Nifty
:
22461.00
Sensex
:
74157.54
58.60 (0.26%)
304.60 (0.41%)
Nifty
Sensex
:
:
22461.00
74157.54
58.60 (0.26%)
304.60 (0.41%)

Mediaone Global Entertainment Ltd.

Film Production, Distribution & Entertainment

Rating :
58/99

BSE: 503685 | NSE: Not Listed

NSE BSE
42.34
24-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  42.50
  •  43.00
  •  41.23
  •  42.59
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  30
  •  1.81
  •  65.13
  •  33.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 62.32
  • 12.11
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 95.85
  • N/A
  • -1.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.04%
  • 2.44%
  • 14.69%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 28.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 220.25

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
  • 10.70
  • 10.76
  • 10.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -1.34
  • -1.34
  • -1.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.89
  • 11.62
  • 11.62

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
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Expenses
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBITDA
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
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
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Jun 12
Jun 11
Jun 10
Jun 09
Jun 08
Jun 07
Mar 06
Net Sales
-
141.98
125.74
100.78
48.79
85.15
55.32
47.19
Net Sales Growth
-
12.92%
24.77%
106.56%
-42.70%
53.92%
17.23%
 
Cost Of Goods Sold
-
-2.45
13.52
-7.72
4.49
-8.33
-2.82
0.00
Gross Profit
-
144.43
112.23
108.50
44.30
93.47
58.14
47.19
GP Margin
-
101.73%
89.26%
107.66%
90.80%
109.77%
105.10%
100%
Total Expenditure
-
136.90
117.60
89.04
41.49
79.85
52.74
45.72
Power & Fuel Cost
-
0.10
0.08
0.02
0.06
0.01
0.00
0.00
% Of Sales
-
0.07%
0.06%
0.02%
0.12%
0.01%
0%
0%
Employee Cost
-
0.32
0.29
0.46
0.54
0.21
0.10
0.08
% Of Sales
-
0.23%
0.23%
0.46%
1.11%
0.25%
0.18%
0.17%
Manufacturing Exp.
-
129.15
100.76
91.39
34.89
67.70
47.42
43.25
% Of Sales
-
90.96%
80.13%
90.68%
71.51%
79.51%
85.72%
91.65%
General & Admin Exp.
-
8.09
2.26
0.76
0.92
0.62
1.64
0.29
% Of Sales
-
5.70%
1.80%
0.75%
1.89%
0.73%
2.96%
0.61%
Selling & Distn. Exp.
-
0.00
0.00
0.02
0.02
19.56
6.36
2.11
% Of Sales
-
0%
0%
0.02%
0.04%
22.97%
11.50%
4.47%
Miscellaneous Exp.
-
1.68
0.69
4.11
0.56
0.07
0.03
0.00
% Of Sales
-
1.18%
0.55%
4.08%
1.15%
0.08%
0.05%
0%
EBITDA
-
5.08
8.14
11.74
7.30
5.30
2.58
1.47
EBITDA Margin
-
3.58%
6.47%
11.65%
14.96%
6.22%
4.66%
3.12%
Other Income
-
6.66
2.42
0.41
0.98
0.11
0.96
0.01
Interest
-
0.73
1.37
1.08
0.46
0.02
0.01
0.61
Depreciation
-
1.46
1.23
1.27
0.21
0.06
0.02
0.00
PBT
-
9.55
7.96
9.80
7.61
5.32
3.51
0.87
Tax
-
2.78
2.47
2.44
1.32
0.41
1.01
0.14
Tax Rate
-
29.11%
31.03%
24.90%
17.35%
7.71%
28.77%
16.09%
PAT
-
6.77
5.49
7.36
6.29
4.91
2.50
0.72
PAT before Minority Interest
-
6.77
5.49
7.36
6.29
4.91
2.50
0.72
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
4.77%
4.37%
7.30%
12.89%
5.77%
4.52%
1.53%
PAT Growth
-
23.32%
-25.41%
17.01%
28.11%
96.40%
247.22%
 
EPS
-
4.61
3.73
5.01
4.28
3.34
1.70
0.49

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 12
Jun 11
Jun 10
Jun 09
Jun 08
Jun 07
Mar 06
Shareholder's Funds
47.02
41.61
38.02
32.04
31.20
4.47
0.72
Share Capital
14.72
14.72
14.72
14.72
14.72
0.47
0.24
Total Reserves
32.30
26.89
23.30
17.32
12.70
4.00
0.48
Non-Current Liabilities
1.37
1.54
12.14
5.37
1.33
0.13
0.00
Secured Loans
0.29
0.78
11.51
5.44
0.31
0.00
0.00
Unsecured Loans
0.00
0.00
0.28
0.08
1.04
0.13
0.00
Long Term Provisions
0.11
0.11
0.00
0.00
0.00
0.00
0.00
Current Liabilities
92.49
130.77
57.70
5.20
21.64
12.05
11.23
Trade Payables
46.63
117.08
50.94
2.12
13.72
10.86
1.89
Other Current Liabilities
28.30
6.38
1.15
0.05
5.95
0.00
9.18
Short Term Borrowings
16.76
6.65
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.79
0.65
5.61
3.04
1.97
1.19
0.15
Total Liabilities
140.88
173.92
107.86
42.61
54.17
16.65
11.95
Net Block
12.34
13.29
12.60
2.61
0.43
0.07
0.04
Gross Block
16.85
16.28
14.15
2.91
0.52
0.10
0.04
Accumulated Depreciation
4.50
2.99
1.55
0.30
0.09
0.03
0.00
Non Current Assets
13.08
16.23
12.60
4.21
1.38
0.07
0.04
Capital Work in Progress
0.00
0.00
0.00
1.60
0.95
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.73
2.94
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
Current Assets
127.79
157.70
94.56
38.36
52.54
16.49
11.91
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
16.15
0.85
16.28
8.84
13.48
5.02
0.23
Sundry Debtors
74.61
139.61
73.18
13.94
19.59
6.36
11.16
Cash & Bank
1.73
0.42
0.27
0.11
13.05
1.67
0.09
Other Current Assets
35.30
0.00
0.01
0.00
6.43
3.44
0.44
Short Term Loans & Adv.
35.30
16.81
4.83
15.47
6.43
3.44
0.44
Net Current Assets
35.31
26.93
36.87
33.16
30.91
4.44
0.69
Total Assets
140.87
173.93
107.85
42.61
54.16
16.65
11.95

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 12
Jun 11
Jun 10
Jun 09
Jun 08
Jun 07
Cash From Operating Activity
-28.30
26.81
5.68
-10.62
-9.78
0.33
PBT
0.00
0.00
9.80
7.61
5.32
2.50
Adjustment
0.00
0.00
2.02
0.24
0.04
0.02
Changes in Working Capital
-25.56
26.99
-5.65
-17.03
-15.14
-2.19
Cash after chg. in Working capital
-25.56
26.99
6.17
-9.17
-9.78
0.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.74
-0.18
-0.50
-1.44
0.00
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-0.11
-17.64
-9.33
-2.11
-1.30
-0.06
Net Fixed Assets
-0.11
-0.02
-9.64
-3.04
-1.37
Net Investments
0.00
0.00
0.00
0.00
0.00
Others
0.00
-17.62
0.31
0.93
0.07
Cash from Financing Activity
29.72
-9.01
3.81
-0.21
22.46
1.31
Net Cash Inflow / Outflow
1.31
0.16
0.15
-12.94
11.38
1.58
Opening Cash & Equivalents
0.42
0.27
0.11
13.05
1.67
0.09
Closing Cash & Equivalent
1.73
0.42
0.27
0.11
13.05
1.67

Financial Ratios

Standalone /

Consolidated
Description
Jun 12
Jun 11
Jun 10
Jun 09
Jun 08
Jun 07
Mar 06
Book Value (Rs.)
31.94
28.27
25.36
21.74
18.46
15.53
5.02
ROA
4.30%
3.90%
9.79%
13.00%
13.86%
17.48%
6.04%
ROE
15.29%
13.91%
21.24%
21.26%
31.12%
98.01%
99.87%
ROCE
15.24%
18.91%
25.13%
23.11%
29.03%
134.51%
204.43%
Fixed Asset Turnover
8.57
8.26
11.81
28.45
276.93
806.69
1159.67
Receivable days
275.36
308.83
157.77
125.43
55.63
57.81
86.32
Inventory Days
21.85
24.87
45.50
83.48
39.64
17.30
1.75
Payable days
226.23
297.34
113.08
71.54
56.55
45.44
15.20
Cash Conversion Cycle
70.98
36.36
90.19
137.37
38.71
29.66
72.86
Total Debt/Equity
0.82
0.19
0.32
0.17
0.05
0.03
0.00
Interest Cover
14.09
6.80
10.04
17.70
234.57
302.92
2.42

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Mediaone Globle Entn - Quarterly Results
    17th Feb 2024, 13:07 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.