Nifty
Sensex
:
:
11661.85
39298.38
75.50 (0.65%)
246.32 (0.63%)

Film Production, Distribution & Entertainment

Rating :
N/A

BSE: 530943 | NSE: SABTN

2.00
18-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  2.00
  •  2.00
  •  1.90
  •  1.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4457
  •  0.09
  •  7.15
  •  1.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7.16
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 170.51
  • N/A
  • -1.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 22.13%
  • 13.29%
  • 44.02%
  • FII
  • DII
  • Others
  • 15.86%
  • 0.58%
  • 4.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.96
  • -30.08
  • -51.99

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 85.30
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 80.05
  • 100.47
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.01
  • 4.07
  • 3.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.72
  • 13.09
  • -1.79

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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
-0.16
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
3.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
5.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
-9.02
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
-9.02
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
-2.58
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 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
15.24
57.49
137.72
257.42
249.02
180.37
161.24
131.99
49.35
29.59
Net Sales Growth
-
-73.49%
-58.26%
-46.50%
3.37%
38.06%
11.86%
22.16%
167.46%
66.78%
 
Cost Of Goods Sold
-
13.00
-2.97
-11.60
-0.79
0.00
0.00
0.00
0.00
0.09
0.07
Gross Profit
-
2.24
60.46
149.32
258.21
249.02
180.37
161.24
131.99
49.26
29.52
GP Margin
-
14.70%
105.17%
108.42%
100.31%
100%
100%
100%
100%
99.82%
99.76%
Total Expenditure
-
23.85
62.46
96.71
177.53
179.44
132.13
122.25
124.33
48.34
19.57
Power & Fuel Cost
-
0.01
0.24
0.30
0.27
0.65
0.60
0.56
0.51
0.56
0.46
% Of Sales
-
0.07%
0.42%
0.22%
0.10%
0.26%
0.33%
0.35%
0.39%
1.13%
1.55%
Employee Cost
-
-0.08
2.04
2.97
8.00
5.88
5.53
6.20
5.96
3.13
1.00
% Of Sales
-
-0.52%
3.55%
2.16%
3.11%
2.36%
3.07%
3.85%
4.52%
6.34%
3.38%
Manufacturing Exp.
-
9.56
57.41
98.04
155.40
122.65
115.29
105.44
103.81
34.14
13.67
% Of Sales
-
62.73%
99.86%
71.19%
60.37%
49.25%
63.92%
65.39%
78.65%
69.18%
46.20%
General & Admin Exp.
-
1.15
4.64
6.79
14.23
10.09
8.95
8.69
8.97
6.70
3.87
% Of Sales
-
7.55%
8.07%
4.93%
5.53%
4.05%
4.96%
5.39%
6.80%
13.58%
13.08%
Selling & Distn. Exp.
-
0.05
0.09
0.16
0.31
39.93
0.49
0.49
2.30
3.10
0.33
% Of Sales
-
0.33%
0.16%
0.12%
0.12%
16.03%
0.27%
0.30%
1.74%
6.28%
1.12%
Miscellaneous Exp.
-
0.16
1.02
0.05
0.11
0.25
1.27
0.87
2.77
0.62
0.33
% Of Sales
-
1.05%
1.77%
0.04%
0.04%
0.10%
0.70%
0.54%
2.10%
1.26%
0.57%
EBITDA
-
-8.61
-4.97
41.01
79.89
69.58
48.24
38.99
7.66
1.01
10.02
EBITDA Margin
-
-56.50%
-8.64%
29.78%
31.03%
27.94%
26.75%
24.18%
5.80%
2.05%
33.86%
Other Income
-
1.20
0.27
0.76
0.14
0.15
0.20
0.30
0.11
0.49
2.08
Interest
-
12.25
15.97
14.64
26.39
26.72
18.91
18.14
19.76
6.02
3.85
Depreciation
-
23.98
23.33
19.48
36.97
30.02
21.22
20.70
21.79
12.21
7.84
PBT
-
-43.63
-44.00
7.65
16.67
13.00
8.32
0.44
-33.78
-16.73
0.40
Tax
-
0.00
0.00
2.22
3.14
3.60
2.80
-0.78
-11.11
-5.29
0.52
Tax Rate
-
0.00%
0.00%
29.02%
18.84%
27.69%
33.65%
-177.27%
32.89%
31.62%
130.00%
PAT
-
-52.51
-44.01
5.43
13.18
8.73
5.52
1.23
-22.67
-11.44
-0.11
PAT before Minority Interest
-
-52.51
-44.01
5.43
13.53
9.40
5.52
1.23
-22.67
-11.44
-0.11
Minority Interest
-
0.00
0.00
0.00
-0.35
-0.67
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-344.55%
-76.55%
3.94%
5.12%
3.51%
3.06%
0.76%
-17.18%
-23.18%
-0.37%
PAT Growth
-
-
-
-58.80%
50.97%
58.15%
348.78%
-
-
-
 
Unadjusted EPS
-
-15.03
-15.09
1.51
3.75
2.51
1.93
0.36
-9.37
-5.86
-0.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
5.15
48.91
101.54
98.60
203.29
165.56
122.12
122.83
141.99
136.22
Share Capital
34.94
34.94
34.94
37.31
34.94
27.76
24.94
24.66
22.88
16.26
Total Reserves
-29.79
13.97
66.60
61.30
168.35
118.00
97.17
97.73
116.63
116.57
Non-Current Liabilities
15.65
16.71
140.14
103.33
130.48
57.71
77.91
118.01
106.18
62.58
Secured Loans
2.36
3.06
126.41
91.45
134.23
62.90
83.25
122.27
99.38
53.14
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.64
Long Term Provisions
0.01
0.36
0.44
0.36
0.65
0.37
0.34
0.19
0.12
0.00
Current Liabilities
179.27
178.59
60.71
61.18
128.25
106.48
95.36
67.61
36.70
15.20
Trade Payables
3.20
13.54
14.45
16.52
36.92
24.28
17.99
16.61
14.06
11.41
Other Current Liabilities
176.01
164.90
44.71
41.91
71.13
52.68
54.07
37.23
12.08
1.44
Short Term Borrowings
0.00
0.00
0.00
0.00
10.01
15.00
13.14
5.83
6.73
0.00
Short Term Provisions
0.06
0.15
1.55
2.75
10.20
14.52
10.15
7.94
3.82
2.36
Total Liabilities
200.40
244.54
302.72
274.46
473.02
330.08
295.72
308.78
285.20
214.33
Net Block
172.43
197.69
221.04
165.29
242.56
155.96
159.79
174.67
160.61
103.16
Gross Block
332.35
334.39
335.04
272.20
384.96
264.12
246.80
241.34
205.49
135.87
Accumulated Depreciation
159.92
136.70
114.00
106.91
142.40
108.15
87.01
66.67
44.88
32.71
Non Current Assets
194.03
219.28
251.52
203.95
354.93
246.94
232.51
233.51
242.08
154.99
Capital Work in Progress
14.03
14.03
14.03
14.03
13.77
13.40
12.73
10.79
8.43
30.74
Non Current Investment
0.00
0.00
8.74
18.28
39.60
32.14
13.62
0.00
21.09
21.09
Long Term Loans & Adv.
7.56
7.56
7.70
6.34
59.00
40.71
42.64
45.64
49.10
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
4.73
3.73
2.42
2.85
0.00
Current Assets
6.37
25.25
51.20
70.52
118.09
83.14
61.44
73.83
43.11
57.52
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
13.50
0.00
0.00
Inventories
1.57
14.57
11.60
0.79
0.00
0.00
0.00
0.00
0.09
1.03
Sundry Debtors
2.03
6.97
25.21
38.35
66.65
59.27
41.04
35.39
19.83
16.43
Cash & Bank
0.22
0.58
1.89
2.24
8.86
2.35
1.56
0.81
1.78
3.56
Other Current Assets
2.55
0.06
0.05
0.66
42.57
21.52
18.84
24.13
21.40
36.50
Short Term Loans & Adv.
2.53
3.06
12.45
28.47
31.03
16.76
13.66
20.01
16.18
36.40
Net Current Assets
-172.90
-153.34
-9.51
9.34
-10.16
-23.34
-33.92
6.22
6.41
42.32
Total Assets
200.40
244.53
302.72
274.47
473.03
330.08
295.71
308.78
285.19
214.33

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
11.42
18.44
59.19
104.71
42.31
34.22
42.24
-13.80
-14.00
-15.58
PBT
-52.51
-44.00
7.65
16.67
13.00
8.32
0.44
-33.78
-16.73
0.41
Adjustment
45.08
39.89
33.37
53.21
56.71
40.16
38.82
41.81
18.39
10.59
Changes in Working Capital
19.39
22.64
18.62
37.10
-25.25
-12.85
5.98
-21.83
-15.43
-26.55
Cash after chg. in Working capital
11.96
18.53
59.64
106.97
44.46
35.63
45.24
-13.79
-13.77
-15.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.54
-0.09
-0.45
-2.26
-2.15
-1.41
-3.00
-0.01
-0.23
-0.02
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
1.11
-0.59
-76.13
-63.85
-140.65
-36.11
-6.24
-17.61
-58.69
-22.73
Net Fixed Assets
2.04
0.65
-119.83
-15.50
-60.58
-1.44
-2.34
-2.92
4.99
Net Investments
8.88
0.00
9.80
75.73
-15.74
-19.20
-0.46
6.72
-21.84
Others
-9.81
-1.24
33.90
-124.08
-64.33
-15.47
-3.44
-21.41
-41.84
Cash from Financing Activity
-12.89
-19.16
16.58
-47.48
104.85
2.69
-35.25
30.44
70.92
40.72
Net Cash Inflow / Outflow
-0.37
-1.31
-0.36
-6.62
6.51
0.79
0.75
-0.98
-1.77
2.41
Opening Cash & Equivalents
0.58
1.89
2.24
8.86
2.35
1.56
0.81
1.78
3.56
1.15
Closing Cash & Equivalent
0.22
0.58
1.89
2.24
8.86
2.35
1.56
0.81
1.78
3.56

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
1.47
14.00
29.06
27.54
58.17
52.50
48.25
49.04
60.97
80.58
ROA
-23.60%
-16.08%
1.88%
3.62%
2.34%
1.76%
0.41%
-7.63%
-4.58%
-0.08%
ROE
-194.25%
-58.50%
5.49%
9.03%
5.39%
4.15%
1.02%
-17.40%
-8.46%
-0.14%
ROCE
-21.63%
-11.87%
8.95%
13.41%
11.31%
9.86%
6.83%
-5.20%
-4.80%
3.56%
Fixed Asset Turnover
0.05
0.17
0.45
0.78
0.77
0.71
0.66
0.59
0.29
0.37
Receivable days
107.74
102.17
84.23
74.44
92.28
101.49
86.50
76.35
134.12
340.09
Inventory Days
193.29
83.09
16.42
1.12
0.00
0.00
0.00
0.00
4.16
18.25
Payable days
90.92
61.33
46.04
48.10
55.64
53.52
46.99
41.35
85.92
172.07
Cash Conversion Cycle
210.12
123.94
54.61
27.46
36.64
47.97
39.51
35.00
52.35
186.28
Total Debt/Equity
31.76
3.16
1.65
1.33
1.03
0.85
1.19
1.32
0.83
0.41
Interest Cover
-3.29
-1.76
1.52
1.63
1.49
1.44
1.02
-0.71
-1.78
1.11

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.