Nifty

:

25415.80

Sensex

:

83184.80

38.25 (0.15%)
236.57 (0.29%)

Login

Nifty
Sensex

:
:

25415.80
83184.80

38.25 (0.15%)
236.57 (0.29%)

Panorama Studios International Ltd.

Film Production, Distribution & Entertainment

Rating :

N/A

BSE: 539469 | NSE: Not Listed

Watchlist

NSE BSE

189.65

19-Sep-2024

Open
High
Low
Previous Close

175
194.9
173.75
173.00

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

60283
11194057
247.90
42.54

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,301.26
34.49
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,314.53
0.11%
8.39

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
73.78
69.47

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
70.91
33.00

PAT CAGR (%)

10 Years
5 Years
3 Years

-
233.70
94.64

P:E (Median)

8 Years
5 Years
3 Years

9.64
9.64
7.67

P:BV (Average)

8 Years
5 Years
3 Years

5.61
5.61
6.62

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.07
11.07
12.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 34.55 64.75 -46.64% 275.34 49.87 452.12% 23.90 187.52 -87.25% 39.73 29.16 36.25%
Expenses 28.37 56.11 -49.44% 236.33 36.71 543.78% 17.98 142.57 -87.39% 34.30 34.07 0.68%
EBITDA 6.19 8.63 -28.27% 39.00 13.16 196.35% 5.92 44.95 -86.83% 5.43 -4.91 -
EBIDTM 17.90% 13.33% 14.17% 26.40% 24.78% 23.97% 13.67% -16.82%
Other Income 1.15 1.44 -20.14% 1.52 0.85 78.82% 1.70 1.20 41.67% 1.24 0.94 31.91%
Interest 0.55 0.76 -27.63% 4.59 1.03 345.63% 1.34 0.69 94.20% 0.91 1.16 -21.55%
Depreciation 0.32 0.14 128.57% 0.24 0.17 41.18% 0.22 0.15 46.67% 0.17 0.14 21.43%
PBT 6.46 9.17 -29.55% 35.70 12.81 178.69% 6.07 45.31 -86.60% 5.59 -5.26 -
Tax 1.63 2.27 -28.19% 9.47 3.38 180.18% 1.43 11.39 -87.45% 1.38 -1.27 -
PAT 4.84 6.90 -29.86% 26.22 9.43 178.05% 4.64 33.91 -86.32% 4.21 -3.99 -
PATM 14.00% 10.66% 9.52% 18.91% 19.43% 18.08% 10.60% -13.69%
EPS 3.53 5.04 -29.96% 19.14 6.88 178.20% 3.39 24.75 -86.30% 3.07 -2.91 -

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 35.59 71.05 -49.91% 283.36 58.73 382.48% 33.15 195.73 -83.06% 52.04 83.61 -37.76%
Expenses 31.70 66.72 -52.49% 243.09 49.92 386.96% 28.35 151.33 -81.27% 40.91 79.19 -48.34%
EBITDA 3.89 4.33 -10.16% 40.28 8.81 357.21% 4.80 44.40 -89.19% 11.13 4.42 151.81%
EBIDTM 10.92% 6.09% 14.21% 15.00% 14.47% 22.69% 21.39% 5.29%
Other Income 1.30 0.91 42.86% 1.49 0.38 292.11% 0.78 1.03 -24.27% 1.45 3.22 -54.97%
Interest 1.62 1.64 -1.22% 5.60 3.08 81.82% 2.05 1.36 50.74% 2.62 2.34 11.97%
Depreciation 0.36 0.18 100.00% 0.29 0.21 38.10% 0.27 0.19 42.11% 0.22 0.17 29.41%
PBT 3.21 3.41 -5.87% 35.87 5.89 509.00% 3.25 43.88 -92.59% 9.74 5.13 89.86%
Tax 0.81 1.09 -25.69% 8.37 2.19 282.19% 0.96 11.11 -91.36% 3.64 2.13 70.89%
PAT 2.40 2.32 3.45% 27.51 3.70 643.51% 2.29 32.77 -93.01% 6.10 3.00 103.33%
PATM 6.74% 3.26% 9.71% 6.29% 6.92% 16.74% 11.72% 3.59%
EPS 0.53 0.65 -18.46% 4.13 1.00 313.00% 0.55 5.35 -89.72% 0.50 -0.05 -

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 Mar 15 Mar 14
Net Sales 373.52 290.51 8.76 14.81 22.43 0.14 0.85 0.48 0.95 1.33 0.00 Net Sales Growth 12.74% 3216.32% -40.85% -33.97% 15921.43% -83.53% 77.08% -49.47% -28.57% 0 Cost Of Goods Sold 0.00 156.60 0.70 0.78 10.03 0.00 0.84 0.46 1.03 1.31 0.00 Gross Profit 373.52 133.91 8.06 14.03 12.41 0.14 0.02 0.02 -0.08 0.01 0.00 GP Margin 100.00% 46.09% 92.01% 94.73% 55.33% 100% 2.35% 4.17% -8.42% 0.75% 0 Total Expenditure 316.98 237.88 7.63 14.64 22.26 0.16 0.93 0.56 1.13 1.50 0.00 Power & Fuel Cost - 0.06 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.02% 0.23% 0% 0% 0% 0% 0% 0% 0% 0 Employee Cost - 1.55 0.24 0.14 0.04 0.02 0.03 0.04 0.04 0.02 0.00 % Of Sales - 0.53% 2.74% 0.95% 0.18% 14.29% 3.53% 8.33% 4.21% 1.50% 0 Manufacturing Exp. - 73.56 4.27 13.34 5.13 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 25.32% 48.74% 90.07% 22.87% 0% 0% 0% 0% 0% 0 General & Admin Exp. - 5.76 2.41 0.38 0.22 0.09 0.07 0.05 0.06 0.14 0.00 % Of Sales - 1.98% 27.51% 2.57% 0.98% 64.29% 8.24% 10.42% 6.32% 10.53% 0 Selling & Distn. Exp. - 0.04 0.00 0.00 6.75 0.01 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.01% 0% 0% 30.09% 7.14% 0% 0% 0% 0% 0 Miscellaneous Exp. - 0.31 0.00 0.00 0.09 0.04 0.00 0.00 0.00 0.02 0.00 % Of Sales - 0.11% 0% 0% 0.40% 28.57% 0% 0% 0% 1.50% 0 EBITDA 56.54 52.63 1.13 0.17 0.17 -0.02 -0.08 -0.08 -0.18 -0.17 0.00 EBITDA Margin 15.14% 18.12% 12.90% 1.15% 0.76% -14.29% -9.41% -16.67% -18.95% -12.78% 0 Other Income 5.61 4.66 2.38 1.20 0.31 0.07 0.09 0.09 0.19 0.18 0.00 Interest 7.39 3.20 0.61 0.10 0.23 0.02 0.00 0.00 0.00 0.00 0.00 Depreciation 0.95 0.60 0.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PBT 53.82 53.48 2.82 1.27 0.26 0.03 0.01 0.01 0.01 0.01 0.00 Tax 13.91 13.80 0.31 0.18 0.09 0.01 0.00 0.00 0.00 0.01 0.00 Tax Rate 25.85% 25.80% 10.99% 14.17% 34.62% 33.33% 0.00% 0.00% 0.00% 100.00% 0.00% PAT 39.91 39.68 2.50 1.08 0.16 0.02 0.01 0.01 0.01 0.00 0.00 PAT before Minority Interest 39.91 39.68 2.50 1.08 0.16 0.02 0.01 0.01 0.01 0.00 0.00 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 10.68% 13.66% 28.54% 7.29% 0.71% 14.29% 1.18% 2.08% 1.05% 0% 0 PAT Growth -13.71% 1,487.20% 131.48% 575.00% 700.00% 100.00% 0.00% 0.00% 0 0 EPS 29.13 28.96 1.82 0.79 0.12 0.01 0.01 0.01 0.01 0.00 0.00

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Net Sales 404.14 371.48 82.91 76.32 313.83 23.44 Net Sales Growth -1.22% 348.05% 8.63% -75.68% 1238.87% Cost Of Goods Sold 0.00 203.66 32.02 32.39 162.22 2.65 Gross Profit 404.14 167.83 50.90 43.92 151.61 20.79 GP Margin 100.00% 45.18% 61.39% 57.55% 48.31% 88.69% Total Expenditure 344.05 318.55 87.33 63.60 303.00 19.81 Power & Fuel Cost - 0.12 0.02 0.00 0.00 0.00 % Of Sales - 0.03% 0.02% 0% 0% 0% Employee Cost - 3.76 2.21 1.22 1.80 1.27 % Of Sales - 1.01% 2.67% 1.60% 0.57% 5.42% Manufacturing Exp. - 100.68 46.82 26.63 118.65 5.88 % Of Sales - 27.10% 56.47% 34.89% 37.81% 25.09% General & Admin Exp. - 8.52 5.19 2.86 5.26 3.81 % Of Sales - 2.29% 6.26% 3.75% 1.68% 16.25% Selling & Distn. Exp. - 0.13 0.12 0.16 14.71 5.82 % Of Sales - 0.03% 0.14% 0.21% 4.69% 24.83% Miscellaneous Exp. - 1.68 0.95 0.34 0.37 0.37 % Of Sales - 0.45% 1.15% 0.45% 0.12% 1.58% EBITDA 60.10 52.93 -4.42 12.72 10.83 3.63 EBITDA Margin 14.87% 14.25% -5.33% 16.67% 3.45% 15.49% Other Income 5.02 5.00 9.60 0.53 1.41 1.83 Interest 11.89 7.77 6.01 2.11 1.48 1.98 Depreciation 1.14 0.75 0.23 0.07 0.07 0.08 PBT 52.07 49.42 -1.06 11.06 10.68 3.40 Tax 13.78 14.09 0.22 2.62 2.42 1.52 Tax Rate 26.46% 28.51% -20.75% 23.69% 23.66% 44.71% PAT 38.30 37.24 0.70 5.05 4.21 0.09 PAT before Minority Interest 37.73 35.33 -1.28 8.44 7.81 1.88 Minority Interest -0.57 1.91 1.98 -3.39 -3.60 -1.79 PAT Margin 9.48% 10.02% 0.84% 6.62% 1.34% 0.38% PAT Growth -8.35% 5,220.00% -86.14% 19.95% 4,577.78% EPS 27.96 27.18 0.51 3.69 3.07 0.07

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 Mar 15 Mar 14
Shareholder's Funds 56.39 16.70 10.18 9.10 5.26 3.24 3.23 3.22 3.21 0.21 Share Capital 12.45 12.45 7.58 7.58 5.45 3.45 3.45 3.45 3.45 0.45 Total Reserves 43.94 4.26 1.26 0.18 -0.19 -0.21 -0.22 -0.23 -0.24 -0.24 Non-Current Liabilities 8.82 0.34 0.28 0.09 0.00 0.00 0.00 0.00 0.00 0.00 Secured Loans 0.77 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 110.60 109.59 18.57 14.29 1.04 0.00 0.01 0.01 0.59 0.00 Trade Payables 18.29 20.58 13.62 11.93 0.01 0.00 0.00 0.00 0.58 0.00 Other Current Liabilities 67.48 36.92 2.35 1.28 0.02 0.00 0.00 0.00 0.00 0.00 Short Term Borrowings 23.83 52.07 2.59 0.25 1.01 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 1.00 0.03 0.01 0.83 0.00 0.00 0.00 0.00 0.01 0.00 Total Liabilities 175.81 126.63 29.03 23.48 6.30 3.24 3.24 3.23 3.80 0.21 Net Block 2.40 1.62 0.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Block 3.09 1.70 0.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Accumulated Depreciation 0.69 0.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Assets 7.45 5.87 3.12 2.95 2.90 0.00 0.84 0.39 0.15 0.12 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 4.49 3.21 2.96 2.95 2.90 0.00 0.84 0.39 0.15 0.12 Long Term Loans & Adv. 0.56 1.03 0.00 0.00 0.00 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 168.35 120.77 25.91 20.53 3.40 3.24 2.40 2.84 3.65 0.10 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 49.09 55.17 6.32 2.58 0.00 0.00 0.84 1.15 0.20 0.00 Sundry Debtors 9.80 16.67 12.29 4.10 2.20 1.86 0.24 0.01 0.35 0.00 Cash & Bank 3.90 0.34 0.66 0.07 0.04 0.03 0.06 0.04 0.08 0.00 Other Current Assets 105.56 2.52 0.68 0.02 1.16 1.35 1.26 1.64 3.02 0.10 Short Term Loans & Adv. 96.67 46.07 5.95 13.76 1.16 1.35 1.26 1.64 3.02 0.10 Net Current Assets 57.75 11.17 7.34 6.24 2.36 3.24 2.39 2.84 3.06 0.10 Total Assets 175.80 126.64 29.03 23.48 6.30 3.24 3.24 3.23 3.80 0.22

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Shareholder's Funds 61.12 23.85 19.15 14.09 6.23 Share Capital 12.45 12.45 7.58 7.58 5.45 Total Reserves 48.67 11.40 10.23 5.18 0.78 Non-Current Liabilities 12.67 4.32 5.48 3.26 0.95 Secured Loans 0.88 0.15 0.30 0.64 0.93 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.35 0.22 0.18 0.19 0.10 Current Liabilities 159.18 214.44 187.97 247.61 88.36 Trade Payables 38.59 46.42 113.70 50.98 17.54 Other Current Liabilities 76.09 92.69 44.15 52.97 52.72 Short Term Borrowings 41.81 73.91 23.59 24.47 17.66 Short Term Provisions 2.69 1.42 6.53 119.19 0.45 Total Liabilities 240.88 251.20 222.93 272.00 99.04 Net Block 13.60 13.44 23.67 24.78 26.15 Gross Block 17.66 16.06 27.08 26.48 26.15 Accumulated Depreciation 4.05 2.62 3.41 1.69 0.00 Non Current Assets 14.49 14.58 24.23 25.34 26.67 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.09 0.09 0.09 0.09 0.09 Long Term Loans & Adv. 0.80 1.06 0.47 0.46 0.44 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 Current Assets 226.38 236.63 198.70 246.66 72.37 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 75.31 123.52 61.89 76.43 17.55 Sundry Debtors 28.11 48.20 92.77 13.63 11.59 Cash & Bank 5.63 1.11 2.03 0.37 0.56 Other Current Assets 117.34 10.13 7.02 13.34 42.66 Short Term Loans & Adv. 100.14 53.66 34.99 142.88 41.01 Net Current Assets 67.21 22.19 10.73 -0.95 -15.99 Total Assets 240.87 251.21 222.93 272.00 99.04

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 Mar 15 Mar 14
Cash From Operating Activity 31.45 -52.94 -2.84 -2.92 -0.16 -0.95 0.00 -1.38 0.04 0.00 PBT 53.48 2.82 1.27 0.26 0.03 0.01 0.01 0.01 0.01 0.00 Adjustment -1.43 -0.99 -1.10 -0.08 -0.05 -0.09 -0.09 -0.19 0.00 0.00 Changes in Working Capital -12.89 -55.43 -2.66 -1.81 -0.12 -0.87 0.08 -1.19 0.03 0.00 Cash after chg. in Working capital 39.16 -53.60 -2.49 -1.64 -0.14 -0.95 0.01 -1.37 0.04 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 -7.71 0.66 -0.35 -1.28 -0.02 0.00 0.00 -0.01 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 -1.77 -1.50 0.53 -0.03 -2.90 0.84 -0.46 -0.24 -0.04 0.00 Net Fixed Assets -1.39 -1.54 -0.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Investments -1.28 -0.25 -0.01 -0.05 -2.90 0.84 -0.45 -0.24 -0.03 0.00 Others 0.90 0.29 0.70 0.02 0.00 0.00 -0.01 0.00 -0.01 0.00 Cash from Financing Activity -26.13 54.11 2.90 2.98 3.06 0.09 0.46 1.58 0.07 0.00 Net Cash Inflow / Outflow 3.56 -0.32 0.60 0.03 0.00 -0.02 0.01 -0.04 0.08 0.00 Opening Cash & Equivalents 0.34 0.66 0.07 0.04 0.03 0.06 0.04 0.08 0.00 0.00 Closing Cash & Equivalent 3.90 0.34 0.66 0.07 0.04 0.03 0.06 0.04 0.08 0.00

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Cash From Operating Activity 41.49 -64.85 5.29 -9.26 20.86 PBT 49.46 -1.08 11.08 10.18 3.40 Adjustment 6.65 -1.16 3.11 2.49 -0.34 Changes in Working Capital -9.34 -61.70 -4.19 -17.25 19.32 Cash after chg. in Working capital 46.77 -63.94 9.99 -4.57 22.39 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -5.28 -0.92 -4.70 -4.68 -1.52 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -2.88 15.29 -0.17 0.03 -26.20 Net Fixed Assets -1.39 -1.54 -0.16 0.00 Net Investments -1.28 -0.25 -0.01 -0.05 Others -0.21 17.08 0.00 0.08 Cash from Financing Activity -34.09 48.65 -3.49 9.05 5.44 Net Cash Inflow / Outflow 4.52 -0.92 1.64 -0.18 0.11 Opening Cash & Equivalents 1.11 2.03 0.39 0.55 0.44 Closing Cash & Equivalent 5.63 1.11 2.03 0.37 0.55

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 9.06 13.42 11.67 10.24 9.64 9.38 9.36 9.34 9.31 4.69 ROA 26.24% 3.22% 4.13% 1.09% 0.43% 0.20% 0.24% 0.28% 0.05% 0.08% ROE 108.59% 19.60% 13.05% 2.50% 0.48% 0.20% 0.24% 0.31% 0.06% 0.08% ROCE 75.59% 8.40% 12.38% 6.20% 1.01% 0.28% 0.35% 0.45% 0.73% 0.11% Fixed Asset Turnover 121.15 9.40 92.54 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Receivable days 16.62 603.46 201.96 51.25 5144.86 449.08 94.69 69.19 96.53 0.00 Inventory Days 65.49 1281.55 109.78 42.02 0.00 0.00 751.53 257.30 54.35 0.00 Payable days 45.29 9003.61 5993.22 217.33 64.85 7.01 0.00 0.00 137.71 0.00 Cash Conversion Cycle 36.82 -7118.61 -5681.48 -124.07 5080.01 442.07 846.23 326.49 13.17 0.00 Total Debt/Equity 0.44 3.12 0.29 0.03 0.19 0.00 0.00 0.00 0.00 0.00 Interest Cover 17.72 5.64 13.49 2.12 3.16 43.86 143.22 101.09 333.23 0.00

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Book Value (Rs.) 9.82 19.16 23.51 16.83 11.43 ROA 14.36% -0.54% 3.41% 4.21% 1.90% ROE 83.16% -6.16% 55.21% 82.24% 30.17% ROCE 56.70% 6.93% 30.89% 35.28% 20.78% Fixed Asset Turnover 22.04 3.84 2.85 11.93 0.90 Receivable days 37.49 310.31 254.44 14.67 180.51 Inventory Days 97.68 408.10 330.74 54.65 273.26 Payable days 76.18 912.81 927.68 77.09 216.83 Cash Conversion Cycle 58.99 -194.41 -342.50 -7.77 236.94 Total Debt/Equity 0.70 3.11 1.44 2.07 3.16 Interest Cover 7.36 0.82 6.23 7.89 2.72

Top Investors:

intellect stock broking limited

pushkar powercon llp

allied commodities private limited

anand kamalnayan pandit

intellect heights private limited

s v swaroop reddy

Annual Reports:

News Update:

Panorama Studios Int - Quarterly Results
14th Aug 2024, 20:08 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.

Feedback