Nifty

:

11673.60

Sensex

:

39170.55

-13.90 (-0.12%)
-45.09 (-0.11%)

Login

Nifty
Sensex

:
:

11673.60
39170.55

-13.90 (-0.12%)
-45.09 (-0.11%)

Chartered Logistics Ltd.

Logistics

Rating :

30/99

BSE: 531977 | NSE: Not Listed

Watchlist

NSE BSE

3.90

-0.04 (-1.02%)

18-Jul-2019 | 10:23AM

Day's Open
Day's High
Day's Low
Previous Close

3.82
3.95
3.80
3.94

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

1500
0.06
11.15
3.60

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

39.14
18.05
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

96.24
N/A
0.87

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

10 Years
5 Years
3 Years

0.34
-2.70
-5.09

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-2.21
-7.81
-7.37

PAT CAGR (%)

10 Years
5 Years
3 Years

-17.20
-
-65.75

P:E (Median)

8 Years
5 Years
3 Years

22.86
19.41
16.90

P:BV (Average)

8 Years
5 Years
3 Years

5.06
4.10
3.48

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.99
14.37
14.73

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 35.56 40.49 -12.18% 39.31 34.56 13.74% 29.72 32.31 -8.02% 36.42 33.03 10.26%
Expenses 38.01 48.27 -21.26% 34.77 30.05 15.71% 26.60 26.96 -1.34% 31.99 27.61 15.86%
EBITDA -2.45 -7.79 - 4.54 4.52 0.44% 3.12 5.35 -41.68% 4.43 5.42 -18.27%
EBIDTM -6.89% -19.23% 11.54% 13.07% 10.49% 16.56% 12.15% 16.42%
Other Income 0.24 -0.43 - 0.33 0.59 -44.07% 0.44 0.90 -51.11% 0.38 0.87 -56.32%
Interest 1.98 1.85 7.03% 1.72 1.29 33.33% 1.50 1.44 4.17% 1.25 1.25 0.00%
Depreciation 0.65 0.37 75.68% 0.68 0.62 9.68% 0.66 0.63 4.76% 0.59 0.63 -6.35%
PBT -4.84 -10.44 - 2.46 3.19 -22.88% 1.40 4.19 -66.59% 2.96 4.42 -33.03%
Tax -1.47 -0.94 - 0.00 0.00 0.00 0.00 1.15 -100.00% 0.53 0.89 -40.45%
PAT -3.38 -9.50 - 2.46 3.19 -22.88% 1.40 3.04 -53.95% 2.43 3.52 -30.97%
PATM -9.50% -23.47% 6.27% 9.23% 4.70% 9.40% 6.66% 10.67%
EPS -0.34 -0.96 - 0.25 0.32 -21.88% 0.14 0.31 -54.84% 0.24 0.35 -31.43%

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Net Sales 141.01 140.40 155.81 164.22 174.56 161.02 250.12 256.92 184.19 123.54 135.70 Net Sales Growth 0.44% -9.89% -5.12% -5.92% 8.41% -35.62% -2.65% 39.49% 49.09% -8.96% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 141.01 140.40 155.81 164.22 174.56 161.02 250.12 256.92 184.19 123.54 135.70 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 131.37 133.32 135.57 153.84 161.76 150.39 224.44 224.48 160.75 112.00 126.85 Power & Fuel Cost - 0.18 0.17 0.17 0.09 0.08 0.08 0.07 0.07 11.59 0.05 % Of Sales - 0.13% 0.11% 0.10% 0.05% 0.05% 0.03% 0.03% 0.04% 9.38% 0.04% Employee Cost - 2.16 1.73 1.34 0.64 1.17 1.47 1.24 0.81 0.50 0.37 % Of Sales - 1.54% 1.11% 0.82% 0.37% 0.73% 0.59% 0.48% 0.44% 0.40% 0.27% Manufacturing Exp. - 129.15 132.21 150.79 159.39 146.79 220.45 220.42 158.36 94.97 125.31 % Of Sales - 91.99% 84.85% 91.82% 91.31% 91.16% 88.14% 85.79% 85.98% 76.87% 92.34% General & Admin Exp. - 1.35 1.23 1.42 1.48 1.84 2.11 1.99 1.25 3.63 0.98 % Of Sales - 0.96% 0.79% 0.86% 0.85% 1.14% 0.84% 0.77% 0.68% 2.94% 0.72% Selling & Distn. Exp. - 0.03 0.09 0.03 0.12 0.16 0.29 0.37 0.21 0.18 0.08 % Of Sales - 0.02% 0.06% 0.02% 0.07% 0.10% 0.12% 0.14% 0.11% 0.15% 0.06% Miscellaneous Exp. - 0.46 0.13 0.09 0.05 0.36 0.03 0.38 0.05 1.12 0.08 % Of Sales - 0.33% 0.08% 0.05% 0.03% 0.22% 0.01% 0.15% 0.03% 0.91% 0.04% EBITDA 9.64 7.08 20.24 10.38 12.80 10.63 25.68 32.44 23.44 11.54 8.85 EBITDA Margin 6.84% 5.04% 12.99% 6.32% 7.33% 6.60% 10.27% 12.63% 12.73% 9.34% 6.52% Other Income 1.39 2.36 3.44 5.34 4.31 2.92 2.57 0.46 0.49 0.35 0.11 Interest 6.45 5.83 5.87 6.80 9.78 11.69 12.59 10.34 4.90 2.60 3.01 Depreciation 2.58 2.24 2.08 1.89 7.13 10.93 11.40 11.24 7.41 3.25 3.39 PBT 1.98 1.35 15.74 7.02 0.19 -9.07 4.27 11.33 11.60 6.04 2.56 Tax -0.94 1.10 3.93 2.02 -1.38 -0.84 1.45 5.35 3.78 2.01 0.92 Tax Rate -47.47% 81.48% 24.97% 24.51% -62.16% 9.26% 33.96% 47.22% 32.59% 33.28% 35.94% PAT 2.91 0.25 11.80 6.22 3.61 -8.24 2.82 5.98 7.82 4.03 1.65 PAT before Minority Interest 2.91 0.25 11.80 6.22 3.61 -8.24 2.82 5.98 7.82 4.03 1.65 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 2.06% 0.18% 7.57% 3.79% 2.07% -5.12% 1.13% 2.33% 4.25% 3.26% 1.22% PAT Growth 1,064.00% -97.88% 89.71% 72.30% - - -52.84% -23.53% 94.04% 144.24% Unadjusted EPS 0.29 0.03 1.19 0.71 0.36 -0.92 0.35 0.60 0.79 0.41 3.27

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Shareholder's Funds 43.08 42.68 32.39 25.51 22.14 30.38 27.56 23.31 16.07 12.04 Share Capital 9.93 9.93 9.93 9.93 10.01 10.01 10.01 10.01 5.04 5.04 Total Reserves 33.15 32.74 22.46 15.58 12.14 20.37 17.55 13.31 11.03 7.01 Non-Current Liabilities 34.01 19.64 14.81 24.26 21.25 53.61 50.98 50.13 37.30 30.10 Secured Loans 29.47 15.98 12.70 15.84 18.07 49.57 46.96 47.08 36.10 28.71 Unsecured Loans 0.00 0.00 0.00 6.65 0.00 0.00 0.02 0.00 0.00 1.39 Long Term Provisions 0.23 0.19 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 40.75 32.88 48.30 49.18 79.22 54.99 60.16 34.66 3.47 3.13 Trade Payables 1.56 1.40 1.07 1.15 3.31 1.39 1.51 0.31 0.61 0.41 Other Current Liabilities 0.23 0.11 0.24 0.38 -0.13 0.16 0.19 0.21 0.00 1.22 Short Term Borrowings 32.79 25.45 43.82 46.36 72.56 48.55 57.09 33.31 0.00 0.00 Short Term Provisions 6.17 5.92 3.17 1.30 3.47 4.89 1.38 0.83 2.87 1.50 Total Liabilities 117.84 95.20 95.50 98.95 122.61 138.98 138.70 108.10 56.84 45.27 Net Block 24.71 24.82 21.35 22.98 33.39 41.87 50.05 47.72 24.17 15.38 Gross Block 65.52 64.66 59.49 60.40 86.65 84.95 82.98 69.66 39.27 27.57 Accumulated Depreciation 40.82 39.84 38.14 37.42 53.26 43.08 32.93 21.94 15.10 12.19 Non Current Assets 41.94 39.25 30.27 34.33 61.80 51.67 62.56 56.71 25.11 16.33 Capital Work in Progress 0.00 0.53 0.00 0.00 0.00 1.31 2.85 5.02 0.00 0.00 Non Current Investment 1.81 0.96 2.22 1.52 1.89 2.02 1.59 1.08 0.94 0.95 Long Term Loans & Adv. 7.19 6.97 6.70 9.84 26.52 6.21 8.08 2.89 0.00 0.00 Other Non Current Assets 8.23 5.97 0.00 0.00 0.00 0.25 0.00 0.00 0.00 0.00 Current Assets 75.90 55.95 65.24 64.63 60.81 87.19 76.03 51.26 31.73 28.95 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 3.14 3.28 1.51 1.50 0.93 0.77 0.07 0.04 0.03 0.14 Sundry Debtors 58.79 39.48 47.60 50.26 47.49 59.17 56.91 34.84 26.07 24.24 Cash & Bank 5.16 1.28 11.95 10.78 6.92 10.10 6.91 5.45 0.51 0.97 Other Current Assets 8.82 8.24 0.44 0.52 5.47 17.15 12.13 10.94 5.13 3.60 Short Term Loans & Adv. 8.11 3.66 3.72 1.56 4.52 16.07 11.29 10.41 4.82 3.37 Net Current Assets 35.15 23.07 16.93 15.44 -18.41 32.20 15.86 16.60 28.26 25.82 Total Assets 117.84 95.20 95.51 98.96 122.61 138.97 138.70 108.11 56.84 45.28

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Cash From Operating Activity -8.60 18.72 12.20 13.48 33.31 6.54 -8.93 -2.34 5.25 -1.12 PBT 1.35 15.74 7.02 0.19 -9.09 4.27 11.33 11.60 6.04 2.56 Adjustment 5.86 4.84 4.64 14.67 18.98 20.53 21.26 11.86 5.52 6.33 Changes in Working Capital -15.54 1.48 0.35 0.80 24.85 -5.68 -27.36 -20.88 -3.74 -6.91 Cash after chg. in Working capital -8.32 22.06 12.01 15.67 34.74 19.12 5.22 2.58 7.82 1.98 Interest Paid 0.00 0.00 0.00 0.00 0.00 -12.59 -10.34 -4.90 -2.60 -3.01 Tax Paid -0.28 -3.34 -1.68 -0.03 0.00 -0.40 -3.81 0.00 0.00 -0.03 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 1.87 -2.17 -1.42 0.42 0.00 -0.02 0.03 -0.06 Cash From Investing Activity -2.52 -8.42 7.45 21.95 -17.32 2.58 -11.55 -36.29 -11.70 -2.79 Net Fixed Assets -0.33 -5.70 0.91 26.25 -0.39 -0.43 -11.15 -35.41 -11.70 -2.77 Net Investments -0.85 1.26 -0.70 0.37 0.13 -0.43 -0.51 -0.14 0.01 0.02 Others -1.34 -3.98 7.24 -4.67 -17.06 3.44 0.11 -0.74 -0.01 -0.04 Cash from Financing Activity 15.00 -20.97 -18.47 -31.57 -19.17 -5.94 21.94 43.57 6.00 4.43 Net Cash Inflow / Outflow 3.88 -10.67 1.17 3.86 -3.18 3.19 1.46 4.94 -0.46 0.52 Opening Cash & Equivalents 1.28 11.95 10.78 6.92 10.10 6.91 5.45 0.51 0.97 0.45 Closing Cash & Equivalent 5.16 1.28 11.95 10.78 6.92 10.10 6.91 5.45 0.51 0.97

Financial Ratios

Standalone

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Book Value (Rs.) 4.34 4.30 3.26 2.57 2.22 3.04 2.76 2.33 1.61 1.20 ROA 0.23% 12.38% 6.40% 3.26% -6.30% 2.03% 4.84% 9.48% 7.88% 3.86% ROE 0.58% 31.45% 21.50% 15.18% -31.52% 9.79% 23.69% 40.01% 28.71% 14.63% ROCE 7.59% 24.97% 16.42% 11.59% 2.17% 12.97% 18.43% 21.20% 18.32% 14.23% Fixed Asset Turnover 2.16 2.51 2.74 2.37 1.88 2.98 3.37 3.38 3.70 5.18 Receivable days 127.75 102.00 108.76 102.20 120.90 84.70 65.18 60.34 74.31 59.15 Inventory Days 8.34 5.61 3.35 2.54 1.93 0.61 0.08 0.07 0.26 0.23 Payable days 4.04 3.31 2.61 4.85 5.37 2.26 1.42 1.00 1.67 1.26 Cash Conversion Cycle 132.05 104.31 109.49 99.89 117.46 83.06 63.83 59.41 72.90 58.12 Total Debt/Equity 1.45 0.97 1.75 2.70 4.09 3.24 3.79 3.47 2.25 2.50 Interest Cover 1.23 3.68 2.21 1.23 0.22 1.34 2.10 3.37 3.32 1.85

Top Investors:

elara india opportunities fund limited

rajyog share & stock brokers ltd

chartered speed pvt ltd

indo thai securities ltd own a/c

pujan mayur shah

nisha jignesh shah

yule investments pvt ltd

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback