Nifty
Sensex
:
:
10853.55
36665.61
35.95 (0.33%)
184.52 (0.51%)

Film Production, Distribution & Entertainment

Rating :
N/A

BSE: 532387 | NSE: PNC

14.80
17-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  14.75
  •  14.80
  •  14.75
  •  14.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  400
  •  0.06
  •  23.00
  •  11.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 21.57
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18.07
  • N/A
  • 0.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.50%
  • 11.44%
  • 38.06%
  • FII
  • DII
  • Others
  • 1.28%
  • 0.17%
  • 3.55%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.29
  • -12.86
  • -2.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -11.96
  • -7.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -14.33
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 7.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.28
  • 0.32
  • 0.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.01
  • 8.51
  • 12.66

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
12.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
13.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
-0.78
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
-6.39%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
-0.93
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
-0.93
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
-7.61%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
-0.65
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
19.56
2.22
21.23
0.73
40.82
2.88
6.32
13.36
15.39
15.60
Net Sales Growth
-
781.08%
-89.54%
2808.22%
-98.21%
1317.36%
-54.43%
-52.69%
-13.19%
-1.35%
 
Cost Of Goods Sold
-
13.63
0.93
7.34
0.00
30.02
3.62
3.23
9.99
13.33
13.06
Gross Profit
-
5.93
1.29
13.90
0.73
10.80
-0.74
3.10
3.37
2.06
2.54
GP Margin
-
30.32%
58.11%
65.47%
100%
26.46%
-25.69%
49.05%
25.22%
13.39%
16.28%
Total Expenditure
-
17.13
5.28
18.58
6.67
37.95
9.34
9.81
15.15
18.17
18.94
Power & Fuel Cost
-
0.00
0.00
0.06
0.13
0.34
0.41
0.31
0.00
0.00
0.00
% Of Sales
-
0%
0%
0.28%
17.81%
0.83%
14.24%
4.91%
0%
0%
0%
Employee Cost
-
1.11
1.16
1.15
1.43
0.93
0.90
0.08
0.12
0.90
1.02
% Of Sales
-
5.67%
52.25%
5.42%
195.89%
2.28%
31.25%
1.27%
0.90%
5.85%
6.54%
Manufacturing Exp.
-
0.44
0.44
0.42
0.66
0.46
0.38
0.40
0.07
0.06
0.00
% Of Sales
-
2.25%
19.82%
1.98%
90.41%
1.13%
13.19%
6.33%
0.52%
0.39%
0%
General & Admin Exp.
-
1.75
1.97
2.12
2.40
3.89
3.44
4.41
4.50
3.57
3.87
% Of Sales
-
8.95%
88.74%
9.99%
328.77%
9.53%
119.44%
69.78%
33.68%
23.20%
24.81%
Selling & Distn. Exp.
-
0.09
0.07
7.39
0.32
0.17
0.14
0.18
0.13
0.07
0.24
% Of Sales
-
0.46%
3.15%
34.81%
43.84%
0.42%
4.86%
2.85%
0.97%
0.45%
1.54%
Miscellaneous Exp.
-
0.12
0.72
0.10
1.73
2.14
0.46
1.20
0.35
0.23
0.24
% Of Sales
-
0.61%
32.43%
0.47%
236.99%
5.24%
15.97%
18.99%
2.62%
1.49%
4.81%
EBITDA
-
2.43
-3.06
2.65
-5.94
2.87
-6.46
-3.49
-1.79
-2.78
-3.34
EBITDA Margin
-
12.42%
-137.84%
12.48%
-813.70%
7.03%
-224.31%
-55.22%
-13.40%
-18.06%
-21.41%
Other Income
-
0.50
2.56
1.08
1.89
2.15
1.65
1.41
1.47
1.86
2.40
Interest
-
0.66
0.73
0.78
0.37
0.50
1.00
1.19
0.92
0.88
0.04
Depreciation
-
0.18
0.20
0.22
0.68
0.33
0.34
0.31
0.28
0.70
0.76
PBT
-
2.09
-1.43
2.74
-5.10
4.18
-6.15
-3.58
-1.53
-2.49
-1.73
Tax
-
-0.45
-0.02
3.97
-0.18
0.32
-0.17
-0.25
-0.24
0.05
-0.13
Tax Rate
-
-21.53%
1.40%
144.89%
3.53%
7.66%
2.76%
6.98%
15.69%
-2.01%
7.51%
PAT
-
2.54
-1.41
-1.15
-4.91
3.87
-5.98
-3.33
-1.29
-2.54
-1.60
PAT before Minority Interest
-
2.54
-1.41
-1.23
-4.91
3.87
-5.98
-3.33
-1.29
-2.54
-1.60
Minority Interest
-
0.00
0.00
0.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
12.99%
-63.51%
-5.42%
-672.60%
9.48%
-207.64%
-52.69%
-9.66%
-16.50%
-10.26%
PAT Growth
-
-
-
-
-
-
-
-
-
-
 
Unadjusted EPS
-
1.76
-0.97
-0.79
-3.40
2.67
-4.13
-2.30
-0.89
-2.01
-1.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
78.89
76.37
76.67
77.82
82.98
79.11
85.09
88.41
89.70
92.61
Share Capital
14.47
14.47
14.47
14.47
14.47
14.47
14.47
14.47
14.47
14.47
Total Reserves
64.42
61.90
62.20
63.35
68.51
64.64
70.62
73.95
75.23
78.14
Non-Current Liabilities
13.80
14.28
14.28
10.82
11.28
12.87
13.35
12.54
18.88
13.64
Secured Loans
0.63
0.65
0.13
0.19
0.35
0.92
1.23
0.17
5.41
0.22
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.08
1.08
Long Term Provisions
0.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
7.37
7.39
8.46
13.85
10.46
31.77
11.98
11.39
9.78
11.90
Trade Payables
1.41
0.52
4.20
3.84
4.08
2.40
2.73
2.69
2.99
3.59
Other Current Liabilities
2.25
1.74
3.41
5.12
5.04
24.37
4.24
3.49
3.46
4.28
Short Term Borrowings
3.71
5.12
0.40
4.89
0.00
5.00
5.00
5.21
0.00
0.00
Short Term Provisions
0.00
0.00
0.44
0.00
1.33
0.00
0.00
0.00
3.34
4.02
Total Liabilities
100.06
98.04
105.91
102.49
104.72
123.75
110.42
112.34
118.36
118.15
Net Block
1.10
1.17
0.63
0.99
3.62
3.81
3.87
3.13
3.31
3.72
Gross Block
1.68
1.91
1.50
2.64
5.27
7.14
7.06
6.06
6.21
6.05
Accumulated Depreciation
0.58
0.73
0.87
1.66
1.65
3.33
3.20
2.93
2.89
2.33
Non Current Assets
31.27
30.11
39.46
40.00
44.54
53.07
45.81
39.94
3.77
4.57
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.01
0.02
0.01
0.01
0.01
0.19
0.44
0.45
0.85
Long Term Loans & Adv.
18.64
17.47
38.81
39.00
40.91
49.25
41.75
36.36
0.00
0.00
Other Non Current Assets
11.53
11.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
68.80
67.93
66.44
62.49
60.17
70.68
64.61
72.41
114.59
113.57
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
57.76
59.36
50.53
53.40
40.09
42.72
43.99
45.32
42.80
41.73
Sundry Debtors
0.58
2.37
0.97
0.39
0.86
0.88
5.12
3.87
6.25
4.40
Cash & Bank
7.83
4.65
5.00
5.35
17.08
25.93
14.71
16.51
18.69
19.81
Other Current Assets
2.62
0.05
0.18
0.26
2.13
1.16
0.79
6.70
46.85
47.63
Short Term Loans & Adv.
2.49
1.51
9.76
3.08
1.83
0.33
0.05
6.33
46.85
47.63
Net Current Assets
61.43
60.54
57.98
48.64
49.71
38.91
52.63
61.02
104.81
101.67
Total Assets
100.07
98.04
105.90
102.49
104.71
123.75
110.42
112.35
118.36
118.14

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
5.01
2.22
-2.09
-17.14
-4.16
11.58
-2.27
-1.33
-7.36
-4.48
PBT
2.09
-1.43
2.74
-5.10
4.18
-6.15
-3.58
-1.53
-2.49
-1.76
Adjustment
0.47
-1.02
0.25
0.81
0.86
0.24
1.03
0.07
-0.40
-0.82
Changes in Working Capital
2.44
4.68
-5.08
-12.85
-9.10
17.50
0.28
0.16
-4.07
-1.81
Cash after chg. in Working capital
5.01
2.22
-2.09
-17.14
-4.05
11.59
-2.27
-1.30
-6.96
-4.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
-0.11
-0.01
-0.01
-0.03
-0.03
-0.07
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
0.18
-0.38
0.50
1.04
1.36
0.95
0.54
0.97
1.72
1.67
Net Fixed Assets
0.23
-0.43
1.15
-0.02
-0.30
0.07
-0.07
0.17
-0.19
-0.01
Net Investments
0.59
0.58
0.00
0.01
-0.01
0.18
-2.40
0.00
0.00
0.00
Others
-0.64
-0.53
-0.65
1.05
1.67
0.70
3.01
0.80
1.91
1.68
Cash from Financing Activity
-2.10
-1.84
1.24
4.37
-6.04
-1.31
-0.08
-1.81
4.53
-1.84
Net Cash Inflow / Outflow
3.09
0.00
-0.35
-11.73
-8.85
11.22
-1.80
-2.18
-1.11
-4.66
Opening Cash & Equivalents
0.06
0.06
5.35
17.08
25.93
14.71
16.51
18.69
19.81
24.47
Closing Cash & Equivalent
3.15
0.06
5.00
5.35
17.08
25.93
14.71
16.51
18.69
19.81

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
54.53
52.79
52.99
53.79
57.36
54.68
58.81
61.11
62.00
64.01
ROA
2.57%
-1.38%
-1.18%
-4.74%
3.39%
-5.11%
-2.99%
-1.12%
-2.15%
-1.32%
ROE
3.27%
-1.84%
-1.60%
-6.11%
4.77%
-7.28%
-3.84%
-1.44%
-2.79%
-1.72%
ROCE
3.33%
-0.87%
4.39%
-5.68%
5.55%
-5.81%
-2.57%
-0.64%
-1.70%
-1.79%
Fixed Asset Turnover
10.90
1.30
10.25
0.18
6.58
0.41
0.96
2.18
2.51
2.62
Receivable days
27.53
274.93
11.76
314.05
7.78
379.51
259.60
138.31
126.21
241.20
Inventory Days
1093.08
9042.14
893.22
0.00
370.24
5486.72
2578.40
1204.08
1002.18
972.27
Payable days
26.45
72.93
53.94
429.44
39.83
195.45
236.42
74.25
73.04
113.81
Cash Conversion Cycle
1094.17
9244.15
851.04
-115.39
338.19
5670.78
2601.58
1268.13
1055.36
1099.67
Total Debt/Equity
0.05
0.08
0.01
0.07
0.00
0.08
0.08
0.06
0.07
0.01
Interest Cover
4.18
-0.95
4.51
-12.71
9.44
-5.13
-2.00
-0.66
-1.84
-47.91

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.