Nifty

:

24971.90

Sensex

:

81896.79

-140.50 (-0.56%)
-511.38 (-0.62%)

Login

Nifty
Sensex

:
:

24971.90
81896.79

-140.50 (-0.56%)
-511.38 (-0.62%)

Swastik Oleochems Ltd.

Solvent Extraction

Rating :

N/A

BSE: Not Listed | 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

N/A
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

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

-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Jun 09 Jun 08 Jun 07 Jun 06 Jun 05
Net Sales - 0.75 1.19 4.88 19.52 8.46 13.90 25.21 26.74 58.11 49.69 Net Sales Growth - -36.97% -75.61% -75.00% 130.73% -39.14% -44.86% -5.72% -53.98% 16.95% Cost Of Goods Sold - 0.55 3.94 3.93 18.37 7.72 10.92 21.20 26.22 53.11 42.60 Gross Profit - 0.20 -2.76 0.95 1.15 0.74 2.97 4.01 0.53 5.00 7.08 GP Margin - 26.67% -231.93% 19.47% 5.89% 8.75% 21.37% 15.91% 1.98% 8.60% 14.25% Total Expenditure - 0.95 4.85 5.66 21.58 9.25 14.91 25.81 30.49 58.76 48.61 Power & Fuel Cost - 0.13 0.19 0.00 0.00 0.24 0.53 0.57 0.62 0.61 0.72 % Of Sales - 17.33% 15.97% 0% 0% 2.84% 3.81% 2.26% 2.32% 1.05% 1.45% Employee Cost - 0.03 0.05 0.08 0.08 0.03 0.05 0.06 0.08 0.10 0.11 % Of Sales - 4.00% 4.20% 1.64% 0.41% 0.35% 0.36% 0.24% 0.30% 0.17% 0.22% Manufacturing Exp. - 0.11 0.50 0.00 0.00 1.07 3.10 3.39 2.89 4.23 4.20 % Of Sales - 14.67% 42.02% 0% 0% 12.65% 22.30% 13.45% 10.81% 7.28% 8.45% General & Admin Exp. - 0.03 0.03 1.66 3.13 0.15 0.24 0.50 0.62 0.59 0.88 % Of Sales - 4.00% 2.52% 34.02% 16.03% 1.77% 1.73% 1.98% 2.32% 1.02% 1.77% Selling & Distn. Exp. - 0.01 0.01 0.00 0.00 0.00 0.01 0.00 0.01 0.05 0.04 % Of Sales - 1.33% 0.84% 0% 0% 0% 0.07% 0% 0.04% 0.09% 0.08% Miscellaneous Exp. - 0.10 0.12 0.00 0.00 0.04 0.05 0.08 0.06 0.06 0.04 % Of Sales - 13.33% 10.08% 0% 0% 0.47% 0.36% 0.32% 0.22% 0.10% 0.12% EBITDA - -0.20 -3.66 -0.78 -2.06 -0.79 -1.01 -0.60 -3.75 -0.65 1.08 EBITDA Margin - -26.67% -307.56% -15.98% -10.55% -9.34% -7.27% -2.38% -14.02% -1.12% 2.17% Other Income - 0.07 0.02 0.02 0.01 0.02 0.01 0.40 0.77 0.10 0.25 Interest - 0.02 0.32 0.01 0.04 0.36 0.25 0.05 1.31 1.39 1.24 Depreciation - 0.44 0.82 0.86 0.86 0.85 0.85 0.85 0.85 0.83 0.83 PBT - -0.60 -4.78 -1.64 -2.94 -1.99 -2.10 -1.09 -5.13 -2.77 -0.75 Tax - -0.05 -0.20 -0.20 -0.19 -0.19 -0.17 -0.85 0.01 0.02 -0.10 Tax Rate - -38.46% 22.73% 12.20% 6.46% 9.55% 8.10% 77.98% -0.19% -0.72% 13.33% PAT - 0.18 -0.69 -1.44 -2.75 -1.80 -1.92 -0.24 -5.14 -2.79 -0.65 PAT before Minority Interest - 0.18 -0.69 -1.44 -2.75 -1.80 -1.92 -0.24 -5.14 -2.79 -0.65 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 24.00% -57.98% -29.51% -14.09% -21.28% -13.81% -0.95% -19.22% -4.80% -1.31% PAT Growth - - - - - - - - - - EPS - 0.23 -0.86 -1.80 -3.44 -2.25 -2.40 -0.30 -6.43 -3.49 -0.81

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Jun 09 Jun 08 Jun 07 Jun 06 Jun 05
Shareholder's Funds -14.11 -14.29 0.00 0.00 -9.41 -7.62 -5.70 -5.46 -0.32 0.47 Share Capital 7.57 7.57 7.57 7.57 7.57 7.57 7.57 7.57 7.57 5.57 Total Reserves -21.68 -21.86 -21.17 -19.74 -16.98 -15.19 -13.26 -13.03 -7.89 -5.10 Non-Current Liabilities 4.56 5.11 0.00 0.00 26.05 26.05 25.87 26.30 20.04 22.01 Secured Loans 0.00 0.00 0.00 0.00 18.84 18.84 18.80 18.73 12.60 14.15 Unsecured Loans 0.52 0.52 0.52 0.62 5.61 5.42 5.10 4.75 4.62 5.06 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 21.25 23.67 0.00 0.00 11.93 12.54 16.70 18.19 25.84 23.74 Trade Payables 6.24 9.47 9.45 9.27 11.25 12.00 16.11 17.60 25.06 23.05 Other Current Liabilities 0.78 0.82 3.32 0.84 0.66 0.52 0.57 0.57 0.77 0.67 Short Term Borrowings 14.23 13.39 19.74 18.97 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.00 0.00 0.00 0.00 0.02 0.02 0.02 0.02 0.02 0.02 Total Liabilities 11.70 14.49 0.00 0.00 28.57 30.97 36.87 39.03 45.56 46.22 Net Block 4.96 4.91 5.25 6.10 6.92 7.66 8.41 9.19 9.90 10.73 Gross Block 17.99 17.51 5.25 6.10 16.98 16.89 16.78 16.72 16.58 16.58 Accumulated Depreciation 13.03 12.59 0.00 0.00 10.06 9.22 8.37 7.53 6.68 5.85 Non Current Assets 6.26 6.60 0.00 0.00 6.92 7.66 8.41 9.19 9.90 10.73 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.30 1.69 1.04 1.04 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 5.44 7.89 0.00 0.00 21.64 23.31 28.45 29.79 35.59 35.36 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 3.66 4.21 7.24 8.16 12.54 14.35 15.70 20.12 22.87 26.81 Sundry Debtors 0.60 2.31 3.03 5.55 4.79 4.85 8.45 5.89 10.25 5.02 Cash & Bank 0.34 0.34 4.67 0.15 0.10 0.10 0.13 0.47 1.30 1.19 Other Current Assets 0.84 0.00 0.00 0.00 4.22 4.01 4.18 3.32 1.17 2.35 Short Term Loans & Adv. 0.78 1.03 3.51 2.80 4.20 4.00 4.17 3.29 1.14 2.31 Net Current Assets -15.81 -15.78 0.00 0.00 9.72 10.77 11.76 11.60 9.74 11.63 Total Assets 11.70 14.49 0.00 0.00 28.56 30.97 36.87 39.03 45.58 46.22

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 14 Mar 13 Mar 10 Jun 09 Jun 08 Jun 07 Jun 06 Jun 05
Cash From Operating Activity 0.14 3.04 -0.07 -0.29 -0.61 -6.28 0.17 2.19 PBT 0.13 -0.88 -1.99 -2.10 -1.09 -4.45 -1.83 0.15 Adjustment 0.46 1.14 1.23 1.06 0.66 0.85 0.83 0.83 Changes in Working Capital -0.43 3.10 1.04 0.95 -0.16 -1.99 2.06 2.08 Cash after chg. in Working capital 0.16 3.37 0.28 -0.08 -0.59 -5.59 1.06 3.07 Interest Paid -0.02 -0.32 -0.36 -0.21 -0.02 -0.69 -0.89 -0.87 Tax Paid 0.00 0.00 0.00 0.00 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 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.48 -0.48 -0.13 -0.10 0.19 0.15 0.00 -0.22 Net Fixed Assets -0.48 -0.53 -0.09 -0.11 -0.06 -0.14 0.00 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.00 0.05 -0.04 0.01 0.25 0.29 0.00 Cash from Financing Activity 0.34 -6.89 0.20 0.36 0.42 6.01 -0.08 -1.95 Net Cash Inflow / Outflow 0.00 -4.33 -0.01 -0.04 0.00 -0.12 0.10 0.02 Opening Cash & Equivalents 0.34 4.67 0.04 0.07 0.08 0.20 0.10 0.08 Closing Cash & Equivalent 0.34 0.34 0.03 0.04 0.07 0.08 0.20 0.10

Financial Ratios

Standalone

Right to Left

Description Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Jun 09 Jun 08 Jun 07 Jun 06 Jun 05
Book Value (Rs.) -18.64 -18.88 0.00 0.00 -12.44 -10.06 -7.53 -7.27 -0.54 0.62 ROA 1.38% -9.46% 0.00% -19.27% -6.03% -5.67% -0.62% -12.15% -6.08% -1.54% ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -100.17% ROCE 115.60% -5.77% -8.40% -17.10% -10.28% -10.63% -5.78% -21.97% -7.58% 2.35% Fixed Asset Turnover 0.04 0.11 0.86 1.69 0.52 0.88 1.56 1.64 3.58 3.12 Receivable days 711.44 750.95 321.06 96.69 200.62 162.94 99.90 107.60 46.94 32.94 Inventory Days 1922.96 1609.00 575.92 193.55 559.56 368.13 249.47 286.58 152.75 167.66 Payable days 3923.56 592.85 0.00 0.00 428.90 330.30 243.74 248.90 149.47 132.17 Cash Conversion Cycle -1289.16 1767.10 896.98 290.24 331.28 200.77 105.63 145.28 50.22 68.43 Total Debt/Equity -1.05 -0.97 -1.45 -1.56 -2.60 -3.18 -4.19 -4.26 -42.45 55.77 Interest Cover 7.48 -1.73 -111.17 -79.72 -4.52 -7.51 -22.82 -2.91 -0.99 0.39

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