Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Film Production, Distribution & Entertainment

Rating :
51/99

BSE: 532387 | NSE: PNC

45.75
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  45.55
  •  46.90
  •  44.50
  •  44.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  41855
  •  19.17
  •  60.95
  •  13.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 66.55
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 66.64
  • N/A
  • 0.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.84%
  • 2.97%
  • 37.93%
  • FII
  • DII
  • Others
  • 0%
  • 0.17%
  • 4.09%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.06
  • 28.41
  • -19.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.31
  • 11.70
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.81
  • 27.98
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 8.11
  • 12.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.35
  • 0.39
  • 0.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -6.73
  • -11.29
  • -4.11

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
8.33
1.12
643.75%
0.88
0.02
4,300.00%
4.37
7.33
-40.38%
2.25
3.11
-27.65%
Expenses
8.22
1.22
573.77%
1.54
0.85
81.18%
4.87
3.97
22.67%
6.16
3.87
59.17%
EBITDA
0.11
-0.11
-
-0.66
-0.83
-
-0.50
3.36
-
-3.92
-0.75
-
EBIDTM
1.26%
-9.78%
-74.29%
-4,605.56%
-11.44%
45.82%
-174.48%
-24.21%
Other Income
0.15
0.21
-28.57%
0.09
0.21
-57.14%
0.27
0.11
145.45%
0.23
0.40
-42.50%
Interest
0.06
0.09
-33.33%
0.06
0.12
-50.00%
0.06
0.12
-50.00%
0.07
0.12
-41.67%
Depreciation
0.07
0.07
0.00%
0.07
0.07
0.00%
0.07
0.07
0.00%
0.07
0.07
0.00%
PBT
0.13
-0.06
-
-0.70
-0.81
-
-0.36
3.27
-
-3.82
-0.55
-
Tax
-0.02
0.03
-
0.00
-0.08
-
-0.11
0.15
-
-0.05
-0.23
-
PAT
0.15
-0.10
-
-0.70
-0.73
-
-0.25
3.13
-
-3.77
-0.32
-
PATM
1.80%
-8.79%
-78.94%
-4,033.33%
-5.63%
42.67%
-168.15%
-10.15%
EPS
0.10
-0.07
-
-0.48
-0.50
-
-0.17
2.16
-
-2.61
-0.22
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
15.83
7.75
27.28
15.04
19.56
2.22
21.23
0.73
40.82
2.88
6.32
Net Sales Growth
36.70%
-71.59%
81.38%
-23.11%
781.08%
-89.54%
2808.22%
-98.21%
1317.36%
-54.43%
 
Cost Of Goods Sold
13.98
6.83
21.31
9.42
13.63
0.93
7.34
0.00
30.02
3.62
3.23
Gross Profit
1.85
0.92
5.97
5.63
5.93
1.29
13.90
0.73
10.80
-0.74
3.10
GP Margin
11.71%
11.87%
21.88%
37.43%
30.32%
58.11%
65.47%
100%
26.46%
-25.69%
49.05%
Total Expenditure
20.79
13.07
25.93
13.45
17.13
5.28
18.58
6.67
37.95
9.34
9.81
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.06
0.13
0.34
0.41
0.31
% Of Sales
-
0%
0%
0%
0%
0%
0.28%
17.81%
0.83%
14.24%
4.91%
Employee Cost
-
1.35
1.95
1.48
1.11
1.16
1.15
1.43
0.93
0.90
0.08
% Of Sales
-
17.42%
7.15%
9.84%
5.67%
52.25%
5.42%
195.89%
2.28%
31.25%
1.27%
Manufacturing Exp.
-
0.19
0.29
0.27
0.44
0.44
0.42
0.66
0.46
0.38
0.40
% Of Sales
-
2.45%
1.06%
1.80%
2.25%
19.82%
1.98%
90.41%
1.13%
13.19%
6.33%
General & Admin Exp.
-
1.17
1.77
1.95
1.80
1.97
2.12
2.40
3.89
3.44
4.41
% Of Sales
-
15.10%
6.49%
12.97%
9.20%
88.74%
9.99%
328.77%
9.53%
119.44%
69.78%
Selling & Distn. Exp.
-
0.12
0.12
0.12
0.09
0.07
7.39
0.32
0.17
0.14
0.18
% Of Sales
-
1.55%
0.44%
0.80%
0.46%
3.15%
34.81%
43.84%
0.42%
4.86%
2.85%
Miscellaneous Exp.
-
3.40
0.49
0.23
0.07
0.72
0.10
1.73
2.14
0.46
0.18
% Of Sales
-
43.87%
1.80%
1.53%
0.36%
32.43%
0.47%
236.99%
5.24%
15.97%
18.99%
EBITDA
-4.97
-5.32
1.35
1.59
2.43
-3.06
2.65
-5.94
2.87
-6.46
-3.49
EBITDA Margin
-31.40%
-68.65%
4.95%
10.57%
12.42%
-137.84%
12.48%
-813.70%
7.03%
-224.31%
-55.22%
Other Income
0.74
0.92
0.69
0.65
0.50
2.56
1.08
1.89
2.15
1.65
1.41
Interest
0.25
0.37
0.54
0.60
0.66
0.73
0.78
0.37
0.50
1.00
1.19
Depreciation
0.28
0.27
0.27
0.21
0.18
0.20
0.22
0.68
0.33
0.34
0.31
PBT
-4.75
-5.05
1.23
1.43
2.09
-1.43
2.74
-5.10
4.18
-6.15
-3.58
Tax
-0.18
-0.20
-0.07
0.45
-0.45
-0.02
3.97
-0.18
0.32
-0.17
-0.25
Tax Rate
3.79%
3.96%
-5.69%
31.47%
-21.53%
1.40%
144.89%
3.53%
7.66%
2.76%
6.98%
PAT
-4.57
-4.84
1.30
0.98
2.54
-1.41
-1.15
-4.91
3.87
-5.98
-3.33
PAT before Minority Interest
-4.57
-4.84
1.30
0.98
2.54
-1.41
-1.23
-4.91
3.87
-5.98
-3.33
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.08
0.00
0.00
0.00
0.00
PAT Margin
-28.87%
-62.45%
4.77%
6.52%
12.99%
-63.51%
-5.42%
-672.60%
9.48%
-207.64%
-52.69%
PAT Growth
-330.81%
-
32.65%
-61.42%
-
-
-
-
-
-
 
EPS
-3.15
-3.34
0.90
0.68
1.75
-0.97
-0.79
-3.39
2.67
-4.12
-2.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
76.26
81.08
79.83
78.89
76.37
76.67
77.82
82.98
79.11
85.09
Share Capital
14.47
14.47
14.47
14.47
14.47
14.47
14.47
14.47
14.47
14.47
Total Reserves
61.80
66.61
65.37
64.42
61.90
62.20
63.35
68.51
64.64
70.62
Non-Current Liabilities
10.99
13.99
14.11
13.60
14.28
14.28
10.82
11.28
12.87
13.35
Secured Loans
0.00
0.98
1.13
0.63
0.65
0.13
0.19
0.35
0.92
1.23
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
6.66
9.32
8.67
7.37
7.39
8.46
13.85
10.46
31.77
11.98
Trade Payables
1.21
0.46
0.85
1.30
0.52
4.20
3.84
4.08
2.40
2.73
Other Current Liabilities
4.40
7.49
4.87
2.46
1.74
3.41
5.12
5.04
24.37
4.24
Short Term Borrowings
1.05
1.38
2.95
3.61
5.12
0.40
4.89
0.00
5.00
5.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.44
0.00
1.33
0.00
0.00
Total Liabilities
93.91
104.39
102.61
99.86
98.04
105.91
102.49
104.72
123.75
110.42
Net Block
1.46
1.73
1.96
1.10
1.17
0.63
0.99
3.62
3.81
3.87
Gross Block
2.13
2.22
2.30
1.61
1.91
1.50
2.64
5.27
7.14
7.06
Accumulated Depreciation
0.67
0.49
0.34
0.51
0.73
0.87
1.66
1.65
3.33
3.20
Non Current Assets
30.64
33.69
33.11
32.12
30.11
39.46
40.00
44.54
53.07
45.81
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
0.00
0.00
0.00
0.01
0.02
0.01
0.01
0.01
0.19
Long Term Loans & Adv.
24.01
31.91
19.87
19.79
17.47
38.81
39.00
40.91
49.25
41.75
Other Non Current Assets
5.16
0.05
11.28
11.23
11.46
0.00
0.00
0.00
0.00
0.00
Current Assets
63.28
70.70
69.51
67.74
67.93
66.44
62.49
60.17
70.68
64.61
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
55.97
56.73
56.73
57.76
59.36
50.53
53.40
40.09
42.72
43.99
Sundry Debtors
2.17
0.24
4.20
0.58
2.37
0.97
0.39
0.86
0.88
5.12
Cash & Bank
1.95
13.02
7.54
7.83
4.65
5.00
5.35
17.08
25.93
14.71
Other Current Assets
3.20
0.15
0.20
0.13
1.56
9.94
3.34
2.13
1.16
0.79
Short Term Loans & Adv.
3.13
0.56
0.85
1.44
1.51
9.76
3.08
1.83
0.33
0.05
Net Current Assets
56.62
61.38
60.84
60.37
60.54
57.98
48.64
49.71
38.91
52.63
Total Assets
93.92
104.39
102.62
99.86
98.04
105.90
102.49
104.71
123.75
110.42

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
-6.42
7.30
1.42
5.01
2.22
-2.09
-17.14
-4.16
11.58
-2.27
PBT
-5.05
1.23
1.43
2.09
-1.43
2.74
-5.10
4.18
-6.15
-3.58
Adjustment
3.43
0.95
0.52
0.47
-1.02
0.25
0.81
0.86
0.24
1.03
Changes in Working Capital
-4.80
5.12
-0.54
2.44
4.68
-5.08
-12.85
-9.10
17.50
0.28
Cash after chg. in Working capital
-6.42
7.30
1.42
5.01
2.22
-2.09
-17.14
-4.05
11.59
-2.27
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
0.00
0.00
0.00
-0.11
-0.01
-0.01
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
0.62
0.32
-0.92
0.18
-0.38
0.50
1.04
1.36
0.95
0.54
Net Fixed Assets
0.09
0.08
-0.69
0.30
-0.43
1.15
-0.02
-0.30
0.07
-0.07
Net Investments
0.58
0.59
0.58
0.59
0.58
0.00
0.01
-0.01
0.18
-2.40
Others
-0.05
-0.35
-0.81
-0.71
-0.53
-0.65
1.05
1.67
0.70
3.01
Cash from Financing Activity
-0.67
-2.26
-0.69
-2.10
-1.84
1.24
4.37
-6.04
-1.31
-0.08
Net Cash Inflow / Outflow
-6.47
5.36
-0.20
3.09
0.00
-0.35
-11.73
-8.85
11.22
-1.80
Opening Cash & Equivalents
8.32
2.95
3.15
0.06
0.06
5.35
17.08
25.93
14.71
16.51
Closing Cash & Equivalent
1.84
8.32
2.95
3.15
0.06
5.00
5.35
17.08
25.93
14.71

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
52.72
56.04
55.18
54.53
52.79
52.99
53.79
57.36
54.68
58.81
ROA
-4.89%
1.26%
0.96%
2.57%
-1.38%
-1.18%
-4.74%
3.39%
-5.11%
-2.99%
ROE
-6.16%
1.62%
1.23%
3.27%
-1.84%
-1.60%
-6.11%
4.77%
-7.28%
-3.84%
ROCE
-5.78%
2.12%
2.42%
3.33%
-0.87%
4.39%
-5.68%
5.55%
-5.81%
-2.57%
Fixed Asset Turnover
3.56
12.07
7.69
11.12
1.30
10.25
0.18
6.58
0.41
0.96
Receivable days
56.76
29.73
58.03
27.53
274.93
11.76
314.05
7.78
379.51
259.60
Inventory Days
2653.90
758.94
1389.05
1093.08
9042.14
893.22
0.00
370.24
5486.72
2578.40
Payable days
37.33
9.92
34.90
24.91
72.93
53.94
429.44
39.83
195.45
236.42
Cash Conversion Cycle
2673.32
778.76
1412.17
1095.70
9244.15
851.04
-115.39
338.19
5670.78
2601.58
Total Debt/Equity
0.03
0.03
0.05
0.05
0.08
0.01
0.07
0.00
0.08
0.08
Interest Cover
-12.61
3.28
3.40
4.18
-0.95
4.51
-12.71
9.44
-5.13
-2.00

News Update:


  • Pritish Nandy Communications commences filming of new show in Mumbai
    25th Oct 2021, 12:58 PM

    The show, on release, will be streamed in over 200 countries

    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.