Nifty
Sensex
:
:
10911.70
35641.46
17.00 (0.16%)
129.88 (0.37%)

IT - Software

Rating :
52/99   (View)

BSE: 532329 | NSE: Not Listed

86.60
4.10 (4.97%)
22-Jan-2018 | 1:37PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 86.60
  • 86.60
  • 86.60
  • 82.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 1690
  • 1.46
  • 96.90
  • 41.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 30.69
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12.70
  • N/A
  • 1.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.75%
  • 7.27%
  • 41.17%
  • FII
  • DII
  • Others
  • 0%
  • 1.16%
  • 0.65%

Chart

Price | P:E | P:BV | EV:EBITDA

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 17
Sep 16
Var%
Jun 17
Jun 16
Var%
Mar 17
Mar 16
Var%
Dec 16
Dec 15
Var%
Net Sales
3.12
3.20
-2.50%
3.96
2.64
50.00%
3.88
3.32
16.87%
3.30
2.70
22.22%
Expenses
2.85
2.84
0.35%
3.46
2.48
39.52%
3.52
3.00
17.33%
2.98
2.57
15.95%
EBITDA
0.27
0.36
-25.00%
0.50
0.16
212.50%
0.36
0.32
12.50%
0.32
0.13
146.15%
EBIDTM
8.53%
11.13%
12.61%
6.06%
9.30%
9.65%
9.74%
4.74%
Other Income
0.15
0.31
-51.61%
0.20
0.32
-37.50%
0.16
0.36
-55.56%
0.29
0.34
-14.71%
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.00
0.00
Depreciation
0.05
0.04
25.00%
0.04
0.04
0.00%
0.06
0.06
0.00%
0.05
0.05
0.00%
PBT
0.37
0.62
-40.32%
0.66
0.44
50.00%
0.46
0.62
-25.81%
0.54
0.42
28.57%
Tax
0.20
0.03
566.67%
0.11
0.09
22.22%
3.44
0.22
1,463.64%
0.08
0.12
-33.33%
PAT
0.17
0.59
-71.19%
0.55
0.35
57.14%
-2.97
0.40
-
0.46
0.30
53.33%
PATM
5.51%
18.38%
13.87%
13.26%
-76.59%
12.03%
13.95%
11.12%
EPS
0.46
1.58
-70.89%
1.48
0.94
57.45%
-7.99
1.07
-
1.24
0.81
53.09%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
14.26
13.02
13.09
11.36
12.68
12.33
9.18
7.76
6.17
7.04
9.19
Net Sales Growth
20.24%
-0.53%
15.23%
-10.41%
2.84%
34.31%
18.30%
25.77%
-12.36%
-23.39%
 
Cost Of Goods Sold
2.16
1.80
1.72
1.36
1.84
1.62
1.70
1.68
0.00
0.59
-0.27
Gross Profit
12.10
11.22
11.36
10.01
10.84
10.71
7.47
6.08
6.17
6.45
9.46
GP Margin
84.85%
86.18%
86.78%
88.12%
85.49%
86.86%
81.37%
78.35%
100%
91.62%
102.94%
Total Expenditure
12.81
11.81
10.93
10.31
10.99
10.08
9.51
8.09
6.88
9.27
9.72
Power & Fuel Cost
-
0.13
0.15
0.19
0.19
0.17
0.13
0.12
0.09
0.13
0.14
% Of Sales
-
1.00%
1.15%
1.67%
1.50%
1.38%
1.42%
1.55%
1.46%
1.85%
1.52%
Employee Cost
-
7.82
7.38
7.11
6.99
6.54
5.84
4.71
4.08
4.54
4.64
% Of Sales
-
60.06%
56.38%
62.59%
55.13%
53.04%
63.62%
60.70%
66.13%
64.49%
50.49%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.06
0.53
0.30
0.53
% Of Sales
-
0%
0%
0%
0%
0%
0%
0.77%
8.59%
4.26%
5.77%
General & Admin Exp.
-
1.83
1.56
1.49
1.73
1.52
1.46
1.35
1.27
1.62
1.84
% Of Sales
-
14.06%
11.92%
13.12%
13.64%
12.33%
15.90%
17.40%
20.58%
23.01%
20.02%
Selling & Distn. Exp.
-
0.07
0.03
0.05
0.09
0.03
0.18
0.05
0.05
0.06
0.04
% Of Sales
-
0.54%
0.23%
0.44%
0.71%
0.24%
1.96%
0.64%
0.81%
0.85%
0.44%
Miscellaneous Exp.
-
0.04
0.01
0.05
0.06
0.07
0.04
0.00
0.02
0.48
0.04
% Of Sales
-
0.31%
0.08%
0.44%
0.47%
0.57%
0.44%
0%
0.32%
6.82%
2.83%
EBITDA
1.45
1.21
2.16
1.05
1.69
2.25
-0.33
-0.33
-0.71
-2.23
-0.53
EBITDA Margin
10.17%
9.29%
16.50%
9.24%
13.33%
18.25%
-3.59%
-4.25%
-11.51%
-31.68%
-5.77%
Other Income
0.80
1.08
1.39
1.21
1.22
1.13
0.94
0.80
0.77
0.64
0.56
Interest
0.02
0.03
0.02
0.01
0.01
0.01
0.09
0.22
0.23
0.10
0.07
Depreciation
0.20
0.19
0.22
0.26
0.23
0.18
0.18
0.17
0.18
0.26
0.34
PBT
2.03
2.07
3.31
1.98
2.66
3.19
0.34
0.08
-0.36
-1.95
-0.38
Tax
3.83
3.64
0.96
0.76
0.97
0.71
-0.13
0.26
-0.10
-2.84
0.03
Tax Rate
188.67%
175.85%
29.00%
28.79%
36.47%
34.13%
-38.24%
325.00%
27.78%
20.75%
-7.89%
PAT
-1.79
-1.58
2.34
1.88
1.69
1.37
0.46
-0.18
-0.26
-10.85
-0.41
PAT before Minority Interest
-1.79
-1.58
2.34
1.88
1.69
1.37
0.46
-0.18
-0.26
-10.85
-0.41
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
-12.55%
-12.14%
17.88%
16.55%
13.33%
11.11%
5.01%
-2.32%
-4.21%
-154.12%
-4.46%
PAT Growth
-209.15%
-167.52%
24.47%
11.24%
23.36%
197.83%
355.56%
30.77%
97.60%
-2546.34%
 
Unadjusted EPS
-4.81
-4.24
6.29
5.06
4.54
3.68
1.25
-0.49
-0.70
-29.15
-1.09

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
24.82
26.50
23.87
22.28
20.49
19.04
18.81
19.18
20.51
29.89
Share Capital
3.72
3.72
3.72
3.72
3.72
3.72
3.72
3.72
3.72
3.72
Total Reserves
21.10
22.78
20.15
18.56
16.77
15.32
15.09
15.46
16.79
26.17
Non-Current Liabilities
-0.11
-3.30
-3.76
-4.18
-4.90
-5.00
-5.16
-3.43
-4.38
-2.54
Secured Loans
0.00
0.00
0.00
0.00
0.01
0.02
0.00
2.66
1.79
0.05
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.09
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.03
0.55
0.58
0.00
0.00
0.00
Current Liabilities
1.12
1.24
1.02
0.49
0.48
0.99
3.44
2.99
2.94
3.63
Trade Payables
0.13
0.53
0.39
0.10
0.11
0.57
0.61
2.98
2.91
3.54
Other Current Liabilities
0.52
0.36
0.34
0.35
0.33
0.41
0.31
0.01
0.03
0.08
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
2.52
0.00
0.00
0.00
Short Term Provisions
0.47
0.35
0.29
0.04
0.04
0.01
0.00
0.00
0.00
0.00
Total Liabilities
25.83
24.44
21.13
18.59
16.07
15.03
17.09
18.74
19.07
30.98
Net Block
0.69
0.67
0.78
1.37
1.12
2.25
2.04
2.09
2.35
2.55
Gross Block
2.79
2.58
2.46
6.37
5.52
6.49
6.13
6.00
6.09
6.18
Accumulated Depreciation
2.10
1.91
1.69
5.00
4.40
4.24
4.08
3.91
3.74
3.63
Non Current Assets
1.06
1.04
1.02
1.54
1.29
2.41
3.00
2.09
2.35
2.55
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
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.37
0.37
0.24
0.16
0.17
0.16
0.96
0.00
0.00
0.00
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
24.77
23.40
20.10
17.06
14.77
12.61
14.08
16.64
16.71
17.37
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.48
0.58
0.70
0.61
0.54
0.77
0.51
0.47
0.41
1.31
Sundry Debtors
5.32
3.00
5.35
2.70
2.75
2.50
6.49
8.26
8.29
6.76
Cash & Bank
18.00
19.06
13.33
13.14
10.89
8.62
6.21
6.16
6.25
6.79
Other Current Assets
0.97
0.40
0.36
0.27
0.59
0.72
0.88
1.75
1.77
2.51
Short Term Loans & Adv.
0.57
0.36
0.37
0.34
0.39
0.56
0.30
1.21
1.24
2.02
Net Current Assets
23.65
22.16
19.09
16.57
14.29
11.63
10.65
13.65
13.77
13.74
Total Assets
25.83
24.44
21.12
18.60
16.06
15.02
17.08
18.73
19.06
30.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
-0.86
5.85
0.32
2.65
2.34
5.21
0.00
0.00
0.00
PBT
2.07
3.31
2.32
2.58
2.03
0.34
0.00
0.00
0.00
Adjustment
0.19
0.22
0.26
0.12
1.19
0.16
0.00
0.00
0.00
Changes in Working Capital
-2.67
2.72
-2.27
-0.05
-0.88
4.71
0.00
0.00
0.00
Cash after chg. in Working capital
-0.41
6.24
0.32
2.65
2.34
5.21
0.00
0.00
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.45
-0.39
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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-0.21
-0.12
-0.13
-0.39
-0.06
-0.22
0.00
0.00
0.00
Net Fixed Assets
-0.21
-0.12
3.79
-0.83
-0.08
-0.24
-0.11
-0.06
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
0.00
0.00
-3.92
0.44
0.02
0.02
0.11
0.06
Cash from Financing Activity
0.00
0.00
0.00
-0.01
-0.01
-2.58
0.00
0.00
0.00
Net Cash Inflow / Outflow
-1.07
5.74
0.19
2.25
2.26
2.41
0.00
0.00
0.00
Opening Cash & Equivalents
19.06
13.33
13.14
10.89
8.62
6.21
0.00
0.00
0.00
Closing Cash & Equivalent
18.00
19.06
13.33
13.14
10.89
8.62
0.00
0.00
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
66.72
71.24
64.15
59.90
55.07
51.18
50.56
51.54
55.12
50.63
ROA
-6.27%
10.28%
9.47%
9.75%
8.81%
2.89%
-1.02%
-1.37%
-43.35%
-1.30%
ROE
-6.14%
9.30%
8.15%
7.90%
6.93%
2.46%
-0.96%
-1.31%
-55.13%
-2.10%
ROCE
8.18%
13.21%
11.50%
12.52%
10.57%
2.13%
1.38%
-0.56%
-65.99%
-1.61%
Fixed Asset Turnover
4.85
5.19
2.57
2.13
2.05
1.45
1.28
1.02
1.15
1.49
Receivable days
116.69
116.46
129.23
78.44
77.75
178.69
346.61
489.70
390.28
257.03
Inventory Days
14.92
17.78
21.04
16.59
19.38
25.43
22.90
25.88
44.50
42.97
Payable days
11.99
17.54
9.79
4.11
14.72
25.25
94.84
211.15
198.50
229.19
Cash Conversion Cycle
119.62
116.70
140.48
90.93
82.41
178.87
274.67
304.42
236.28
70.80
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.14
0.14
0.09
0.00
Interest Cover
68.51
156.97
255.35
179.77
224.82
4.63
1.35
-0.53
-131.51
-4.60

News Update


  • Danlaw Technology - Quarterly Results
    31st Oct 2017, 12:00 AM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.