.29%
0%
0%
0%
EBITDA
0.02
0.08
-0.09
0.15
1.28
0.69
0.96
-0.88
0.12
-0.13
EBITDA Margin
2.67%
30.77%
-56.25%
11.11%
27.65%
25.00%
27.83%
-50.29%
7.10%
-108.33%
Other Income
0.08
0.00
0.00
0.05
0.28
0.22
0.32
2.18
1.47
0.38
Interest
0.00
0.01
0.02
0.03
0.18
0.20
0.23
0.20
0.25
0.02
Depreciation
0.30
0.54
0.54
0.60
0.85
0.51
0.65
0.66
0.42
0.22
PBT
-0.08
-0.47
-0.66
-0.42
0.52
0.20
0.41
0.42
0.93
0.01
Tax
0.02
-0.03
-0.07
-0.62
0.13
0.06
0.13
0.22
0.16
0.00
Tax Rate
-25.00%
6.38%
9.72%
9.02%
25.49%
30.00%
31.71%
52.38%
17.20%
0.00%
PAT
-0.09
-0.45
-0.65
-6.24
0.38
0.14
0.28
0.20
0.77
0.01
PAT before Minority Interest
-0.09
-0.45
-0.65
-6.24
0.38
0.14
0.28
0.20
0.77
0.01
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-12.00%
-173.08%
-406.25%
-462.22%
8.21%
5.07%
8.12%
11.43%
45.56%
8.33%
PAT Growth
-550.00%
-
-
-
171.43%
-50.00%
40.00%
-74.03%
7,600.00%
 
EPS
-0.01
-0.06
-0.09
-0.88
0.05
0.02
0.04
0.03
0.11
0.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Jun 13
Jun 12
Jun 11
Shareholder's Funds
9.75
10.19
10.84
17.08
16.70
16.60
16.07
14.64
13.87
Share Capital
6.26
6.26
6.26
6.26
6.26
6.26
5.45
5.45
5.45
Total Reserves
0.36
0.80
1.45
7.69
7.31
7.21
7.48
7.28
6.51
Non-Current Liabilities
0.56
0.60
0.71
1.79
1.73
1.46
0.85
0.77
0.88
Secured Loans
0.10
0.10
0.15
0.20
0.23
0.00
0.35
0.38
0.52
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.01
0.01
0.01
0.01
0.00
0.00
0.00
0.00
0.00
Current Liabilities
9.25
8.64
8.48
8.68
9.69
9.61
9.22
4.65
8.40
Trade Payables
1.23
1.21
1.20
1.24
1.16
1.23
1.36
1.69
4.21
Other Current Liabilities
7.87
7.29
7.15
7.30
8.43
8.26
7.68
2.74
1.28
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.86
Short Term Provisions
0.14
0.13
0.13
0.13
0.09
0.13
0.18
0.22
0.05
Total Liabilities
19.56
19.43
20.03
27.55
28.12
27.67
26.14
20.06
23.15
Net Block
9.59
10.13
10.73
17.77
9.55
15.18
14.44
8.56
9.06
Gross Block
25.50
25.50
10.73
21.05
9.55
15.18
21.88
15.34
15.42
Accumulated Depreciation
15.91
15.37
0.00
3.27
0.00
0.00
7.44
6.78
6.36
Non Current Assets
9.70
10.25
10.86
17.90
18.68
18.75
17.62
15.99
14.88
Capital Work in Progress
0.00
0.00
0.00
0.00
9.02
3.31
2.84
7.14
5.49
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.12
0.13
0.13
0.13
0.11
0.27
0.10
0.10
0.14
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.25
0.20
0.20
Current Assets
9.85
9.17
9.18
9.65
9.44
8.93
8.53
4.07
8.28
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
9.64
8.98
8.91
9.35
9.21
8.67
0.16
0.13
0.04
Cash & Bank
0.10
0.10
0.11
0.13
0.15
0.15
0.15
0.11
1.40
Other Current Assets
0.10
0.00
0.00
0.01
0.08
0.10
8.22
3.83
6.85
Short Term Loans & Adv.
0.10
0.10
0.16
0.16
0.07
0.09
0.44
0.46
6.84
Net Current Assets
0.60
0.53
0.70
0.97
-0.25
-0.68
-0.70
-0.58
-0.13
Total Assets
19.55
19.42
20.04
27.55
28.12
27.68
26.15
20.06
23.16

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Jun 13
Jun 12
Jun 11
Cash From Operating Activity
0.01
0.06
0.05
0.24
0.80
1.56
1.27
3.03
0.00
PBT
-0.47
-0.72
-6.87
0.51
0.20
0.41
0.42
0.93
0.00
Adjustment
0.55
0.63
7.07
1.02
0.68
1.10
0.85
0.63
0.00
Changes in Working Capital
-0.07
0.15
-0.15
-1.27
-0.05
0.07
0.13
1.64
0.00
Cash after chg. in Working capital
0.01
0.06
0.05
0.26
0.83
1.58
1.40
3.20
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
-0.02
-0.03
-0.02
-0.13
-0.17
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
0.00
0.00
0.00
-0.05
-0.60
-0.97
-2.22
-1.54
0.00
Net Fixed Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
-1.59
0.00
Others
0.00
0.00
0.00
-0.05
-0.60
-0.97
-0.63
-1.54
Cash from Financing Activity
-0.01
-0.07
-0.07
-0.21
-0.21
-0.58
0.99
-2.78
0.00
Net Cash Inflow / Outflow
0.00
-0.01
-0.02
-0.02
-0.01
0.00
0.04
-1.29
0.00
Opening Cash & Equivalents
0.10
0.11
0.13
0.15
0.15
0.15
0.11
1.40
0.00
Closing Cash & Equivalent
0.10
0.10
0.11
0.13
0.15
0.15
0.15
0.11
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Jun 13
Jun 12
Jun 11
Book Value (Rs.)
1.07
1.15
1.27
2.41
2.34
2.32
2.37
2.34
2.20
ROA
-2.29%
-3.30%
-26.24%
1.38%
0.50%
1.05%
0.86%
3.56%
0.06%
ROE
-7.43%
-9.94%
-62.42%
2.97%
1.10%
2.21%
1.56%
6.23%
0.11%
ROCE
-2.71%
-4.93%
-48.24%
4.01%
2.35%
3.79%
3.92%
7.23%
0.17%
Fixed Asset Turnover
0.01
0.01
0.09
0.30
0.22
0.19
0.09
0.11
0.01
Receivable days
0.00
0.00
2459.92
731.67
1183.70
466.83
29.70
17.31
104.42
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
732.81
711.76
315.78
119.48
204.27
183.77
530.54
1669.50
4774.82
Cash Conversion Cycle
-732.81
-711.76
2144.14
612.19
979.42
283.06
-500.85
-1652.19
-4670.40
Total Debt/Equity
1.07
1.00
0.03
0.02
0.02
0.02
0.04
0.05
0.28
Interest Cover
-54.26
-28.38
-255.13
3.92
2.01
2.81
3.08
4.76
1.79

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.