Nifty

:

14504.80

Sensex

:

48544.06

194.00 (1.36%)
660.68 (1.38%)

Login

Nifty
Sensex

:
:

14504.80
48544.06

194.00 (1.36%)
660.68 (1.38%)

Mysore Petro Chemicals Ltd.

Chemicals

Rating :

52/99

BSE: 506734 | NSE: MYSORPETRO

Watchlist

NSE BSE

69.10

12-Apr-2021

Open
High
Low
Previous Close

71.00
73.30
69.00
75.00

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

13
0.50
90.50
35.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

45.49
4.95
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

43.21
2.89%
0.27

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-16.37
-11.03
27.72

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-6.46

PAT CAGR (%)

10 Years
5 Years
3 Years

-
16.16
-64.33

P:E (Median)

8 Years
5 Years
3 Years

-
1.83
2.07

P:BV (Average)

8 Years
5 Years
3 Years

0.12
0.22
0.26

EV:EBITDA (Average)

8 Years
5 Years
3 Years

3.33
6.00
7.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 8.39 5.03 66.80% 0.62 1.64 -62.20% 0.18 1.15 -84.35% 5.15 28.01 -81.61%
Expenses 8.94 5.72 56.29% 1.10 2.24 -50.89% 0.79 2.05 -61.46% 5.72 29.38 -80.53%
EBITDA -0.55 -0.69 - -0.48 -0.60 - -0.61 -0.90 - -0.57 -1.36 -
EBIDTM -6.51% -13.63% -78.03% -36.31% -342.46% -78.59% -11.10% -4.86%
Other Income 1.98 1.44 37.50% 2.65 3.06 -13.40% 2.59 1.49 73.83% 2.05 2.15 -4.65%
Interest 0.09 0.01 800.00% 0.09 0.01 800.00% 0.09 0.01 800.00% 0.03 0.03 0.00%
Depreciation 0.15 0.16 -6.25% 0.15 0.16 -6.25% 0.15 0.16 -6.25% 0.16 0.16 0.00%
PBT 1.20 0.59 103.39% -5.02 2.29 - 1.74 0.42 314.29% 1.29 0.60 115.00%
Tax 0.16 0.08 100.00% 0.54 0.20 170.00% 0.48 0.03 1,500.00% 0.22 0.13 69.23%
PAT 1.04 0.51 103.92% -5.56 2.09 - 1.26 0.39 223.08% 1.07 0.47 127.66%
PATM 12.36% 10.06% -897.58% 127.01% 702.23% 34.12% 20.75% 1.67%
EPS 1.57 0.77 103.90% -8.42 3.16 - 1.90 0.59 222.03% 1.62 0.71 128.17%

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 8.39 5.03 66.80% 0.62 1.64 -62.20% 0.18 1.15 -84.35% 5.15 28.01 -81.61%
Expenses 8.94 5.72 56.29% 1.10 2.24 -50.89% 0.79 2.05 -61.46% 5.72 29.38 -80.53%
EBITDA -0.55 -0.69 - -0.48 -0.60 - -0.61 -0.90 - -0.57 -1.36 -
EBIDTM -6.51% -13.63% -78.03% -36.31% -342.46% -78.59% -11.08% -4.86%
Other Income 1.98 1.44 37.50% 1.83 1.43 27.97% 2.59 1.49 73.83% 2.05 2.15 -4.65%
Interest 0.09 0.01 800.00% 0.09 0.01 800.00% 0.09 0.01 800.00% 0.03 0.03 0.00%
Depreciation 0.15 0.16 -6.25% 0.15 0.16 -6.25% 0.15 0.16 -6.25% 0.16 0.16 0.00%
PBT 1.20 0.59 103.39% -5.84 0.66 - 1.74 0.42 314.29% 1.29 0.60 115.00%
Tax 0.16 0.08 100.00% 0.54 0.20 170.00% 0.48 0.03 1,500.00% 0.22 0.13 69.23%
PAT 1.04 0.51 103.92% -6.37 0.46 - 1.26 0.39 223.08% 1.07 0.47 127.66%
PATM 12.36% 10.06% -1,029.40% 27.86% 702.23% 34.12% 20.76% 1.67%
EPS 14.20 1.67 750.30% -5.02 0.87 - 2.36 2.42 -2.48% 2.42 4.34 -44.24%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 14.34 12.98 32.58 6.23 30.30 23.29 32.87 39.93 132.74 73.42 77.60 Net Sales Growth -59.98% -60.16% 422.95% -79.44% 30.10% -29.15% -17.68% -69.92% 80.80% -5.39% Cost Of Goods Sold 13.35 12.20 31.91 5.66 5.27 1.21 1.31 6.96 91.32 43.79 49.60 Gross Profit 0.99 0.78 0.66 0.57 25.02 22.08 31.56 32.96 41.43 29.63 28.00 GP Margin 6.88% 6.01% 2.03% 9.15% 82.57% 94.80% 96.01% 82.54% 31.21% 40.36% 36.08% Total Expenditure 16.55 15.53 35.95 9.79 24.59 17.16 17.39 29.57 123.54 69.91 74.15 Power & Fuel Cost - 0.00 0.00 0.00 0.97 0.98 0.87 1.21 6.91 4.96 4.42 % Of Sales - 0% 0% 0% 3.20% 4.21% 2.65% 3.03% 5.21% 6.76% 5.70% Employee Cost - 2.13 2.07 2.24 11.12 9.11 9.72 12.53 14.59 13.78 13.11 % Of Sales - 16.41% 6.35% 35.96% 36.70% 39.12% 29.57% 31.38% 10.99% 18.77% 16.89% Manufacturing Exp. - 0.00 0.00 0.00 2.83 1.88 1.52 2.32 3.02 2.59 2.16 % Of Sales - 0% 0% 0% 9.34% 8.07% 4.62% 5.81% 2.28% 3.53% 2.78% General & Admin Exp. - 0.71 0.86 1.48 2.36 1.92 1.56 1.82 1.59 1.53 1.49 % Of Sales - 5.47% 2.64% 23.76% 7.79% 8.24% 4.75% 4.56% 1.20% 2.08% 1.92% Selling & Distn. Exp. - 0.22 0.00 0.03 0.86 0.79 0.74 0.79 3.31 1.87 2.56 % Of Sales - 1.69% 0% 0.48% 2.84% 3.39% 2.25% 1.98% 2.49% 2.55% 3.30% Miscellaneous Exp. - 0.27 1.11 0.38 1.18 1.27 1.67 3.95 2.81 1.40 2.56 % Of Sales - 2.08% 3.41% 6.10% 3.89% 5.45% 5.08% 9.89% 2.12% 1.91% 1.04% EBITDA -2.21 -2.55 -3.37 -3.56 5.71 6.13 15.48 10.36 9.20 3.51 3.45 EBITDA Margin -15.41% -19.65% -10.34% -57.14% 18.84% 26.32% 47.09% 25.95% 6.93% 4.78% 4.45% Other Income 9.27 7.84 8.76 10.34 1.36 1.00 0.95 0.06 0.24 0.74 0.26 Interest 0.30 0.06 0.04 0.07 1.20 0.77 1.35 2.46 3.20 2.74 2.79 Depreciation 0.61 0.63 0.68 0.78 2.93 2.77 2.74 3.53 3.18 4.43 4.72 PBT -0.79 4.59 4.67 5.93 2.93 3.60 12.33 4.43 3.06 -2.92 -3.81 Tax 1.40 0.54 0.74 16.97 0.87 1.67 5.12 1.05 1.02 1.34 0.00 Tax Rate -177.22% 11.76% 15.85% 24.06% 29.69% 46.39% 41.52% 23.70% 33.33% -45.89% 0.00% PAT -2.19 4.06 3.93 53.55 2.06 1.92 7.22 3.37 2.04 -4.26 -3.81 PAT before Minority Interest -2.19 4.06 3.93 53.55 2.06 1.92 7.22 3.37 2.04 -4.26 -3.81 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 -15.27% 31.28% 12.06% 859.55% 6.80% 8.24% 21.97% 8.44% 1.54% -5.80% -4.91% PAT Growth -163.29% 3.31% -92.66% 2,499.51% 7.29% -73.41% 114.24% 65.20% - - EPS -3.32 6.15 5.95 81.14 3.12 2.91 10.94 5.11 3.09 -6.45 -5.77

Description TTM Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 14.34 12.98 32.58 6.23 30.30 Net Sales Growth -59.98% -60.16% 422.95% -79.44% Cost Of Goods Sold 13.35 12.20 31.91 5.66 5.27 Gross Profit 0.99 0.78 0.66 0.57 25.02 GP Margin 6.88% 6.01% 2.03% 9.15% 82.57% Total Expenditure 16.55 15.53 35.95 9.79 24.59 Power & Fuel Cost - 0.00 0.00 0.00 0.97 % Of Sales - 0% 0% 0% 3.20% Employee Cost - 2.13 2.07 2.24 11.12 % Of Sales - 16.41% 6.35% 35.96% 36.70% Manufacturing Exp. - 0.00 0.00 0.00 2.83 % Of Sales - 0% 0% 0% 9.34% General & Admin Exp. - 0.71 0.86 1.48 2.36 % Of Sales - 5.47% 2.64% 23.76% 7.79% Selling & Distn. Exp. - 0.22 0.00 0.03 0.86 % Of Sales - 1.69% 0% 0.48% 2.84% Miscellaneous Exp. - 0.27 1.11 0.38 1.18 % Of Sales - 2.08% 3.41% 6.10% 3.89% EBITDA -2.21 -2.55 -3.37 -3.56 5.71 EBITDA Margin -15.41% -19.65% -10.34% -57.14% 18.84% Other Income 8.45 6.21 8.76 10.34 1.36 Interest 0.30 0.06 0.04 0.07 1.20 Depreciation 0.61 0.63 0.68 0.78 2.93 PBT -1.61 2.96 4.67 5.93 2.93 Tax 1.40 0.54 0.74 16.97 0.87 Tax Rate -86.96% 18.24% 15.85% 24.06% 29.69% PAT -3.00 2.43 3.93 53.55 2.06 PAT before Minority Interest -3.00 2.43 3.93 53.55 2.06 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin -20.92% 18.72% 12.06% 859.55% 6.80% PAT Growth -263.93% -38.17% -92.66% 2,499.51% EPS -4.55 3.68 5.95 81.14 3.12

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 90.23 87.74 85.35 32.42 30.40 29.27 29.40 27.80 26.76 32.23 Share Capital 6.59 6.59 6.59 6.59 6.59 6.59 6.59 6.59 6.59 6.59 Total Reserves 83.64 81.15 78.76 25.83 23.81 22.68 22.81 21.22 20.17 25.64 Non-Current Liabilities 2.20 1.15 1.30 8.30 15.58 15.42 24.05 17.74 17.07 21.35 Secured Loans 0.00 0.00 0.00 0.33 0.07 0.09 0.00 0.00 0.00 0.21 Unsecured Loans 0.00 0.00 0.00 5.43 6.32 6.18 14.40 13.14 12.81 18.37 Long Term Provisions 0.09 0.07 0.10 0.74 0.64 0.60 1.60 3.16 2.91 2.77 Current Liabilities 3.90 4.82 3.68 8.36 4.28 6.46 7.48 31.97 22.97 18.27 Trade Payables 2.16 3.04 1.35 2.16 2.64 2.27 2.07 10.26 7.63 4.79 Other Current Liabilities 0.50 0.48 1.08 5.75 0.64 1.78 4.27 13.81 8.73 9.26 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.90 6.60 4.22 Short Term Provisions 1.24 1.30 1.24 0.44 1.00 2.41 1.15 0.00 0.00 0.00 Total Liabilities 96.33 93.71 90.33 49.08 50.26 51.15 60.93 77.51 66.80 71.85 Net Block 2.40 2.80 5.11 18.55 32.40 20.79 28.50 31.88 28.82 33.89 Gross Block 5.51 5.51 25.06 115.63 126.87 112.51 138.24 137.98 131.73 131.84 Accumulated Depreciation 3.11 2.70 19.96 97.08 94.25 91.50 109.52 105.94 102.76 97.81 Non Current Assets 75.54 72.78 72.89 43.71 42.40 43.31 49.57 50.63 45.92 48.80 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.28 0.50 0.00 Non Current Investment 52.27 44.94 29.19 24.09 8.65 8.65 8.69 8.49 8.49 8.53 Long Term Loans & Adv. 20.87 25.03 1.09 1.08 1.36 13.86 12.38 9.98 8.11 6.38 Other Non Current Assets 0.00 0.00 37.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 20.79 20.93 17.44 5.36 7.86 7.85 11.36 26.89 20.88 23.05 Current Investments 0.00 0.00 2.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 2.12 2.46 2.17 2.74 10.07 11.39 11.24 Sundry Debtors 0.73 0.39 0.00 1.64 2.70 4.03 6.01 13.21 6.82 8.78 Cash & Bank 2.28 3.71 0.76 0.79 1.23 0.56 0.47 0.86 0.78 0.77 Other Current Assets 17.79 0.02 0.14 0.27 1.47 1.08 2.14 2.75 1.89 2.26 Short Term Loans & Adv. 17.77 16.81 14.50 0.55 1.47 1.08 2.14 2.75 1.89 2.26 Net Current Assets 16.89 16.11 13.76 -2.99 3.58 1.39 3.88 -5.09 -2.09 4.78 Total Assets 96.33 93.71 90.33 49.07 50.26 51.16 60.93 77.52 66.80 71.85

Description Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 166.71 163.48 147.26 76.23 Share Capital 6.59 6.59 6.59 6.59 Total Reserves 160.12 156.89 140.67 69.65 Non-Current Liabilities 2.20 1.15 1.30 8.30 Secured Loans 0.00 0.00 0.00 0.33 Unsecured Loans 0.00 0.00 0.00 5.43 Long Term Provisions 0.09 0.07 0.10 0.74 Current Liabilities 3.90 4.82 3.68 8.36 Trade Payables 2.16 3.04 1.35 2.16 Other Current Liabilities 0.50 0.48 1.08 5.75 Short Term Borrowings 0.00 0.00 0.00 0.00 Short Term Provisions 1.24 1.30 1.24 0.44 Total Liabilities 172.81 169.45 152.24 92.89 Net Block 2.40 2.80 5.11 18.55 Gross Block 5.51 5.51 25.06 115.63 Accumulated Depreciation 3.11 2.70 19.96 97.08 Non Current Assets 152.02 148.52 134.80 87.52 Capital Work in Progress 0.00 0.00 0.00 0.00 Non Current Investment 128.75 120.68 91.10 67.90 Long Term Loans & Adv. 20.87 25.03 1.09 1.08 Other Non Current Assets 0.00 0.00 37.50 0.00 Current Assets 20.79 20.93 17.44 5.36 Current Investments 0.00 0.00 2.04 0.00 Inventories 0.00 0.00 0.00 2.12 Sundry Debtors 0.73 0.39 0.00 1.64 Cash & Bank 2.28 3.71 0.76 0.79 Other Current Assets 17.79 0.02 0.14 0.27 Short Term Loans & Adv. 17.77 16.81 14.50 0.55 Net Current Assets 16.89 16.11 13.76 -2.99 Total Assets 172.81 169.45 152.24 92.88

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity -2.02 -1.56 -24.50 5.25 5.08 11.40 11.43 5.88 6.88 -4.51 PBT 4.59 4.67 70.52 2.93 3.60 12.33 4.43 3.06 -2.92 -3.81 Adjustment -5.22 -6.39 -8.67 3.96 3.02 4.03 6.16 5.67 7.09 6.85 Changes in Working Capital -1.24 0.81 -3.77 -0.40 -0.04 -1.19 1.83 -1.57 2.72 -7.25 Cash after chg. in Working capital -1.87 -0.91 58.08 6.50 6.58 15.17 12.41 7.16 6.89 -4.21 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.15 -0.65 -17.99 -1.25 -1.50 -3.77 -0.98 -1.27 -0.01 -0.30 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 0.00 -64.59 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 2.11 6.29 25.30 -3.08 -1.22 -0.13 -2.52 -5.33 -1.24 -1.33 Net Fixed Assets 0.00 19.55 90.57 11.24 -14.35 25.72 0.02 -6.03 -0.39 12.51 Net Investments -7.33 -13.71 -7.14 -15.44 0.00 0.04 -0.20 0.00 0.04 0.00 Others 9.44 0.45 -58.13 1.12 13.13 -25.89 -2.34 0.70 -0.89 -13.84 Cash from Financing Activity -1.56 -1.87 -0.84 -2.64 -3.18 -11.18 -9.30 -0.47 -5.64 -0.40 Net Cash Inflow / Outflow -1.46 2.86 -0.05 -0.47 0.67 0.09 -0.39 0.08 0.01 -6.24 Opening Cash & Equivalents 3.44 0.58 0.63 1.10 0.56 0.47 0.86 0.78 0.77 7.00 Closing Cash & Equivalent 1.98 3.44 0.58 0.63 1.23 0.56 0.47 0.86 0.78 0.77

Description Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity -2.02 -1.56 -24.50 5.25 PBT 5.39 18.50 88.62 2.93 Adjustment -6.02 -20.22 -26.77 3.96 Changes in Working Capital -1.24 0.81 -3.77 -0.40 Cash after chg. in Working capital -1.87 -0.91 58.08 6.50 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -0.15 -0.65 -17.99 -1.25 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 -64.59 0.00 Cash From Investing Activity 2.11 6.29 25.30 -3.08 Net Fixed Assets 0.00 19.55 90.57 Net Investments -7.33 -13.71 -7.14 Others 9.44 0.45 -58.13 Cash from Financing Activity -1.56 -1.87 -0.84 -2.64 Net Cash Inflow / Outflow -1.46 2.86 -0.05 -0.47 Opening Cash & Equivalents 3.44 0.58 0.63 1.10 Closing Cash & Equivalent 1.98 3.44 0.58 0.63

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 137.05 133.26 129.64 49.24 46.17 44.45 36.22 32.84 29.73 36.21 ROA 4.27% 4.27% 76.83% 4.15% 3.80% 12.87% 4.87% 2.83% -6.15% -5.11% ROE 4.56% 4.54% 90.94% 6.57% 6.45% 27.17% 14.84% 9.92% -19.63% -14.79% ROCE 5.23% 5.43% 113.61% 10.94% 12.03% 37.05% 17.03% 15.32% -0.40% -2.13% Fixed Asset Turnover 2.36 2.13 0.09 0.28 0.22 0.29 0.32 1.11 0.62 0.62 Receivable days 15.67 4.33 0.00 23.61 46.84 49.57 78.39 24.50 35.12 31.01 Inventory Days 0.00 0.00 0.00 24.94 32.28 24.27 52.26 26.25 50.93 44.06 Payable days 62.08 23.02 73.26 35.90 52.06 47.28 90.12 26.40 32.17 21.56 Cash Conversion Cycle -46.40 -18.69 -73.26 12.65 27.05 26.57 40.53 24.35 53.87 53.50 Total Debt/Equity 0.00 0.00 0.00 0.19 0.21 0.22 0.60 0.97 0.99 0.96 Interest Cover 73.69 106.82 1031.98 3.44 5.69 10.13 2.80 1.96 -0.06 -0.36

Description Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 253.21 248.31 223.68 115.79 ROA 1.42% 2.44% 43.69% 2.22% ROE 1.47% 2.53% 47.92% 2.71% ROCE 1.83% 3.03% 61.38% 5.01% Fixed Asset Turnover 2.36 2.13 0.09 0.29 Receivable days 15.67 4.33 0.00 17.86 Inventory Days 0.00 0.00 0.00 23.05 Payable days 62.08 23.02 73.26 32.30 Cash Conversion Cycle -46.40 -18.69 -73.26 8.61 Total Debt/Equity 0.00 0.00 0.00 0.08 Interest Cover 47.89 106.82 1031.98 3.44

Top Investors:

life insurance corporation of india

woodburn infratech pvt. ltd.

nangalia traders pvt. ltd

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