Nifty

:

11513.90

Sensex

:

39052.06

49.90 (0.44%)
453.07 (1.17%)

Login

Nifty
Sensex

:
:

11513.90
39052.06

49.90 (0.44%)
453.07 (1.17%)

Mysore Petro Chemicals Ltd.

Chemicals

Rating :

47/99

BSE: 506734 | NSE: MYSORPETRO

Watchlist

NSE BSE

47.60

17-Oct-2019

Open
High
Low
Previous Close

44.40
47.80
44.40
46.00

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

11
0.25
109.95
43.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

30.28
8.00
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

26.57
4.35%
0.34

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-8.86
-0.18
2.45

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

40.62
-11.45
24.02

P:E (Median)

8 Years
5 Years
3 Years

6.22
9.35
9.54

P:BV (Average)

8 Years
5 Years
3 Years

0.92
1.10
1.04

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.64
7.77
10.28

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 1.15 0.61 88.52% 28.01 1.28 2,088.28% 3.35 1.74 92.53% 0.61 3.21 -81.00%
Expenses 2.05 1.16 76.72% 29.37 2.60 1,029.62% 4.11 2.20 86.82% 1.29 3.73 -65.42%
EBITDA -0.90 -0.56 - -1.36 -1.32 - -0.76 -0.46 - -0.69 -0.52 -
EBIDTM -78.59% -92.07% -4.86% -102.89% -22.62% -26.54% -113.72% -16.18%
Other Income 1.49 1.55 -3.87% 2.15 3.50 -38.57% 1.44 1.77 -18.64% 3.62 3.12 16.03%
Interest 0.01 0.01 0.00% 0.03 0.02 50.00% 0.00 0.03 -100.00% 0.00 0.02 -100.00%
Depreciation 0.16 0.20 -20.00% 0.16 0.15 6.67% 0.16 0.20 -20.00% 0.17 0.20 -15.00%
PBT 0.42 0.79 -46.84% 0.60 2.01 -70.15% 0.52 1.08 -51.85% 2.76 2.39 15.48%
Tax 0.03 0.25 -88.00% 0.13 0.42 -69.05% 0.09 0.51 -82.35% 0.27 0.73 -63.01%
PAT 0.39 0.53 -26.42% 0.47 1.60 -70.62% 0.43 0.57 -24.56% 2.50 1.65 51.52%
PATM 34.12% 88.26% 1.68% 124.77% 12.79% 32.76% 412.56% 51.45%
EPS 0.60 0.81 -25.93% 0.71 2.42 -70.66% 0.65 0.86 -24.42% 3.79 2.51 51.00%

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 1.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 1.78 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA -0.63 0.00 - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM -54.74% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 1.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.42 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.39 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 34.12% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 2.42 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 33.12 32.58 6.23 30.30 23.29 32.87 39.93 132.74 73.42 77.60 82.37 Net Sales Growth 384.21% 422.95% -79.44% 30.10% -29.15% -17.68% -69.92% 80.80% -5.39% -5.79% Cost Of Goods Sold 32.35 31.91 5.66 5.27 1.21 1.31 6.96 91.32 43.79 49.60 53.74 Gross Profit 0.77 0.66 0.57 25.02 22.08 31.56 32.96 41.43 29.63 28.00 28.63 GP Margin 2.31% 2.03% 9.15% 82.57% 94.80% 96.01% 82.54% 31.21% 40.36% 36.08% 34.76% Total Expenditure 36.82 35.95 9.79 24.59 17.16 17.39 29.57 123.54 69.91 74.15 75.88 Power & Fuel Cost - 0.00 0.00 0.97 0.98 0.87 1.21 6.91 4.96 4.42 4.16 % Of Sales - 0% 0% 3.20% 4.21% 2.65% 3.03% 5.21% 6.76% 5.70% 5.05% Employee Cost - 2.07 2.24 11.12 9.11 9.72 12.53 14.59 13.78 13.11 10.56 % Of Sales - 6.35% 35.96% 36.70% 39.12% 29.57% 31.38% 10.99% 18.77% 16.89% 12.82% Manufacturing Exp. - 0.00 0.00 2.83 1.88 1.52 2.32 3.02 2.59 2.16 1.54 % Of Sales - 0% 0% 9.34% 8.07% 4.62% 5.81% 2.28% 3.53% 2.78% 1.87% General & Admin Exp. - 0.76 1.57 2.36 1.92 1.56 1.82 1.59 1.53 1.49 1.66 % Of Sales - 2.33% 25.20% 7.79% 8.24% 4.75% 4.56% 1.20% 2.08% 1.92% 2.02% Selling & Distn. Exp. - 0.00 0.03 0.86 0.79 0.74 0.79 3.31 1.87 2.56 3.09 % Of Sales - 0% 0.48% 2.84% 3.39% 2.25% 1.98% 2.49% 2.55% 3.30% 3.75% Miscellaneous Exp. - 1.20 0.29 1.18 1.27 1.67 3.95 2.81 1.40 0.81 3.09 % Of Sales - 3.68% 4.65% 3.89% 5.45% 5.08% 9.89% 2.12% 1.91% 1.04% 1.37% EBITDA -3.71 -3.37 -3.56 5.71 6.13 15.48 10.36 9.20 3.51 3.45 6.49 EBITDA Margin -11.20% -10.34% -57.14% 18.84% 26.32% 47.09% 25.95% 6.93% 4.78% 4.45% 7.88% Other Income 8.70 8.76 10.34 1.36 1.00 0.95 0.06 0.24 0.74 0.26 0.63 Interest 0.04 0.04 0.07 1.20 0.77 1.35 2.46 3.20 2.74 2.79 2.30 Depreciation 0.65 0.68 0.78 2.93 2.77 2.74 3.53 3.18 4.43 4.72 4.67 PBT 4.30 4.67 5.93 2.93 3.60 12.33 4.43 3.06 -2.92 -3.81 0.15 Tax 0.52 0.74 16.97 0.87 1.67 5.12 1.05 1.02 1.34 0.00 0.02 Tax Rate 12.09% 15.85% 24.06% 29.69% 46.39% 41.52% 23.70% 33.33% -45.89% 0.00% 13.33% PAT 3.79 3.93 53.55 2.06 1.92 7.22 3.37 2.04 -4.26 -3.81 0.13 PAT before Minority Interest 3.79 3.93 53.55 2.06 1.92 7.22 3.37 2.04 -4.26 -3.81 0.13 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 11.44% 12.06% 859.55% 6.80% 8.24% 21.97% 8.44% 1.54% -5.80% -4.91% 0.16% PAT Growth -12.87% -92.66% 2,499.51% 7.29% -73.41% 114.24% 65.20% - - - Unadjusted EPS 5.75 5.97 81.34 3.13 2.92 10.96 5.12 3.10 -6.47 -5.78 0.19

Description TTM Mar 19 Mar 18 Mar 17
Net Sales - 32.58 6.23 30.30 Net Sales Growth - 422.95% -79.44% Cost Of Goods Sold - 31.91 5.66 5.27 Gross Profit - 0.66 0.57 25.02 GP Margin - 2.03% 9.15% 82.57% Total Expenditure - 35.95 9.79 24.59 Power & Fuel Cost - 0.00 0.00 0.97 % Of Sales - 0% 0% 3.20% Employee Cost - 2.07 2.24 11.12 % Of Sales - 6.35% 35.96% 36.70% Manufacturing Exp. - 0.00 0.00 2.83 % Of Sales - 0% 0% 9.34% General & Admin Exp. - 0.76 1.57 2.36 % Of Sales - 2.33% 25.20% 7.79% Selling & Distn. Exp. - 0.00 0.03 0.86 % Of Sales - 0% 0.48% 2.84% Miscellaneous Exp. - 1.20 0.29 1.18 % Of Sales - 3.68% 4.65% 3.89% EBITDA - -3.37 -3.56 5.71 EBITDA Margin - -10.34% -57.14% 18.84% Other Income - 8.76 10.34 1.36 Interest - 0.04 0.07 1.20 Depreciation - 0.68 0.78 2.93 PBT - 4.67 5.93 2.93 Tax - 0.74 16.97 0.87 Tax Rate - 15.85% 24.06% 29.69% PAT - 3.93 53.55 2.06 PAT before Minority Interest - 3.93 53.55 2.06 Minority Interest - 0.00 0.00 0.00 PAT Margin - 12.06% 859.55% 6.80% PAT Growth - -92.66% 2,499.51% Unadjusted EPS - 26.98 108.83 22.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 87.74 85.35 32.42 30.40 29.27 29.40 27.80 26.76 32.23 40.65 Share Capital 6.59 6.59 6.59 6.59 6.59 6.59 6.59 6.59 6.59 6.59 Total Reserves 81.15 78.76 25.83 23.81 22.68 22.81 21.22 20.17 25.64 34.06 Non-Current Liabilities 1.15 1.30 8.30 15.58 15.42 24.05 17.74 17.07 21.35 21.06 Secured Loans 0.00 0.00 0.33 0.07 0.09 0.00 0.00 0.00 0.21 5.78 Unsecured Loans 0.00 0.00 5.43 6.32 6.18 14.40 13.14 12.81 18.37 15.28 Long Term Provisions 0.07 0.10 0.74 0.64 0.60 1.60 3.16 2.91 2.77 0.00 Current Liabilities 4.82 3.68 8.36 4.28 6.46 7.48 31.97 22.97 18.27 15.30 Trade Payables 3.03 1.35 2.16 2.64 2.27 2.07 10.26 7.63 4.79 4.39 Other Current Liabilities 0.48 1.08 5.75 0.64 1.78 4.27 13.81 8.73 9.26 8.78 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 7.90 6.60 4.22 0.00 Short Term Provisions 1.30 1.24 0.44 1.00 2.41 1.15 0.00 0.00 0.00 2.13 Total Liabilities 93.71 90.33 49.08 50.26 51.15 60.93 77.51 66.80 71.85 77.01 Net Block 2.80 5.11 18.55 32.40 20.79 28.50 31.88 28.82 33.89 41.98 Gross Block 5.51 25.06 115.63 126.87 112.51 138.24 137.98 131.73 131.84 142.79 Accumulated Depreciation 2.70 19.96 97.08 94.25 91.50 109.52 105.94 102.76 97.81 99.65 Non Current Assets 72.78 72.53 43.71 42.40 43.31 49.57 50.63 45.92 48.80 52.06 Capital Work in Progress 0.00 0.00 0.00 0.00 0.01 0.00 0.28 0.50 0.00 1.56 Non Current Investment 44.94 29.19 24.09 8.65 8.65 8.69 8.49 8.49 8.53 8.53 Long Term Loans & Adv. 1.34 0.73 1.08 1.36 13.86 12.38 9.98 8.11 6.38 0.00 Other Non Current Assets 23.69 37.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 20.93 17.80 5.36 7.86 7.85 11.36 26.89 20.88 23.05 24.96 Current Investments 0.00 2.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 2.12 2.46 2.17 2.74 10.07 11.39 11.24 9.43 Sundry Debtors 0.39 0.00 1.64 2.70 4.03 6.01 13.21 6.82 8.78 5.76 Cash & Bank 3.71 0.76 0.79 1.23 0.56 0.47 0.86 0.78 0.77 7.00 Other Current Assets 16.84 13.64 0.27 0.00 1.08 2.14 2.75 1.89 2.26 2.76 Short Term Loans & Adv. 16.36 1.35 0.55 1.47 1.08 2.14 2.75 1.89 2.26 2.76 Net Current Assets 16.11 14.12 -2.99 3.58 1.39 3.88 -5.09 -2.09 4.78 9.65 Total Assets 93.71 90.33 49.07 50.26 51.16 60.93 77.52 66.80 71.85 77.02

Description Mar 19 Mar 18 Mar 17
Shareholder's Funds 163.48 147.26 76.23 Share Capital 6.59 6.59 6.59 Total Reserves 156.89 140.67 69.65 Non-Current Liabilities 1.15 1.30 8.30 Secured Loans 0.00 0.00 0.33 Unsecured Loans 0.00 0.00 5.43 Long Term Provisions 0.07 0.10 0.74 Current Liabilities 4.82 3.68 8.36 Trade Payables 3.03 1.35 2.16 Other Current Liabilities 0.48 1.08 5.75 Short Term Borrowings 0.00 0.00 0.00 Short Term Provisions 1.30 1.24 0.44 Total Liabilities 169.45 152.24 92.89 Net Block 2.80 5.11 18.55 Gross Block 5.51 25.06 115.63 Accumulated Depreciation 2.70 19.96 97.08 Non Current Assets 148.52 134.44 87.52 Capital Work in Progress 0.00 0.00 0.00 Non Current Investment 120.68 91.10 67.90 Long Term Loans & Adv. 1.34 0.73 1.08 Other Non Current Assets 23.69 37.50 0.00 Current Assets 20.93 17.80 5.36 Current Investments 0.00 2.04 0.00 Inventories 0.00 0.00 2.12 Sundry Debtors 0.39 0.00 1.64 Cash & Bank 3.71 0.76 0.79 Other Current Assets 16.83 13.64 0.27 Short Term Loans & Adv. 13.86 1.35 0.55 Net Current Assets 16.11 14.12 -2.99 Total Assets 169.45 152.24 92.88

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity -1.56 -24.52 5.25 5.08 11.40 11.43 5.88 6.88 -4.51 4.16 PBT 4.67 70.52 2.93 3.60 12.33 4.43 3.06 -2.92 -3.81 0.15 Adjustment -6.39 -8.67 3.96 3.02 4.03 6.16 5.67 7.09 6.85 6.59 Changes in Working Capital 0.81 -3.79 -0.40 -0.04 -1.19 1.83 -1.57 2.72 -7.25 -2.54 Cash after chg. in Working capital -0.91 58.06 6.50 6.58 15.17 12.41 7.16 6.89 -4.21 4.20 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.65 -17.99 -1.25 -1.50 -3.77 -0.98 -1.27 -0.01 -0.30 -0.03 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 -64.59 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 6.29 25.31 -3.08 -1.22 -0.13 -2.52 -5.33 -1.24 -1.33 -1.74 Net Fixed Assets 19.55 90.57 11.24 -14.35 25.72 0.02 -6.03 -0.39 12.51 -1.95 Net Investments -13.71 -7.14 -15.44 0.00 0.04 -0.20 0.00 0.04 0.00 -0.01 Others 0.45 -58.12 1.12 13.13 -25.89 -2.34 0.70 -0.89 -13.84 0.22 Cash from Financing Activity -1.87 -0.84 -2.64 -3.18 -11.18 -9.30 -0.47 -5.64 -0.40 2.17 Net Cash Inflow / Outflow 2.86 -0.05 -0.47 0.67 0.09 -0.39 0.08 0.01 -6.24 4.59 Opening Cash & Equivalents 0.58 0.63 1.10 0.56 0.47 0.86 0.78 0.77 7.00 1.07 Closing Cash & Equivalent 3.44 0.58 0.63 1.23 0.56 0.47 0.86 0.78 0.77 5.66

Description Mar 19 Mar 18 Mar 17
Cash From Operating Activity -1.56 -24.52 5.25 PBT 18.50 70.52 2.93 Adjustment -20.22 -8.67 3.96 Changes in Working Capital 0.81 -3.79 -0.40 Cash after chg. in Working capital -0.91 58.06 6.50 Interest Paid 0.00 0.00 0.00 Tax Paid -0.65 -17.99 -1.25 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 -64.59 0.00 Cash From Investing Activity 6.29 25.31 -3.08 Net Fixed Assets 19.55 90.57 Net Investments -13.71 -7.14 Others 0.45 -58.12 Cash from Financing Activity -1.87 -0.84 -2.64 Net Cash Inflow / Outflow 2.86 -0.05 -0.47 Opening Cash & Equivalents 0.58 0.63 1.10 Closing Cash & Equivalent 3.44 0.58 0.63

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 133.26 129.64 49.24 46.17 44.45 36.22 32.84 29.73 36.21 41.99 ROA 4.27% 76.83% 4.15% 3.80% 12.87% 4.87% 2.83% -6.15% -5.11% 0.16% ROE 4.54% 90.94% 6.57% 6.45% 27.17% 14.84% 9.92% -19.63% -14.79% 0.45% ROCE 5.43% 113.61% 10.94% 12.03% 37.05% 17.03% 15.32% -0.40% -2.13% 5.26% Fixed Asset Turnover 2.13 0.09 0.28 0.22 0.29 0.32 1.11 0.62 0.62 0.63 Receivable days 4.33 0.00 23.61 46.84 49.57 78.39 24.50 35.12 31.01 23.23 Inventory Days 0.00 0.00 24.94 32.28 24.27 52.26 26.25 50.93 44.06 37.44 Payable days 23.06 70.19 35.90 52.06 47.28 90.12 26.40 32.17 21.56 24.54 Cash Conversion Cycle -18.73 -70.19 12.65 27.05 26.57 40.53 24.35 53.87 53.50 36.13 Total Debt/Equity 0.00 0.00 0.19 0.21 0.22 0.60 0.97 0.99 0.96 0.76 Interest Cover 106.82 1031.98 3.44 5.69 10.13 2.80 1.96 -0.06 -0.36 1.06

Description Mar 19 Mar 18 Mar 17
Book Value (Rs.) 248.31 223.68 115.79 ROA 2.44% 43.69% 2.22% ROE 2.53% 47.92% 2.71% ROCE 3.03% 61.38% 5.01% Fixed Asset Turnover 2.13 0.09 0.29 Receivable days 4.33 0.00 17.86 Inventory Days 0.00 0.00 23.05 Payable days 23.06 70.19 32.30 Cash Conversion Cycle -18.73 -70.19 8.61 Total Debt/Equity 0.00 0.00 0.08 Interest Cover 106.82 1031.98 3.44

Top Investors:

life insurance corporationof india

woodburn infratech pvt. ltd

nangalia traders pvt. ltd

Annual Reports:

News Update:

Mysore Petro Chem - Quarterly Results
12th Aug 2019, 12:21 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