Nifty

:

25763.35

Sensex

:

83978.49

41.25 (0.16%)
39.78 (0.05%)

Login

Nifty
Sensex

:
:

25763.35
83978.49

41.25 (0.16%)
39.78 (0.05%)

Pyramid Saimira Theatre Ltd.

Film Production, Distribution & Entertainment

Rating :

N/A

BSE: 532791 | NSE: PSTL

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

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

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

15.74
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

577.89
N/A
N/A

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

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

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Jun 09 Mar 08 Mar 07 Mar 06 Mar 05
Net Sales - 778.37 743.88 164.32 4.99 2.92 Net Sales Growth - 4.64% 352.70% 3192.99% 70.89% Cost Of Goods Sold - 0.00 0.00 -0.17 -0.88 1.99 Gross Profit - 778.37 743.88 164.49 5.87 0.93 GP Margin - 100% 100% 100.10% 117.64% 31.85% Total Expenditure - 781.51 641.85 144.83 3.54 2.89 Power & Fuel Cost - 0.57 0.44 0.10 0.03 0.00 % Of Sales - 0.07% 0.06% 0.06% 0.60% 0% Employee Cost - 16.09 8.35 1.27 0.02 0.04 % Of Sales - 2.07% 1.12% 0.77% 0.40% 1.37% Manufacturing Exp. - 659.26 580.56 135.95 3.89 0.82 % Of Sales - 84.70% 78.04% 82.73% 77.96% 28.08% General & Admin Exp. - 19.52 35.92 5.17 0.27 0.04 % Of Sales - 2.51% 4.83% 3.15% 5.41% 1.37% Selling & Distn. Exp. - 4.70 9.88 0.34 0.00 0.00 % Of Sales - 0.60% 1.33% 0.21% 0% 0% Miscellaneous Exp. - 81.37 6.70 2.15 0.20 0.00 % Of Sales - 10.45% 0.90% 1.31% 4.01% 0% EBITDA - -3.14 102.03 19.49 1.45 0.03 EBITDA Margin - -0.40% 13.72% 11.86% 29.06% 1.03% Other Income - 7.29 5.42 0.44 0.00 0.00 Interest - 35.31 8.81 0.25 0.01 0.00 Depreciation - 28.89 4.45 1.17 0.04 0.01 PBT - -60.06 94.20 18.51 1.41 0.02 Tax - 7.90 36.32 5.08 -0.31 0.01 Tax Rate - -13.15% 38.56% 27.44% -21.99% 50.00% PAT - -67.95 57.87 13.43 1.72 0.01 PAT before Minority Interest - -67.95 57.87 13.43 1.72 0.01 Minority Interest - 0.00 0.00 0.00 0.00 0.00 PAT Margin - -8.73% 7.78% 8.17% 34.47% 0.34% PAT Growth - - 330.90% 680.81% 17,100.00% EPS - -22.80 19.42 4.51 0.58 0.00

Description TTM Mar 08
Net Sales - 965.22 Net Sales Growth - Cost Of Goods Sold - 0.00 Gross Profit - 965.22 GP Margin - 100% Total Expenditure - 784.81 Power & Fuel Cost - 0.00 % Of Sales - 0% Employee Cost - 14.94 % Of Sales - 1.55% Manufacturing Exp. - 696.98 % Of Sales - 72.21% General & Admin Exp. - 72.89 % Of Sales - 7.55% Selling & Distn. Exp. - 0.00 % Of Sales - 0% Miscellaneous Exp. - 0.00 % Of Sales - 0% EBITDA - 180.41 EBITDA Margin - 18.69% Other Income - 5.77 Interest - 8.81 Depreciation - 13.27 PBT - 164.09 Tax - 47.63 Tax Rate - 29.03% PAT - 114.30 PAT before Minority Interest - 116.46 Minority Interest - -2.16 PAT Margin - 11.84% PAT Growth - EPS - 38.36

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Jun 09 Mar 08 Mar 07 Mar 06 Mar 05
Shareholder's Funds 88.63 198.77 129.61 19.83 4.90 Share Capital 29.76 28.28 28.28 16.15 4.76 Total Reserves 58.87 159.21 101.34 1.85 0.14 Non-Current Liabilities 578.82 406.40 2.04 -0.48 0.00 Secured Loans 73.94 40.59 0.00 0.00 0.00 Unsecured Loans 491.00 359.73 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 Current Liabilities 128.45 180.80 5.95 0.54 0.09 Trade Payables 37.64 24.10 1.89 0.29 0.07 Other Current Liabilities 55.86 121.67 1.09 0.07 0.01 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 34.95 35.02 2.97 0.18 0.01 Total Liabilities 795.90 785.97 137.60 19.89 4.99 Net Block 14.40 20.10 13.82 0.13 0.03 Gross Block 26.40 25.76 15.03 0.17 0.04 Accumulated Depreciation 12.00 5.66 1.21 0.04 0.01 Non Current Assets 303.20 414.13 17.57 5.53 1.15 Capital Work in Progress 0.00 0.70 0.46 5.40 1.12 Non Current Investment 288.80 393.32 3.29 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 Current Assets 481.70 350.75 109.61 13.39 3.84 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 1.53 1.46 0.58 Sundry Debtors 387.87 168.53 9.47 3.90 2.54 Cash & Bank 2.80 10.23 15.40 2.53 0.43 Other Current Assets 91.04 0.00 0.01 0.00 0.29 Short Term Loans & Adv. 91.04 172.00 83.20 5.51 0.29 Net Current Assets 353.26 169.95 103.67 12.85 3.75 Total Assets 795.89 785.96 137.60 19.89 4.99

Description Mar 08
Shareholder's Funds 253.97 Share Capital 43.71 Total Reserves 210.27 Non-Current Liabilities 401.38 Secured Loans 41.65 Unsecured Loans 359.73 Long Term Provisions 0.00 Current Liabilities 161.18 Trade Payables 98.76 Other Current Liabilities 14.73 Short Term Borrowings 0.00 Short Term Provisions 47.70 Total Liabilities 839.39 Net Block 29.67 Gross Block 35.70 Accumulated Depreciation 6.04 Non Current Assets 30.37 Capital Work in Progress 0.70 Non Current Investment 0.00 Long Term Loans & Adv. 0.00 Other Non Current Assets 0.00 Current Assets 770.54 Current Investments 10.33 Inventories 58.22 Sundry Debtors 230.11 Cash & Bank 16.65 Other Current Assets 455.23 Short Term Loans & Adv. 454.63 Net Current Assets 609.36 Total Assets 839.40

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Jun 09 Mar 08 Mar 07 Mar 06 Mar 05
Cash From Operating Activity -114.46 -11.17 -70.53 -6.70 -0.70 PBT -60.06 94.20 18.51 1.41 0.02 Adjustment 136.43 15.78 2.55 0.16 0.01 Changes in Working Capital -188.68 -100.07 -79.84 -7.05 -0.72 Cash after chg. in Working capital -112.31 9.90 -58.78 -5.49 -0.70 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.16 -4.67 -0.65 -0.12 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 -1.09 0.00 Extra & Other Items 0.00 -16.41 -11.10 0.00 0.00 Cash From Investing Activity 5.69 -396.79 -12.77 -4.41 -0.70 Net Fixed Assets 0.06 -10.97 -9.92 -4.41 Net Investments 104.52 -390.03 -3.29 0.00 Others -98.89 4.21 0.44 0.00 Cash from Financing Activity 101.35 402.79 96.18 13.21 1.83 Net Cash Inflow / Outflow -7.43 -5.18 12.87 2.10 0.42 Opening Cash & Equivalents 10.23 15.40 2.53 0.43 0.00 Closing Cash & Equivalent 2.80 10.23 15.40 2.53 0.43

Description Mar 08
Cash From Operating Activity -480.70 PBT 164.09 Adjustment 13.27 Changes in Working Capital -630.01 Cash after chg. in Working capital -452.65 Interest Paid 0.00 Tax Paid 0.00 Other Direct Exp. Paid -45.72 Extra & Other Items 0.00 Cash From Investing Activity -43.70 Net Fixed Assets Net Investments Others Cash from Financing Activity 541.05 Net Cash Inflow / Outflow 16.65 Opening Cash & Equivalents 0.00 Closing Cash & Equivalent 16.65

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Jun 09 Mar 08 Mar 07 Mar 06 Mar 05
Book Value (Rs.) 26.09 58.85 42.15 10.55 10.28 ROA -8.59% 12.53% 17.06% 13.79% 0.25% ROE -55.69% 40.53% 19.72% 15.64% 0.40% ROCE -4.05% 29.55% 27.19% 11.87% 0.50% Fixed Asset Turnover 29.84 36.47 21.62 48.33 133.80 Receivable days 130.45 43.67 14.85 235.48 160.62 Inventory Days 0.00 0.00 3.32 74.40 239.12 Payable days 15.85 7.84 2.86 16.62 14.56 Cash Conversion Cycle 114.60 35.83 15.31 293.26 385.19 Total Debt/Equity 7.28 2.41 0.00 0.00 0.00 Interest Cover -0.70 11.69 74.13 271.07 5.97

Description Mar 08
Book Value (Rs.) 49.30 ROA 13.87% ROE 54.05% ROCE 28.03% Fixed Asset Turnover 27.03 Receivable days 87.02 Inventory Days 22.02 Payable days 49.62 Cash Conversion Cycle 59.41 Total Debt/Equity 1.86 Interest Cover 19.62

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