Nifty

:

11504.95

Sensex

:

38845.82

-11.15 (-0.10%)
-134.03 (-0.34%)

Login

Nifty
Sensex

:
:

11504.95
38845.82

-11.15 (-0.10%)
-134.03 (-0.34%)

Mysore Petro Chemicals Ltd.

Chemicals

Rating :

61/99

BSE: 506734 | NSE: MYSORPETRO

Watchlist

NSE BSE

52.90

18-Sep-2020

Open
High
Low
Previous Close

52.75
53.00
51.20
51.10

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

22
0.56
62.00
24.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

34.83
7.23
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

31.12
3.78%
0.21

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

-
0.82
1.80

P:BV (Average)

8 Years
5 Years
3 Years

0.10
0.18
0.26

EV:EBITDA (Average)

8 Years
5 Years
3 Years

2.68
4.80
7.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 0.18 1.15 -84.35% 5.15 28.01 -81.61% 5.03 3.35 50.15% 1.64 0.61 168.85%
Expenses 0.79 2.05 -61.46% 5.72 29.37 -80.52% 5.72 4.11 39.17% 2.24 1.29 73.64%
EBITDA -0.61 -0.90 - -0.57 -1.36 - -0.69 -0.76 - -0.60 -0.69 -
EBIDTM -342.46% -78.59% -11.10% -4.86% -13.63% -22.62% -36.31% -113.88%
Other Income 2.59 1.49 73.83% 2.05 2.15 -4.65% 1.44 1.44 0.00% 3.06 3.62 -15.47%
Interest 0.09 0.01 800.00% 0.03 0.03 0.00% 0.01 0.00 0 0.01 0.00 0
Depreciation 0.15 0.16 -6.25% 0.16 0.16 0.00% 0.16 0.16 0.00% 0.16 0.17 -5.88%
PBT 1.74 0.42 314.29% 1.29 0.60 115.00% 0.59 0.52 13.46% 2.29 2.76 -17.03%
Tax 0.48 0.03 1,500.00% 0.22 0.13 69.23% 0.08 0.09 -11.11% 0.20 0.26 -23.08%
PAT 1.26 0.39 223.08% 1.07 0.47 127.66% 0.51 0.43 18.60% 2.09 2.50 -16.40%
PATM 702.23% 34.12% 20.75% 1.68% 10.06% 12.79% 127.01% 412.56%
EPS 1.90 0.59 222.03% 1.62 0.71 128.17% 0.77 0.65 18.46% 3.16 3.78 -16.40%

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 0.18 1.15 -84.35% 5.15 28.01 -81.61% 5.03 3.35 50.15% 1.64 0.61 168.85%
Expenses 0.79 1.78 -55.62% 5.72 29.37 -80.52% 5.72 4.12 38.83% 2.24 1.30 72.31%
EBITDA -0.61 -0.63 - -0.57 -1.36 - -0.69 -0.76 - -0.60 -0.69 -
EBIDTM -342.46% -54.74% -11.08% -4.86% -13.63% -22.68% -36.31% -114.21%
Other Income 2.59 1.22 112.30% 2.05 2.15 -4.65% 1.44 1.44 0.00% 1.43 1.99 -28.14%
Interest 0.09 0.01 800.00% 0.03 0.03 0.00% 0.01 0.00 0 0.01 0.00 0
Depreciation 0.15 0.16 -6.25% 0.16 0.16 0.00% 0.16 0.16 0.00% 0.16 0.17 -5.88%
PBT 1.74 0.42 314.29% 1.29 0.60 115.00% 0.59 0.52 13.46% 0.66 1.13 -41.59%
Tax 0.48 0.03 1,500.00% 0.22 0.13 69.23% 0.08 0.09 -11.11% 0.20 0.26 -23.08%
PAT 1.26 0.39 223.08% 1.07 0.47 127.66% 0.51 0.43 18.60% 0.46 0.86 -46.51%
PATM 702.23% 34.12% 20.76% 1.68% 10.06% 12.79% 27.86% 142.81%
EPS 1.90 0.59 222.03% 1.62 0.71 128.17% 0.77 0.65 18.46% 0.69 1.31 -47.33%

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 12.00 32.58 6.23 30.30 23.29 32.87 39.93 132.74 73.42 77.60 82.37 Net Sales Growth -63.77% 422.95% -79.44% 30.10% -29.15% -17.68% -69.92% 80.80% -5.39% -5.79% Cost Of Goods Sold 11.31 31.91 5.66 5.27 1.21 1.31 6.96 91.32 43.79 49.60 53.74 Gross Profit 0.69 0.66 0.57 25.02 22.08 31.56 32.96 41.43 29.63 28.00 28.63 GP Margin 5.74% 2.03% 9.15% 82.57% 94.80% 96.01% 82.54% 31.21% 40.36% 36.08% 34.76% Total Expenditure 14.47 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 1.48 2.36 1.92 1.56 1.82 1.59 1.53 1.49 1.66 % Of Sales - 2.33% 23.76% 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 0.38 1.18 1.27 1.67 3.95 2.81 1.40 0.81 3.09 % Of Sales - 3.68% 6.10% 3.89% 5.45% 5.08% 9.89% 2.12% 1.91% 1.04% 1.37% EBITDA -2.47 -3.37 -3.56 5.71 6.13 15.48 10.36 9.20 3.51 3.45 6.49 EBITDA Margin -20.58% -10.34% -57.14% 18.84% 26.32% 47.09% 25.95% 6.93% 4.78% 4.45% 7.88% Other Income 9.14 8.76 10.34 1.36 1.00 0.95 0.06 0.24 0.74 0.26 0.63 Interest 0.14 0.04 0.07 1.20 0.77 1.35 2.46 3.20 2.74 2.79 2.30 Depreciation 0.63 0.68 0.78 2.93 2.77 2.74 3.53 3.18 4.43 4.72 4.67 PBT 5.91 4.67 5.93 2.93 3.60 12.33 4.43 3.06 -2.92 -3.81 0.15 Tax 0.98 0.74 16.97 0.87 1.67 5.12 1.05 1.02 1.34 0.00 0.02 Tax Rate 16.58% 15.85% 24.06% 29.69% 46.39% 41.52% 23.70% 33.33% -45.89% 0.00% 13.33% PAT 4.93 3.93 53.55 2.06 1.92 7.22 3.37 2.04 -4.26 -3.81 0.13 PAT before Minority Interest 4.93 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 41.08% 12.06% 859.55% 6.80% 8.24% 21.97% 8.44% 1.54% -5.80% -4.91% 0.16% PAT Growth 30.08% -92.66% 2,499.51% 7.29% -73.41% 114.24% 65.20% - - - EPS 7.47 5.95 81.14 3.12 2.91 10.94 5.11 3.09 -6.45 -5.77 0.20

Description TTM Mar 19 Mar 18 Mar 17
Net Sales 12.00 32.58 6.23 30.30 Net Sales Growth -63.77% 422.95% -79.44% Cost Of Goods Sold 11.31 31.91 5.66 5.27 Gross Profit 0.69 0.66 0.57 25.02 GP Margin 5.75% 2.03% 9.15% 82.57% Total Expenditure 14.47 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 1.48 2.36 % Of Sales - 2.33% 23.76% 7.79% Selling & Distn. Exp. - 0.00 0.03 0.86 % Of Sales - 0% 0.48% 2.84% Miscellaneous Exp. - 1.20 0.38 1.18 % Of Sales - 3.68% 6.10% 3.89% EBITDA -2.47 -3.37 -3.56 5.71 EBITDA Margin -20.58% -10.34% -57.14% 18.84% Other Income 7.51 8.76 10.34 1.36 Interest 0.14 0.04 0.07 1.20 Depreciation 0.63 0.68 0.78 2.93 PBT 4.28 4.67 5.93 2.93 Tax 0.98 0.74 16.97 0.87 Tax Rate 22.90% 15.85% 24.06% 29.69% PAT 3.30 3.93 53.55 2.06 PAT before Minority Interest 3.30 3.93 53.55 2.06 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 27.50% 12.06% 859.55% 6.80% PAT Growth 53.49% -92.66% 2,499.51% EPS 5.00 5.95 81.14 3.12

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 72.89 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 1.09 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 17.44 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 0.14 0.27 0.00 1.08 2.14 2.75 1.89 2.26 2.76 Short Term Loans & Adv. 16.36 14.50 0.55 1.47 1.08 2.14 2.75 1.89 2.26 2.76 Net Current Assets 16.11 13.76 -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 148.52 134.80 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 1.09 1.08 Other Non Current Assets 23.69 37.50 0.00 Current Assets 20.93 17.44 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 0.14 0.27 Short Term Loans & Adv. 13.86 14.50 0.55 Net Current Assets 16.11 13.76 -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 -24.50 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 -3.77 -0.40 -0.04 -1.19 1.83 -1.57 2.72 -7.25 -2.54 Cash after chg. in Working capital -0.91 58.08 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 25.30 -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 -58.13 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 -24.50 5.25 PBT 18.50 88.62 2.93 Adjustment -20.22 -26.77 3.96 Changes in Working Capital 0.81 -3.77 -0.40 Cash after chg. in Working capital -0.91 58.08 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 25.30 -3.08 Net Fixed Assets 19.55 90.57 Net Investments -13.71 -7.14 Others 0.45 -58.13 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 73.26 35.90 52.06 47.28 90.12 26.40 32.17 21.56 24.54 Cash Conversion Cycle -18.73 -73.26 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 73.26 32.30 Cash Conversion Cycle -18.73 -73.26 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.

investor education and protection fund authority ministry of corporate affairs

nangalia traders pvt. ltd

Annual Reports:

News Update:

Mysore Petro Chem - Quarterly Results
31st Aug 2020, 18:35 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