Nifty

:

22683.70

Sensex

:

74733.15

78.85 (0.35%)
250.37 (0.34%)

Login

Nifty
Sensex

:
:

22683.70
74733.15

78.85 (0.35%)
250.37 (0.34%)

Phantom Digital Effects Ltd.

TV Broadcasting & Software Production

Rating :

66/99

BSE: Not Listed | NSE: PHANTOMFX

Watchlist

NSE BSE

498.55

30-Apr-2024

Open
High
Low
Previous Close

501.00
505.00
495.00
486.50

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

48000
239.86
593.45
226.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

676.99
41.80
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

680.22
N/A
4.90

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
104.59

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
132.93

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
487.23

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

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 26.06 12.92 101.70% 0.00 0.00 0 23.66 12.19 94.09% 18.93 0.00 0
Expenses 14.12 7.20 96.11% 0.00 0.00 0 14.62 6.68 118.86% 12.70 0.00 0
EBITDA 11.94 5.71 109.11% 0.00 0.00 0 9.04 5.51 64.07% 6.23 0.00 0
EBIDTM 45.82% 44.24% 0.00% 0.00% 38.21% 45.19% 32.92% 0.00%
Other Income 0.11 0.24 -54.17% 0.00 0.00 0 0.09 0.16 -43.75% 0.19 0.00 0
Interest 0.47 0.31 51.61% 0.00 0.00 0 0.22 0.02 1,000.00% 0.14 0.00 0
Depreciation 0.97 0.26 273.08% 0.00 0.00 0 0.83 0.07 1,085.71% 0.66 0.00 0
PBT 10.61 5.38 97.21% 0.00 0.00 0 8.08 5.59 44.54% 5.62 0.00 0
Tax 2.82 1.38 104.35% 0.00 0.00 0 2.02 1.47 37.41% 1.46 0.00 0
PAT 7.80 4.00 95.00% 0.00 0.00 0 6.06 4.11 47.45% 4.16 0.00 0
PATM 29.91% 30.95% 0.00% 0.00% 25.61% 33.74% 21.99% 0.00%
EPS 5.73 2.94 94.90% 0.00 0.00 0 4.45 3.02 47.35% 3.06 0.00 0

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

Right to Left

Description TTM Mar 23 Mar 22 Mar 21
Net Sales - 57.89 22.33 6.76 Net Sales Growth - 159.25% 230.33% Cost Of Goods Sold - -1.94 -1.20 -2.72 Gross Profit - 59.84 23.53 9.48 GP Margin - 103.37% 105.37% 140.24% Total Expenditure - 35.26 14.87 6.43 Power & Fuel Cost - 1.01 0.57 0.38 % Of Sales - 1.74% 2.55% 5.62% Employee Cost - 25.20 11.49 6.82 % Of Sales - 43.53% 51.46% 100.89% Manufacturing Exp. - 1.72 1.02 0.64 % Of Sales - 2.97% 4.57% 9.47% General & Admin Exp. - 7.31 2.35 1.08 % Of Sales - 12.63% 10.52% 15.98% Selling & Distn. Exp. - 1.88 0.60 0.21 % Of Sales - 3.25% 2.69% 3.11% Miscellaneous Exp. - 0.09 0.03 0.02 % Of Sales - 0.16% 0.13% 0.30% EBITDA - 22.63 7.46 0.33 EBITDA Margin - 39.09% 33.41% 4.88% Other Income - 0.84 0.03 0.39 Interest - 0.55 0.66 0.31 Depreciation - 1.15 0.29 0.39 PBT - 21.78 6.55 0.02 Tax - 5.58 1.65 -0.05 Tax Rate - 25.62% 25.19% -250.00% PAT - 16.20 4.90 0.08 PAT before Minority Interest - 16.20 4.90 0.08 Minority Interest - 0.00 0.00 0.00 PAT Margin - 27.98% 21.94% 1.18% PAT Growth - 230.61% 6,025.00% EPS - 11.91 3.60 0.06

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21
Shareholder's Funds 44.21 5.26 0.35 Share Capital 11.64 0.01 0.01 Total Reserves 32.57 5.25 0.34 Non-Current Liabilities 2.15 1.04 3.42 Secured Loans 1.55 0.00 0.00 Unsecured Loans 0.00 0.77 3.23 Long Term Provisions 0.53 0.53 0.41 Current Liabilities 16.73 8.51 3.33 Trade Payables 1.73 0.75 0.96 Other Current Liabilities 4.19 3.93 2.28 Short Term Borrowings 5.49 1.91 0.00 Short Term Provisions 5.31 1.92 0.08 Total Liabilities 63.09 14.81 7.10 Net Block 10.40 0.73 0.72 Gross Block 13.52 2.82 2.52 Accumulated Depreciation 3.12 2.08 1.80 Non Current Assets 12.98 1.51 1.02 Capital Work in Progress 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 Long Term Loans & Adv. 2.58 0.78 0.30 Other Non Current Assets 0.00 0.00 0.00 Current Assets 50.11 13.29 6.08 Current Investments 0.00 0.00 0.00 Inventories 7.44 5.50 4.30 Sundry Debtors 15.74 3.89 0.10 Cash & Bank 4.06 1.67 0.50 Other Current Assets 22.87 0.28 0.37 Short Term Loans & Adv. 22.41 1.94 0.80 Net Current Assets 33.38 4.78 2.75 Total Assets 63.09 14.80 7.10

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21
Cash From Operating Activity -9.98 3.04 -0.63 PBT 21.78 6.55 0.02 Adjustment 1.51 0.95 0.39 Changes in Working Capital -31.26 -2.78 -0.91 Cash after chg. in Working capital -7.98 4.72 -0.50 Interest Paid 0.00 0.00 0.00 Tax Paid -2.00 -1.68 -0.13 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -10.63 -0.30 0.02 Net Fixed Assets -10.70 -0.30 Net Investments 0.00 0.00 Others 0.07 0.00 Cash from Financing Activity 22.99 -1.58 0.87 Net Cash Inflow / Outflow 2.38 1.17 0.25 Opening Cash & Equivalents 1.67 0.51 0.25 Closing Cash & Equivalent 4.06 1.67 0.50

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21
Book Value (Rs.) 37.98 5.84 0.39 ROA 41.59% 44.79% 1.21% ROE 65.48% 174.82% 23.79% ROCE 75.12% 118.81% 8.94% Fixed Asset Turnover 7.09 8.37 3.77 Receivable days 61.89 32.62 35.43 Inventory Days 40.79 80.08 158.64 Payable days -233.12 -260.22 -100.27 Cash Conversion Cycle 335.80 372.92 294.34 Total Debt/Equity 0.16 0.51 10.91 Interest Cover 40.67 10.89 1.07

Top Investors:

bofa securities europe sa - odi

morgan stanley asia (singapore) pte.

ajay naresh aggarwal

Annual Reports:

News Update:

Phantom Digi. Effect - Quarterly Results
14th Feb 2024, 12:00 AM

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