Nifty

:

21995.85

Sensex

:

72488.99

-152.05 (-0.69%)
-454.69 (-0.62%)

Login

Nifty
Sensex

:
:

21995.85
72488.99

-152.05 (-0.69%)
-454.69 (-0.62%)

Prismx Global Ventures Ltd.

Finance - Investment

Rating :

31/99

BSE: 501314 | NSE: Not Listed

Watchlist

NSE BSE

1.36

18-Apr-2024

Open
High
Low
Previous Close

1.38
1.40
1.35
1.35

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

607
10.18
2.53
1.25

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

59.72
N/A
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

47.80
N/A
0.60

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

12.29
-23.36
19.40

EBITDA CAGR (%)

10 Years
5 Years
3 Years

24.39
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
61.14
45.53

P:E (Median)

8 Years
5 Years
3 Years

21.25
21.25
21.25

P:BV (Average)

8 Years
5 Years
3 Years

0.86
0.86
0.86

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.19
12.19
12.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 2.68 4.35 -38.39% 4.38 0.46 852.17% 1.10 0.52 111.54% 2.63 4.39 -40.09%
Expenses 1.99 8.32 -76.08% 24.40 -2.61 - 0.16 0.29 -44.83% 1.86 5.11 -63.60%
EBITDA 0.69 -3.97 - -20.02 3.07 - 0.94 0.23 308.70% 0.77 -0.71 -
EBIDTM 25.78% -91.15% -457.24% 662.50% 85.31% 44.34% 29.26% -16.26%
Other Income 1.09 0.75 45.33% 1.53 0.47 225.53% 0.50 2.62 -80.92% 1.01 0.15 573.33%
Interest 0.01 0.00 0 0.02 0.00 0 0.03 0.00 0 0.00 0.00 0
Depreciation 0.01 0.01 0.00% 0.01 0.01 0.00% 0.01 0.01 0.00% 0.01 0.02 -50.00%
PBT 1.77 -3.23 - -18.52 3.52 - 1.39 2.84 -51.06% 1.76 -0.59 -
Tax 0.30 0.00 0 0.26 0.00 0 0.35 0.00 0 0.87 0.26 234.62%
PAT 1.47 -3.23 - -18.78 3.52 - 1.04 2.84 -63.38% 0.89 -0.85 -
PATM 54.97% -74.33% -429.01% 759.27% 94.98% 544.91% 33.93% -19.27%
EPS 0.03 -0.07 - -0.43 0.08 - 0.02 0.06 -66.67% 0.02 -0.02 -

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 2.73 7.10 -61.55% 4.38 0.46 852.17% 1.16 0.57 103.51% 2.65 4.44 -40.32%
Expenses 2.04 10.88 -81.25% 24.49 -2.58 - 0.26 0.34 -23.53% 1.67 5.16 -67.64%
EBITDA 0.68 -3.78 - -20.11 3.05 - 0.91 0.24 279.17% 0.97 -0.72 -
EBIDTM 25.08% -53.22% -459.32% 656.90% 77.95% 41.36% 36.81% -16.21%
Other Income 1.09 0.75 45.33% 1.53 0.47 225.53% 0.50 2.62 -80.92% 1.01 0.15 573.33%
Interest 0.01 0.00 0 0.02 0.00 0 0.03 0.00 0 0.02 0.01 100.00%
Depreciation 0.01 0.01 0.00% 0.01 0.01 0.00% 0.01 0.01 0.00% 0.88 0.02 4,300.00%
PBT 1.76 -3.05 - -18.61 3.50 - 1.36 2.84 -52.11% 1.09 -0.59 -
Tax 0.30 0.00 0 0.26 0.00 0 0.35 0.00 0 0.91 0.26 250.00%
PAT 1.47 -3.05 - -18.87 3.50 - 1.01 2.84 -64.44% 0.18 -0.85 -
PATM 53.72% -42.92% -431.09% 753.66% 86.99% 496.51% 6.73% -19.21%
EPS 0.03 -0.07 - -0.43 0.09 - 0.02 0.08 -75.00% 0.00 -0.03 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 10.79 7.97 8.80 7.92 22.31 30.14 27.70 19.64 10.85 9.81 2.50 Net Sales Growth 11.01% -9.43% 11.11% -64.50% -25.98% 8.81% 41.04% 81.01% 10.60% 292.40% Cost Of Goods Sold 5.32 4.29 7.06 5.74 19.03 27.02 25.63 19.29 12.11 10.05 2.50 Gross Profit 5.47 3.68 1.74 2.19 3.28 3.12 2.06 0.36 -1.26 -0.23 0.00 GP Margin 50.67% 46.17% 19.77% 27.65% 14.70% 10.35% 7.44% 1.83% -11.61% -2.34% 0% Total Expenditure 28.41 10.72 8.36 6.48 21.05 29.39 26.92 19.61 12.38 10.97 2.81 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 0.13 0.09 0.05 0.07 0.05 0.05 0.12 0.06 0.16 0.05 % Of Sales - 1.63% 1.02% 0.63% 0.31% 0.17% 0.18% 0.61% 0.55% 1.63% 2.00% Manufacturing Exp. - 0.43 0.16 0.05 0.15 0.17 0.11 0.13 0.13 0.08 0.04 % Of Sales - 5.40% 1.82% 0.63% 0.67% 0.56% 0.40% 0.66% 1.20% 0.82% 1.60% General & Admin Exp. - 0.27 0.18 0.07 0.36 0.11 0.26 0.07 0.08 0.13 0.21 % Of Sales - 3.39% 2.05% 0.88% 1.61% 0.36% 0.94% 0.36% 0.74% 1.33% 8.40% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 5.59 0.86 0.57 1.42 2.04 0.86 0.00 0.00 0.56 0.00 % Of Sales - 70.14% 9.77% 7.20% 6.36% 6.77% 3.10% 0% 0% 5.71% 0.40% EBITDA -17.62 -2.75 0.44 1.44 1.26 0.75 0.78 0.03 -1.53 -1.16 -0.31 EBITDA Margin -163.30% -34.50% 5.00% 18.18% 5.65% 2.49% 2.82% 0.15% -14.10% -11.82% -12.40% Other Income 4.13 7.70 0.18 0.05 0.02 0.02 -0.54 0.01 0.00 0.04 0.00 Interest 0.06 0.01 0.00 0.00 0.13 0.09 0.11 0.02 0.00 0.01 0.00 Depreciation 0.04 0.05 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PBT -13.60 4.89 0.60 1.49 1.15 0.68 0.14 0.03 -1.53 -1.13 -0.31 Tax 1.78 0.87 0.26 0.15 0.18 0.30 0.03 0.00 0.00 -0.19 0.00 Tax Rate -13.09% 17.79% 43.33% 10.07% 15.65% 44.12% 21.43% 0.00% 0.00% 16.81% 0.00% PAT -15.38 4.02 0.34 1.34 0.97 0.37 0.10 0.03 -1.53 -0.95 -0.31 PAT before Minority Interest -15.38 4.02 0.34 1.34 0.97 0.37 0.10 0.03 -1.53 -0.95 -0.31 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 -142.54% 50.44% 3.86% 16.92% 4.35% 1.23% 0.36% 0.15% -14.10% -9.68% -12.40% PAT Growth -774.56% 1,082.35% -74.63% 38.14% 162.16% 270.00% 233.33% - - - EPS -0.35 0.09 0.01 0.03 0.02 0.01 0.00 0.00 -0.03 -0.02 -0.01

Description TTM Mar 23 Mar 22 Mar 21
Net Sales 10.92 13.48 9.02 7.92 Net Sales Growth -13.13% 49.45% 13.89% Cost Of Goods Sold 5.32 4.29 7.06 5.74 Gross Profit 5.60 9.19 1.96 2.19 GP Margin 51.25% 68.18% 21.73% 27.65% Total Expenditure 28.46 15.19 8.45 6.48 Power & Fuel Cost - 0.00 0.00 0.00 % Of Sales - 0% 0% 0% Employee Cost - 0.13 0.09 0.05 % Of Sales - 0.96% 1.00% 0.63% Manufacturing Exp. - 0.47 0.16 0.05 % Of Sales - 3.49% 1.77% 0.63% General & Admin Exp. - 4.68 0.27 0.07 % Of Sales - 34.72% 2.99% 0.88% Selling & Distn. Exp. - 0.00 0.00 0.00 % Of Sales - 0% 0% 0% Miscellaneous Exp. - 5.63 0.86 0.57 % Of Sales - 41.77% 9.53% 7.20% EBITDA -17.55 -1.71 0.57 1.44 EBITDA Margin -160.71% -12.69% 6.32% 18.18% Other Income 4.13 7.70 0.04 0.05 Interest 0.08 0.02 0.00 0.00 Depreciation 0.91 0.92 0.02 0.00 PBT -14.40 5.04 0.59 1.49 Tax 1.82 0.91 0.26 0.15 Tax Rate -12.64% 18.06% 44.07% 10.07% PAT -16.21 4.13 0.33 1.34 PAT before Minority Interest -16.21 4.13 0.32 1.34 Minority Interest 0.00 0.00 0.01 0.00 PAT Margin -148.44% 30.64% 3.66% 16.92% PAT Growth -764.34% 1,151.52% -75.37% EPS -0.37 0.09 0.01 0.03

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 113.92 43.34 42.26 40.94 40.46 39.59 39.49 39.52 41.05 29.00 Share Capital 43.98 28.39 28.39 28.39 28.39 28.39 28.39 28.39 28.39 23.19 Total Reserves 69.94 14.95 13.87 12.55 12.07 11.20 11.10 11.13 12.66 5.81 Non-Current Liabilities -0.40 0.19 -0.13 -0.02 -0.01 -0.19 -0.19 -0.19 -0.19 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 2.54 2.56 2.61 2.63 1.20 6.46 1.03 0.14 2.83 0.64 Trade Payables 1.25 1.28 1.27 1.28 0.01 0.01 0.01 0.13 2.82 0.62 Other Current Liabilities 0.04 0.03 0.00 0.09 0.01 0.00 0.00 0.00 0.01 0.02 Short Term Borrowings 1.25 1.25 1.25 1.26 1.19 6.41 1.01 0.00 0.00 0.00 Short Term Provisions 0.00 0.00 0.09 0.00 0.00 0.03 0.01 0.00 0.00 0.00 Total Liabilities 116.06 46.09 44.74 43.55 41.65 45.86 40.33 39.47 43.69 29.64 Net Block 0.13 0.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Block 0.20 0.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Accumulated Depreciation 0.06 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Assets 72.89 8.00 3.93 4.04 3.36 0.10 0.10 0.10 0.10 0.66 Capital Work in Progress 0.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 71.86 6.96 3.93 4.04 3.36 0.10 0.10 0.09 0.09 0.65 Long Term Loans & Adv. 0.84 0.89 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.01 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 43.17 38.09 40.80 39.51 38.29 45.76 40.23 39.36 43.60 28.97 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.02 0.00 0.00 0.00 0.06 1.75 3.05 Sundry Debtors 1.29 1.23 1.33 1.44 0.00 0.00 0.00 0.12 3.44 0.01 Cash & Bank 14.92 17.04 2.07 0.34 1.13 2.86 0.67 0.74 0.80 0.40 Other Current Assets 26.97 0.07 0.00 0.00 37.16 42.90 39.56 38.44 37.60 25.52 Short Term Loans & Adv. 26.33 19.76 37.41 37.72 37.16 42.90 39.56 38.44 37.60 25.52 Net Current Assets 40.63 35.53 38.20 36.88 37.09 39.30 39.20 39.23 40.76 28.34 Total Assets 116.06 46.09 44.73 43.55 41.65 45.86 40.33 39.46 43.70 29.63

Description Mar 23 Mar 22 Mar 21
Shareholder's Funds 116.94 43.34 42.26 Share Capital 46.55 28.39 28.39 Total Reserves 70.39 14.95 13.87 Non-Current Liabilities -0.38 0.21 -0.13 Secured Loans 0.00 0.00 0.00 Unsecured Loans 0.02 0.02 0.00 Long Term Provisions 0.00 0.00 0.00 Current Liabilities 6.32 2.56 2.61 Trade Payables 1.62 1.28 1.27 Other Current Liabilities 0.42 0.03 0.00 Short Term Borrowings 4.09 1.25 1.25 Short Term Provisions 0.19 0.00 0.09 Total Liabilities 122.88 46.15 44.74 Net Block 2.78 0.24 0.00 Gross Block 5.59 2.14 0.00 Accumulated Depreciation 2.80 1.90 0.00 Non Current Assets 75.54 8.04 3.93 Capital Work in Progress 0.06 0.00 0.00 Non Current Investment 71.86 6.91 3.93 Long Term Loans & Adv. 0.84 0.89 0.00 Other Non Current Assets 0.00 0.00 0.00 Current Assets 47.34 38.11 40.80 Current Investments 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 Sundry Debtors 1.29 1.24 1.33 Cash & Bank 15.00 17.04 2.07 Other Current Assets 31.05 0.07 0.00 Short Term Loans & Adv. 30.41 19.77 37.41 Net Current Assets 41.02 35.55 38.20 Total Assets 122.88 46.15 44.73

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -7.80 17.12 1.60 0.45 6.35 -0.16 -4.17 -2.98 -4.07 -3.05 PBT 4.89 0.60 1.49 1.15 0.68 0.14 0.02 -1.53 -1.13 -0.31 Adjustment -0.45 0.55 0.53 1.55 2.13 -2.36 -4.19 -3.51 -3.00 -0.34 Changes in Working Capital -11.56 16.70 -0.40 -2.25 3.55 2.09 0.00 2.06 0.06 -2.40 Cash after chg. in Working capital -7.13 17.86 1.62 0.45 6.35 -0.12 -4.17 -2.98 -4.07 -3.05 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.67 -0.74 -0.03 0.00 0.00 -0.03 0.00 0.00 0.00 0.00 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 -65.69 -13.15 0.14 -1.17 -2.76 -0.54 0.01 0.00 -8.52 -25.84 Net Fixed Assets -0.08 -0.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Investments -64.90 -3.03 0.11 -0.68 -3.26 0.00 -0.01 0.00 0.56 -0.65 Others -0.71 -9.94 0.03 -0.49 0.50 -0.54 0.02 0.00 -9.08 -25.19 Cash from Financing Activity 69.26 -0.01 -0.01 -0.06 -5.32 2.89 4.09 2.92 13.00 29.25 Net Cash Inflow / Outflow -4.23 3.95 1.72 -0.79 -1.73 2.19 -0.07 -0.06 0.40 0.36 Opening Cash & Equivalents 6.02 2.07 0.34 1.13 2.86 0.67 0.74 0.80 0.40 0.04 Closing Cash & Equivalent 1.79 6.02 2.07 0.34 1.13 2.86 0.67 0.74 0.80 0.40

Description Mar 23 Mar 22 Mar 21
Cash From Operating Activity -11.07 17.08 1.60 PBT 5.04 0.59 1.49 Adjustment 0.43 0.56 0.53 Changes in Working Capital -15.82 16.68 -0.40 Cash after chg. in Working capital -10.35 17.82 1.62 Interest Paid 0.00 0.00 0.00 Tax Paid -0.72 -0.74 -0.03 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -65.81 -13.12 0.14 Net Fixed Assets -0.08 -0.18 Net Investments -64.90 -3.03 Others -0.83 -9.91 Cash from Financing Activity 72.60 -0.01 -0.01 Net Cash Inflow / Outflow -4.28 3.95 1.72 Opening Cash & Equivalents 6.15 2.07 0.34 Closing Cash & Equivalent 1.87 6.02 2.07

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 2.59 1.53 1.26 1.44 14.25 13.94 13.91 13.92 14.46 12.50 ROA 4.95% 0.75% 3.03% 2.28% 0.85% 0.24% 0.07% -3.68% -2.58% -2.09% ROE 5.11% 0.79% 3.21% 2.39% 0.93% 0.26% 0.07% -3.80% -2.70% -2.15% ROCE 6.13% 1.37% 3.47% 3.07% 1.75% 0.56% 0.12% -3.80% -3.22% -2.14% Fixed Asset Turnover 42.76 97.70 2745.81 7777.48 0.00 9654.39 6847.04 5534.95 9338.87 2380.10 Receivable days 57.52 52.95 63.64 23.49 0.00 0.00 0.00 59.84 64.09 9.12 Inventory Days 0.00 0.00 0.00 0.25 0.00 0.00 0.00 30.56 89.41 445.40 Payable days 107.85 65.90 81.16 12.16 0.10 0.11 1.30 50.71 69.92 40.25 Cash Conversion Cycle -50.33 -12.95 -17.52 11.58 -0.10 -0.11 -1.30 39.69 83.58 414.27 Total Debt/Equity 0.01 0.03 0.03 0.03 0.03 0.16 0.03 0.00 0.00 0.00 Interest Cover 719.94 172.51 0.00 9.61 8.22 2.30 3.00 -4817.02 -133.98 -616.32

Description Mar 23 Mar 22 Mar 21
Book Value (Rs.) 2.60 1.53 1.26 ROA 4.89% 0.71% 2.99% ROE 5.24% 0.76% 3.16% ROCE 6.11% 1.34% 3.42% Fixed Asset Turnover 3.49 8.42 2731.14 Receivable days 34.16 51.86 61.12 Inventory Days 0.00 0.00 0.00 Payable days 123.45 65.90 80.74 Cash Conversion Cycle -89.29 -14.04 -19.62 Total Debt/Equity 0.04 0.03 0.03 Interest Cover 245.83 131.00 0.00

Top Investors:

wassup media private limited

anand kamalnayan pandit

amardeep kamalkishore kadam

sushil sudhakar deshpande

kamini arvind desai

arvind danabhai desai

tilak ventures limited

amar nath agrawal

ambrish agarwal

bimal jitendra desai

Annual Reports:

News Update:

Prismx Global Ventur - Quarterly Results
3rd Feb 2024, 16:46 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