Nifty

:

21995.85

Sensex

:

72488.99

-152.05 (-0.69%)
-454.69 (-0.62%)

Login

Nifty
Sensex

:
:

21995.85
72488.99

-152.05 (-0.69%)
-454.69 (-0.62%)

Swarnajyothi Agrotech & Power Ltd.

Chemicals

Rating :

N/A

BSE: 590090 | NSE: Not Listed

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

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

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

7.25
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

61.81
N/A
N/A

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

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

-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.08
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-50.17
-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 06 Mar 05
Net Sales - 0.00 33.17 50.08 56.22 55.56 57.77 53.62 17.63 10.40 Net Sales Growth - -100% -33.77% -10.92% 1.19% -3.83% 7.74% 204.14% 69.52% Cost Of Goods Sold - 0.00 26.67 33.91 38.57 30.00 -0.14 25.10 17.34 10.25 Gross Profit - 0.00 6.50 16.17 17.64 25.56 57.90 28.51 0.29 0.16 GP Margin - 0 19.60% 32.29% 31.38% 46.00% 100.23% 53.17% 1.64% 1.54% Total Expenditure - 0.62 28.27 43.60 49.60 49.51 57.74 53.07 17.87 10.58 Power & Fuel Cost - 0.02 0.33 0.48 0.50 0.47 0.00 0.00 0.00 0.00 % Of Sales - 0 0.99% 0.96% 0.89% 0.85% 0% 0% 0% 0% Employee Cost - 0.17 0.41 0.37 0.41 0.50 0.21 0.19 0.16 0.16 % Of Sales - 0 1.24% 0.74% 0.73% 0.90% 0.36% 0.35% 0.91% 1.54% Manufacturing Exp. - 0.03 0.10 8.04 8.73 17.59 57.59 27.71 0.00 0.00 % Of Sales - 0 0.30% 16.05% 15.53% 31.66% 99.69% 51.68% 0% 0% General & Admin Exp. - 0.38 0.63 0.52 0.81 0.53 0.06 0.06 0.36 0.13 % Of Sales - 0 1.90% 1.04% 1.44% 0.95% 0.10% 0.11% 2.04% 1.25% Selling & Distn. Exp. - 0.01 0.11 0.21 0.54 0.33 0.00 0.00 0.00 0.00 % Of Sales - 0 0.33% 0.42% 0.96% 0.59% 0% 0% 0% 0% Miscellaneous Exp. - 0.02 0.02 0.07 0.04 0.09 0.01 0.01 0.01 0.03 % Of Sales - 0 0.06% 0.14% 0.07% 0.16% 0.02% 0.02% 0.06% 0.29% EBITDA - -0.62 4.90 6.48 6.62 6.05 0.03 0.55 -0.24 -0.18 EBITDA Margin - 0 14.77% 12.94% 11.78% 10.89% 0.05% 1.03% -1.36% -1.73% Other Income - 0.00 0.02 0.06 0.24 0.21 0.00 0.00 1.53 1.08 Interest - 0.62 1.76 2.70 2.25 1.57 0.00 0.40 0.23 0.21 Depreciation - 2.05 2.68 2.68 2.67 2.80 0.01 0.01 0.01 0.01 PBT - -3.29 0.48 1.15 1.94 1.88 0.01 0.13 1.05 0.69 Tax - -2.21 0.45 -0.74 2.17 0.27 0.01 0.03 0.00 -0.01 Tax Rate - 67.17% 93.75% -54.81% 113.02% 14.36% 100.00% 23.08% 0.00% -1.45% PAT - -1.08 0.03 2.09 -0.26 1.61 0.01 0.10 1.05 0.70 PAT before Minority Interest - -1.08 0.03 2.09 -0.26 1.61 0.01 0.10 1.05 0.70 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 0 0.09% 4.17% -0.46% 2.90% 0.02% 0.19% 5.96% 6.73% PAT Growth - - -98.56% - - 16,000.00% -90.00% -90.48% 50.00% EPS - -0.43 0.01 0.82 -0.10 0.63 0.00 0.04 0.41 0.28

Description TTM Mar 15 Mar 14 Mar 13 Mar 12
Net Sales - 0.00 33.17 50.08 56.22 Net Sales Growth - -100% -33.77% -10.92% Cost Of Goods Sold - 0.00 26.67 33.91 38.57 Gross Profit - 0.00 6.50 16.17 17.64 GP Margin - 0 19.60% 32.29% 31.38% Total Expenditure - 0.62 28.27 43.60 49.60 Power & Fuel Cost - 0.02 0.33 0.48 0.50 % Of Sales - 0 0.99% 0.96% 0.89% Employee Cost - 0.17 0.41 0.37 0.41 % Of Sales - 0 1.24% 0.74% 0.73% Manufacturing Exp. - 0.03 0.10 8.04 8.73 % Of Sales - 0 0.30% 16.05% 15.53% General & Admin Exp. - 0.38 0.63 0.52 0.81 % Of Sales - 0 1.90% 1.04% 1.44% Selling & Distn. Exp. - 0.01 0.11 0.21 0.54 % Of Sales - 0 0.33% 0.42% 0.96% Miscellaneous Exp. - 0.02 0.02 0.07 0.04 % Of Sales - 0 0.06% 0.14% 0.07% EBITDA - -0.62 4.90 6.48 6.62 EBITDA Margin - 0 14.77% 12.94% 11.78% Other Income - 0.00 0.02 0.06 0.24 Interest - 0.62 1.76 2.70 2.25 Depreciation - 2.05 2.68 2.68 2.67 PBT - -3.29 0.48 1.15 1.94 Tax - -2.21 0.45 -0.74 2.17 Tax Rate - 67.17% 93.75% -54.81% 113.02% PAT - -1.08 0.03 2.09 -0.26 PAT before Minority Interest - -1.08 0.03 2.09 -0.26 Minority Interest - 0.00 0.00 0.00 0.00 PAT Margin - 0 0.09% 4.17% -0.46% PAT Growth - - -98.56% - EPS - -0.43 0.01 0.82 -0.10

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 06 Mar 05
Shareholder's Funds 76.69 86.43 86.40 77.00 64.25 52.56 52.55 22.09 21.04 Share Capital 25.44 25.44 25.44 25.44 19.78 25.69 25.69 11.00 11.00 Total Reserves 51.25 53.68 53.65 51.56 44.47 26.87 26.86 11.10 10.05 Non-Current Liabilities 36.71 30.25 27.99 9.04 3.14 -0.32 -0.33 75.13 19.07 Secured Loans 24.81 24.81 23.00 0.12 0.39 0.00 0.00 0.00 0.00 Unsecured Loans 11.33 2.66 2.57 5.76 1.41 0.00 0.00 75.10 19.04 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 26.13 22.34 26.60 19.99 12.81 1.53 1.30 1.19 1.67 Trade Payables 0.71 1.27 11.25 3.17 1.38 1.13 0.93 0.81 1.66 Other Current Liabilities 5.80 2.25 0.71 0.26 0.26 0.00 0.02 0.35 0.00 Short Term Borrowings 18.44 17.82 14.07 15.63 10.63 0.00 0.00 0.00 0.00 Short Term Provisions 1.18 1.00 0.57 0.94 0.54 0.40 0.36 0.03 0.01 Total Liabilities 139.53 139.02 140.99 106.03 80.20 53.77 53.52 98.41 41.78 Net Block 29.39 32.73 35.36 37.92 40.41 29.47 0.09 0.13 0.11 Gross Block 44.03 44.03 44.03 43.97 43.84 29.62 0.22 0.22 0.19 Accumulated Depreciation 14.65 11.30 8.67 6.04 3.43 0.15 0.14 0.09 0.08 Non Current Assets 88.63 88.17 88.22 57.05 43.55 29.47 29.48 4.03 4.10 Capital Work in Progress 7.51 11.39 7.51 3.93 2.62 0.00 0.00 0.00 0.00 Non Current Investment 0.02 0.02 0.00 0.00 0.00 0.00 29.39 3.90 3.98 Long Term Loans & Adv. 51.72 44.03 45.35 15.20 0.52 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 Current Assets 33.62 33.51 35.38 31.53 19.14 24.30 24.05 94.38 37.68 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 18.73 18.73 16.91 14.83 9.43 21.20 21.07 8.54 11.71 Sundry Debtors 14.28 14.32 17.94 15.45 8.87 1.46 1.22 1.07 0.00 Cash & Bank 0.01 0.01 0.06 0.61 0.53 0.05 0.05 0.49 0.30 Other Current Assets 0.60 0.05 0.10 0.15 0.31 1.59 1.72 84.29 25.68 Short Term Loans & Adv. 0.57 0.40 0.37 0.49 0.25 1.59 1.72 84.29 25.68 Net Current Assets 7.49 11.17 8.77 11.54 6.33 22.77 22.75 93.19 36.02 Total Assets 139.54 139.02 141.00 106.03 80.20 53.77 53.53 98.41 41.78

Description Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 76.69 86.43 86.40 77.00 Share Capital 25.44 25.44 25.44 25.44 Total Reserves 51.25 53.68 53.65 51.56 Non-Current Liabilities 36.71 30.25 27.99 9.04 Secured Loans 24.81 24.81 23.00 0.12 Unsecured Loans 11.33 2.66 2.57 5.76 Long Term Provisions 0.00 0.00 0.00 0.00 Current Liabilities 26.13 22.35 26.60 19.99 Trade Payables 0.71 1.27 11.25 3.17 Other Current Liabilities 5.80 2.25 0.71 0.26 Short Term Borrowings 18.44 17.82 14.07 15.63 Short Term Provisions 1.18 1.00 0.57 0.94 Total Liabilities 139.53 139.03 140.99 106.03 Net Block 29.39 32.73 35.36 37.92 Gross Block 44.03 44.03 44.03 43.97 Accumulated Depreciation 14.65 11.30 8.67 6.04 Non Current Assets 88.61 88.15 88.20 57.05 Capital Work in Progress 7.51 11.39 7.51 3.93 Non Current Investment 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 51.72 44.03 45.33 15.20 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 33.63 33.53 35.39 31.53 Current Investments 0.00 0.00 0.00 0.00 Inventories 18.73 18.73 16.91 14.83 Sundry Debtors 14.28 14.32 17.94 15.45 Cash & Bank 0.03 0.03 0.07 0.61 Other Current Assets 0.60 0.05 0.10 0.15 Short Term Loans & Adv. 0.57 0.40 0.37 0.49 Net Current Assets 7.50 11.18 8.79 11.54 Total Assets 139.54 139.03 140.99 106.03

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 06 Mar 05
Cash From Operating Activity -1.58 -2.85 0.00 -0.89 0.60 0.01 89.75 -55.93 -2.42 PBT -3.29 0.48 0.00 1.91 1.88 0.01 0.13 1.05 0.69 Adjustment 2.05 2.68 0.00 2.67 2.80 0.01 0.01 0.01 0.03 Changes in Working Capital -0.34 -5.93 0.00 -5.13 -3.90 -0.02 89.60 -56.99 -3.15 Cash after chg. in Working capital -1.58 -2.76 0.00 -0.54 0.79 0.01 89.75 -55.93 -2.42 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 -0.09 0.00 -0.35 -0.19 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 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 -0.09 -2.58 0.00 -16.11 -2.02 0.00 0.00 0.06 3.36 Net Fixed Assets 3.88 -3.88 -3.64 -1.44 -16.84 -29.40 0.00 -0.03 Net Investments 0.00 -0.02 0.00 0.00 0.00 29.39 -25.49 0.08 Others -3.97 1.32 3.64 -14.67 14.82 0.01 25.49 0.01 Cash from Financing Activity 1.67 5.39 0.00 17.08 1.86 0.00 -90.09 56.06 -0.99 Net Cash Inflow / Outflow 0.00 -0.05 0.00 0.08 0.44 0.01 -0.35 0.19 -0.05 Opening Cash & Equivalents 0.01 0.06 0.00 0.53 0.05 0.05 0.39 0.30 0.35 Closing Cash & Equivalent 0.01 0.01 0.00 0.61 0.53 0.05 0.05 0.49 0.30

Description Mar 13 Mar 12
Cash From Operating Activity 0.00 0.00 PBT 0.00 0.00 Adjustment 0.00 0.00 Changes in Working Capital 0.00 0.00 Cash after chg. in Working capital 0.00 0.00 Interest Paid 0.00 0.00 Tax Paid 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity 0.00 0.00 Net Fixed Assets -3.64 Net Investments 0.00 Others 3.64 Cash from Financing Activity 0.00 0.00 Net Cash Inflow / Outflow 0.00 0.00 Opening Cash & Equivalents 0.00 0.00 Closing Cash & Equivalent 0.00 0.00

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 06 Mar 05
Book Value (Rs.) 23.35 24.29 24.25 23.41 23.63 20.46 20.45 20.09 19.14 ROA -0.77% 0.02% 1.69% -0.27% 2.40% 0.01% 0.13% 1.50% 1.67% ROE -1.78% 0.05% 3.45% -0.48% 3.24% 0.01% 0.26% 4.87% 3.31% ROCE -2.34% 2.01% 4.26% 5.91% 6.17% 0.02% 0.71% 1.86% 2.23% Fixed Asset Turnover 0.00 0.75 1.14 1.28 1.51 3.87 241.85 85.01 53.37 Receivable days 0.00 177.49 121.68 78.95 33.94 8.47 7.77 22.05 0.00 Inventory Days 0.00 196.10 115.67 78.75 100.63 133.53 100.77 209.55 410.66 Payable days 153.31 73.18 57.34 15.88 8.30 6.49 5.35 31.32 40.35 Cash Conversion Cycle -153.31 300.41 180.01 141.82 126.27 135.51 103.19 200.29 370.31 Total Debt/Equity 0.92 0.73 0.65 0.37 0.27 0.00 0.00 3.40 0.90 Interest Cover -4.31 1.27 1.50 1.85 2.20 0.00 1.33 5.59 4.30

Description Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 23.35 24.28 24.25 23.41 ROA -0.77% 0.02% 1.69% -0.24% ROE -1.78% 0.05% 3.45% -0.43% ROCE -2.34% 2.01% 4.26% 5.12% Fixed Asset Turnover 0.00 0.75 1.14 1.28 Receivable days 0.00 177.49 121.68 100.30 Inventory Days 0.00 196.10 115.67 96.26 Payable days 153.31 73.18 57.34 22.11 Cash Conversion Cycle -153.31 300.41 180.01 174.44 Total Debt/Equity 0.92 0.73 0.65 0.37 Interest Cover -4.31 1.27 1.50 1.85

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