Nifty
:
21995.85
Sensex
:
72488.99
-152.05 (-0.69%)
-454.69 (-0.62%)
Nifty
Sensex
:
:
21995.85
72488.99
-152.05 (-0.69%)
-454.69 (-0.62%)

Hazoor Multi Projects Ltd.

Construction - Real Estate

Rating :
71/99

BSE: 532467 | NSE: Not Listed

NSE BSE
396.65
18-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  396.65
  •  396.65
  •  396.65
  •  388.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  199
  •  234.97
  •  454.00
  •  88.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 742.73
  • 11.82
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 718.53
  • N/A
  • 3.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 25.93%
  • 12.96%
  • 46.71%
  • FII
  • DII
  • Others
  • 9.39%
  • 0.00%
  • 5.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 120.93
  • 433.21
  • 218.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 79.55
  • -
  • 168.41

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 94.12
  • -
  • 373.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.31
  • 5.33
  • 8.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.47
  • 1.47
  • 1.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 58.38
  • 30.17
  • 1.58

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
80.63
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Expenses
68.42
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBITDA
12.20
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBIDTM
15.14%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
1.08
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
0.05
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
13.24
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Tax
3.41
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
9.83
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PATM
12.20%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
6.48
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Aug 10
Aug 09
Aug 08
Aug 07
Aug 06
Net Sales
-
0.19
0.28
0.00
1.75
0.00
14.91
0.00
15.49
23.77
19.66
Net Sales Growth
-
-32.14%
0
-100%
0
-100%
0
-100%
-34.83%
20.91%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
1.22
0.52
11.39
0.00
11.84
12.24
10.93
Gross Profit
-
0.19
0.28
0.00
0.53
-0.52
3.52
0.00
3.64
11.52
8.73
GP Margin
-
100%
100%
0
30.29%
0
23.61%
0
23.50%
48.46%
44.40%
Total Expenditure
-
0.14
0.10
0.12
1.79
1.54
13.47
3.02
13.58
14.02
12.67
Power & Fuel Cost
-
0.00
0.00
0.00
0.01
0.00
0.01
0.06
0.03
0.05
0.20
% Of Sales
-
0%
0%
0
0.57%
0
0.07%
0
0.19%
0.21%
1.02%
Employee Cost
-
0.03
0.01
0.03
0.06
0.17
0.57
0.49
0.86
1.00
0.72
% Of Sales
-
15.79%
3.57%
0
3.43%
0
3.82%
0
5.55%
4.21%
3.66%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.02
0.09
0.11
0.11
0.10
% Of Sales
-
0%
0%
0
0%
0
0.13%
0
0.71%
0.46%
0.51%
General & Admin Exp.
-
0.09
0.06
0.05
0.10
0.18
0.30
0.79
0.63
0.48
0.60
% Of Sales
-
47.37%
21.43%
0
5.71%
0
2.01%
0
4.07%
2.02%
3.05%
Selling & Distn. Exp.
-
0.02
0.02
0.02
0.02
0.01
0.01
0.93
0.09
0.12
0.10
% Of Sales
-
10.53%
7.14%
0
1.14%
0
0.07%
0
0.58%
0.50%
0.51%
Miscellaneous Exp.
-
0.00
0.02
0.03
0.38
0.66
1.17
0.66
0.01
0.02
0.10
% Of Sales
-
0%
7.14%
0
21.71%
0
7.85%
0
0.06%
0.08%
0.05%
EBITDA
-
0.05
0.18
-0.12
-0.04
-1.54
1.44
-3.02
1.91
9.75
6.99
EBITDA Margin
-
26.32%
64.29%
0
-2.29%
0
9.66%
0
12.33%
41.02%
35.55%
Other Income
-
0.00
0.01
0.26
0.04
0.01
0.29
0.57
0.59
0.76
0.36
Interest
-
0.00
0.00
0.01
0.01
0.01
0.01
0.04
0.16
0.14
0.15
Depreciation
-
0.04
0.17
0.17
0.17
0.09
0.14
10.82
0.39
1.43
1.38
PBT
-
0.01
0.01
-0.03
-0.19
-1.63
1.57
-13.31
1.95
8.94
5.82
Tax
-
-0.10
-0.04
-0.05
0.37
0.09
0.08
0.00
0.44
0.82
0.34
Tax Rate
-
-1000.00%
-400.00%
166.67%
-194.74%
-5.52%
5.10%
0.00%
22.56%
9.17%
5.84%
PAT
-
0.12
0.06
0.02
-0.56
-1.72
1.49
-13.31
1.51
8.12
5.48
PAT before Minority Interest
-
0.12
0.06
0.02
-0.56
-1.72
1.49
-13.31
1.51
8.12
5.48
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
63.16%
21.43%
0
-32.00%
0
9.99%
0
9.75%
34.16%
27.87%
PAT Growth
-
100.00%
200.00%
-
-
-
-
-
-81.40%
48.18%
 
EPS
-
0.08
0.04
0.01
-0.37
-1.13
0.98
-8.76
0.99
5.34
3.61

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Aug 10
Aug 09
Aug 08
Aug 07
Aug 06
Shareholder's Funds
18.94
19.15
19.10
19.08
19.64
21.36
21.26
39.74
34.50
26.22
Share Capital
10.15
10.15
10.15
10.15
10.15
10.15
10.15
10.01
8.60
3.68
Total Reserves
8.79
9.00
8.95
8.93
9.49
11.21
11.11
28.93
25.90
22.30
Non-Current Liabilities
0.01
0.12
2.93
2.29
1.21
0.18
0.86
1.46
0.90
0.00
Secured Loans
0.00
0.00
0.02
0.05
0.07
0.11
0.85
1.46
0.90
0.00
Unsecured Loans
0.00
0.00
2.73
2.02
1.01
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
0.39
0.68
0.44
2.17
4.25
4.47
12.52
20.53
10.68
11.74
Trade Payables
0.02
0.01
0.11
0.07
0.25
0.55
1.32
0.00
0.00
0.00
Other Current Liabilities
0.30
0.60
0.27
2.04
3.93
3.89
11.20
20.09
8.82
10.98
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
0.07
0.07
0.06
0.06
0.07
0.02
0.00
0.44
1.86
0.76
Total Liabilities
19.34
19.95
25.36
27.69
29.03
27.43
34.64
61.73
46.08
37.96
Net Block
12.98
13.05
13.03
13.20
13.41
13.50
15.02
9.34
7.06
6.39
Gross Block
24.69
24.72
24.52
24.52
24.57
24.57
26.40
9.98
7.31
9.12
Accumulated Depreciation
11.71
11.67
11.50
11.32
11.16
11.07
11.37
0.63
0.25
2.73
Non Current Assets
18.93
19.28
24.20
26.88
26.54
17.93
16.45
10.70
9.18
6.86
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
4.42
0.00
0.00
2.11
0.47
Non Current Investment
0.00
0.29
0.71
0.71
0.01
0.01
1.42
1.35
0.00
0.00
Long Term Loans & Adv.
5.95
5.94
10.47
12.97
13.12
0.00
0.00
0.00
0.00
0.00
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
0.42
0.68
1.15
0.81
2.48
9.45
18.15
50.87
36.73
30.98
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.79
6.37
4.95
Inventories
0.00
0.00
0.11
0.11
1.51
1.34
9.58
25.77
18.92
14.66
Sundry Debtors
0.25
0.28
0.19
0.00
0.13
1.02
1.42
9.96
5.83
5.37
Cash & Bank
0.16
0.20
0.73
0.61
0.61
0.97
1.83
2.12
1.35
2.04
Other Current Assets
0.00
0.20
0.12
0.10
0.23
6.12
5.32
9.22
4.26
3.96
Short Term Loans & Adv.
0.00
0.00
0.00
0.00
0.13
6.11
5.32
9.22
4.26
3.96
Net Current Assets
0.03
0.00
0.71
-1.36
-1.77
4.98
5.63
30.34
26.05
19.24
Total Assets
19.35
19.96
25.35
27.69
29.02
27.43
34.64
61.73
46.09
37.95

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Aug 10
Aug 09
Aug 08
Aug 07
Aug 06
Cash From Operating Activity
-0.23
4.66
2.51
1.40
-2.81
-1.89
-16.59
1.11
2.08
0.00
PBT
0.01
0.01
-0.03
-0.19
-1.63
1.57
-13.31
1.51
8.12
0.00
Adjustment
0.04
0.19
0.18
0.18
0.10
0.29
10.06
-0.04
0.81
0.00
Changes in Working Capital
-0.27
4.45
2.36
1.41
-1.24
-3.63
-13.34
-0.36
-6.85
0.00
Cash after chg. in Working capital
-0.22
4.66
2.51
1.41
-2.77
-1.78
-16.59
1.11
2.08
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.01
0.00
0.00
-0.01
-0.04
-0.11
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
0.49
0.34
-0.03
-0.70
-0.03
0.36
17.06
-2.96
-5.15
0.00
Net Fixed Assets
0.33
0.00
0.00
0.00
4.42
-2.59
-15.64
2.06
0.17
Net Investments
0.00
3.33
0.00
-1.81
0.88
9.58
-2.29
-3.95
-2.17
Others
0.16
-2.99
-0.03
1.11
-5.33
-6.63
34.99
-1.07
-3.15
Cash from Financing Activity
-0.29
-5.53
-2.35
-0.70
2.49
0.67
-0.05
2.62
2.38
0.00
Net Cash Inflow / Outflow
-0.04
-0.53
0.12
0.00
-0.36
-0.86
0.42
0.77
-0.69
0.00
Opening Cash & Equivalents
0.20
0.73
0.61
0.61
0.97
1.83
0.56
1.35
2.04
0.00
Closing Cash & Equivalent
0.16
0.20
0.73
0.61
0.61
0.97
0.98
2.12
1.35
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Aug 10
Aug 09
Aug 08
Aug 07
Aug 06
Book Value (Rs.)
18.66
18.87
18.81
18.80
19.35
20.99
19.54
38.74
39.91
35.11
ROA
0.59%
0.26%
0.06%
-1.96%
-6.10%
4.79%
-27.62%
2.81%
19.31%
14.44%
ROE
0.61%
0.30%
0.08%
-2.87%
-8.42%
7.22%
-45.41%
4.14%
26.96%
21.18%
ROCE
0.07%
0.09%
-0.13%
-0.86%
-7.71%
7.52%
-43.00%
5.53%
29.61%
22.87%
Fixed Asset Turnover
0.01
0.01
0.00
0.07
0.00
0.59
0.00
1.79
2.89
2.16
Receivable days
498.90
301.41
0.00
0.00
0.00
29.91
0.00
186.09
85.98
99.65
Inventory Days
0.00
0.00
0.00
169.41
0.00
133.62
0.00
526.58
257.85
272.21
Payable days
54.26
107.00
138.50
38.45
178.64
28.09
19.35
0.00
0.00
0.00
Cash Conversion Cycle
444.64
194.41
-138.50
130.96
-178.64
135.44
-19.35
712.67
343.83
371.86
Total Debt/Equity
0.00
0.00
0.15
0.11
0.06
0.01
0.04
0.04
0.03
0.00
Interest Cover
8.45
4.13
-4.37
-18.40
-254.83
112.83
-334.89
13.41
63.19
39.97

Annual Reports:

FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Hazoor Multi Project - Quarterly Results
    14th Feb 2024, 19:01 PM

    Read More

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.