Nifty

:

11600.20

Sensex

:

39090.03

326.00 (2.89%)
1075.41 (2.83%)

Login

Nifty
Sensex

:
:

11600.20
39090.03

326.00 (2.89%)
1075.41 (2.83%)

Thomas Scott (India) Ltd.

Retailing

Rating :

N/A

BSE: 533941 | NSE: THOMASCOTT

Watchlist

NSE BSE

6.65

23-Sep-2019

Open
High
Low
Previous Close

6.65
6.65
6.65
7.00

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

100
0.01
10.55
6.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1.61
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

5.58
N/A
0.31

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-16.39
15.06

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-36.36
-36.77

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-17.36
-25.23

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
0.55
0.61

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
8.78
13.31

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 5.38 5.14 4.67% 6.49 7.81 -16.90% 4.82 3.60 33.89% 5.16 3.61 42.94%
Expenses 5.93 5.13 15.59% 6.98 7.62 -8.40% 4.86 3.61 34.63% 5.19 3.71 39.89%
EBITDA -0.54 0.02 - -0.49 0.19 - -0.04 -0.02 - -0.03 -0.10 -
EBIDTM -10.12% 0.35% -7.53% 2.45% -0.93% -0.45% -0.48% -2.74%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.18 0.13 38.46% 0.14 0.11 27.27% 0.15 0.11 36.36% 0.15 0.11 36.36%
Depreciation 0.06 0.01 500.00% 0.03 0.01 200.00% 0.01 0.01 0.00% 0.00 0.00 0.00
PBT -0.79 -0.12 - -0.66 0.08 - -0.20 -0.13 - -0.18 -0.21 -
Tax 0.05 0.05 0.00% 0.01 0.15 -93.33% 0.00 0.00 0.00 0.00 0.00 0.00
PAT -0.84 -0.16 - -0.67 -0.07 - -0.20 -0.13 - -0.18 -0.21 -
PATM -15.51% -3.21% -10.35% -0.87% -4.22% -3.67% -3.43% -5.70%
EPS -2.46 -0.49 - -1.98 -0.20 - -0.60 -0.39 - -0.52 -0.61 -

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 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 0.00 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 21.85 20.46 17.40 13.43 17.82 50.08 21.37 15.82 0.00 Net Sales Growth 8.38% 17.59% 29.56% -24.64% -64.42% 134.35% 35.08% 0 Cost Of Goods Sold 19.72 17.25 13.30 12.02 16.16 46.02 20.47 13.39 0.00 Gross Profit 2.13 3.20 4.10 1.40 1.67 4.06 0.90 2.43 0.00 GP Margin 9.75% 15.64% 23.56% 10.42% 9.37% 8.11% 4.21% 15.36% 0 Total Expenditure 22.96 20.65 16.76 15.31 21.21 51.90 23.67 25.00 0.00 Power & Fuel Cost - 0.02 0.03 0.03 0.03 0.04 0.06 0.28 0.00 % Of Sales - 0.10% 0.17% 0.22% 0.17% 0.08% 0.28% 1.77% 0 Employee Cost - 1.31 1.20 0.99 1.02 1.15 0.40 0.87 0.00 % Of Sales - 6.40% 6.90% 7.37% 5.72% 2.30% 1.87% 5.50% 0 Manufacturing Exp. - 0.00 0.01 0.00 0.01 0.04 0.06 1.34 0.00 % Of Sales - 0% 0.06% 0% 0.06% 0.08% 0.28% 8.47% 0 General & Admin Exp. - 0.99 1.32 1.39 1.65 1.31 0.97 2.93 0.00 % Of Sales - 4.84% 7.59% 10.35% 9.26% 2.62% 4.54% 18.52% 0 Selling & Distn. Exp. - 1.06 0.90 0.75 1.12 1.38 1.31 4.90 0.00 % Of Sales - 5.18% 5.17% 5.58% 6.29% 2.76% 6.13% 30.97% 0 Miscellaneous Exp. - 0.01 0.00 0.13 1.23 1.95 0.39 1.29 0.00 % Of Sales - 0.05% 0% 0.97% 6.90% 3.89% 1.82% 8.15% 0 EBITDA -1.10 -0.19 0.64 -1.88 -3.39 -1.82 -2.30 -9.18 0.00 EBITDA Margin -5.03% -0.93% 3.68% -14.00% -19.02% -3.63% -10.76% -58.03% 0 Other Income 0.00 0.02 0.04 0.15 0.10 0.01 0.22 0.10 0.00 Interest 0.62 0.40 0.12 0.00 0.01 0.03 0.02 0.19 0.00 Depreciation 0.10 0.02 0.02 0.04 0.09 0.08 0.11 0.32 0.00 PBT -1.83 -0.60 0.55 -1.77 -3.39 -1.92 -2.20 -9.59 0.00 Tax 0.06 0.15 0.07 0.00 0.00 0.00 0.00 0.00 0.00 Tax Rate -3.28% -25.00% 12.73% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT -1.89 -0.74 0.48 -1.77 -3.39 -1.92 -2.20 -9.54 0.00 PAT before Minority Interest -1.89 -0.74 0.48 -1.77 -3.39 -1.92 -2.20 -9.54 0.00 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -8.65% -3.62% 2.76% -13.18% -19.02% -3.83% -10.29% -60.30% 0 PAT Growth 0.00% - - - - - - - Unadjusted EPS -5.56 -2.19 1.43 -5.23 -9.99 -5.66 -6.50 -28.15 -1.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 7.27 8.01 6.90 8.68 12.06 13.98 16.19 0.05 Share Capital 3.39 3.39 3.39 3.39 3.39 3.39 3.39 0.05 Total Reserves 3.88 4.62 3.51 5.29 8.67 10.59 12.80 0.00 Non-Current Liabilities -0.36 -0.51 0.04 0.05 0.00 0.00 0.00 0.00 Secured Loans 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 Long Term Provisions 0.05 0.04 0.04 0.05 0.00 0.00 0.00 0.00 Current Liabilities 12.90 8.20 5.87 5.25 9.04 8.30 1.75 0.00 Trade Payables 8.82 6.10 5.83 5.10 8.95 8.24 0.57 0.00 Other Current Liabilities 0.05 0.02 0.03 0.14 0.05 0.03 0.11 0.00 Short Term Borrowings 4.01 2.06 0.00 0.00 0.00 0.00 0.59 0.00 Short Term Provisions 0.02 0.01 0.02 0.01 0.05 0.04 0.48 0.00 Total Liabilities 19.81 15.70 12.81 13.98 21.10 22.28 17.94 0.05 Net Block 0.09 0.05 0.07 0.11 0.20 0.35 0.65 0.00 Gross Block 0.50 0.44 0.44 0.44 0.57 0.79 1.20 0.00 Accumulated Depreciation 0.41 0.39 0.37 0.33 0.37 0.44 0.55 0.00 Non Current Assets 0.11 0.07 0.09 0.13 0.22 0.40 1.16 0.00 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.07 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.02 0.02 0.02 0.02 0.02 0.05 0.45 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 19.70 15.62 12.72 13.84 20.89 21.88 16.77 0.05 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 4.71 4.51 5.88 6.93 6.80 9.90 8.04 0.00 Sundry Debtors 11.96 7.94 3.74 3.79 10.12 8.99 5.17 0.00 Cash & Bank 0.04 0.24 0.15 0.13 1.11 0.24 0.87 0.05 Other Current Assets 2.98 0.01 0.01 0.01 2.86 2.76 2.70 0.00 Short Term Loans & Adv. 2.98 2.94 2.95 2.99 2.70 2.65 2.68 0.00 Net Current Assets 6.80 7.42 6.85 8.60 11.84 13.58 15.02 0.05 Total Assets 19.81 15.69 12.81 13.97 21.11 22.28 17.93 0.05

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity -1.71 -1.87 0.02 -0.98 0.93 -0.04 2.02 0.00 PBT -0.60 0.55 -1.77 -3.39 -1.92 -2.20 -9.54 0.00 Adjustment 0.40 0.12 0.03 0.08 0.21 0.37 1.51 0.00 Changes in Working Capital -1.52 -2.54 1.75 2.32 2.64 1.79 10.05 0.00 Cash after chg. in Working capital -1.71 -1.87 0.02 -0.98 0.93 -0.04 2.02 0.00 Interest Paid 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 0.00 Other Direct Exp. Paid 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 Cash From Investing Activity -0.04 0.02 0.00 0.00 -0.06 0.00 0.12 0.00 Net Fixed Assets -0.06 0.00 0.00 0.13 0.22 0.48 -1.27 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.02 0.02 0.00 -0.13 -0.28 -0.48 1.39 Cash from Financing Activity 1.55 1.94 0.00 0.00 0.00 -0.59 -1.32 0.05 Net Cash Inflow / Outflow -0.20 0.09 0.02 -0.98 0.87 -0.63 0.82 0.05 Opening Cash & Equivalents 0.24 0.15 0.13 1.11 0.24 0.87 0.05 0.00 Closing Cash & Equivalent 0.04 0.24 0.15 0.13 1.11 0.24 0.87 0.05

Financial Ratios

Standalone

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 21.44 23.63 20.36 25.59 35.58 41.24 47.74 9.00 ROA -4.19% 3.40% -13.24% -19.30% -8.85% -10.96% -106.12% -10.70% ROE -9.74% 6.50% -22.76% -32.65% -14.74% -14.62% -117.58% -11.05% ROCE -1.87% 7.91% -22.74% -32.59% -14.54% -14.22% -111.22% -11.00% Fixed Asset Turnover 43.36 39.25 30.29 35.08 73.39 21.58 13.67 0.00 Receivable days 177.47 122.40 102.29 142.39 69.62 120.33 115.17 0.00 Inventory Days 82.26 108.93 174.16 140.62 60.86 152.47 179.12 0.00 Payable days 136.66 154.38 155.82 131.64 68.32 62.84 7.69 0.00 Cash Conversion Cycle 123.07 76.95 120.63 151.37 62.16 209.95 286.60 0.00 Total Debt/Equity 0.55 0.26 0.00 0.00 0.00 0.00 0.04 0.00 Interest Cover -0.50 5.52 -1768.35 -589.72 -71.98 -122.41 -49.35 -230.44

Top Investors:

religare finvest ltd

smc global securities ltd

oyster fincap private limited

madhusudhan narayanlal sarda

Annual Reports:

News Update:

Thomas Scott - Quarterly Results
14th Aug 2019, 14:01 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