Nifty
Sensex
:
:
10829.35
36701.16
88.00 (0.82%)
228.23 (0.63%)

Film Production, Distribution & Entertainment

Rating :
29/99  (View)

BSE: 523277 | NSE: Not Listed

0.35
0.01 (2.94%)
23-Aug-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  0.35
  •  0.40
  •  0.35
  •  0.34
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  45950
  •  0.16
  •  0.85
  •  0.32

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 31.10
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 48.35
  • N/A
  • 1.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 0.96%
  • 55.22%
  • FII
  • DII
  • Others
  • 1.88%
  • 0.00%
  • 41.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -100.00
  • -100.00
  • -100.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -35.59
  • -20.69
  • -26.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.84
  • 37.51
  • 51.06

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.60
  • 0.85
  • 1.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.34
  • -7.65
  • -12.53

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
0.32
0.00
0.00
0.32
0.59
-45.76%
0.32
0.25
28.00%
1.37
0.25
448.00%
Expenses
0.29
0.00
0.00
1.45
22.53
-93.56%
0.23
0.08
187.50%
1.42
0.51
178.43%
EBITDA
0.03
0.00
0.00
-1.13
-21.94
-
0.09
0.17
-47.06%
-0.05
-0.26
-
EBIDTM
8.80%
0.00%
-356.29%
-3,744.37%
26.73%
66.40%
-3.58%
-102.40%
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
0.11
0.00
0.00
0.12
0.11
9.09%
0.12
0.10
20.00%
0.12
0.11
9.09%
Depreciation
0.06
0.00
0.00
0.13
0.13
0.00%
0.13
0.13
0.00%
0.12
0.12
0.00%
PBT
-0.14
0.00
-
-22.91
-22.17
-
-0.16
-0.07
-
-0.29
-0.48
-
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
-0.14
0.00
-
-22.91
-22.17
-
-0.16
-0.07
-
-0.29
-0.48
-
PATM
-44.65%
0.00%
-7,205.03%
-3,783.79%
-48.74%
-26.00%
-21.05%
-193.60%
EPS
0.00
0.00
0.00
-0.25
-0.24
-
0.00
0.00
0.00
0.00
-0.01
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
2.33
1.37
1.00
3.44
5.67
5.36
5.32
5.31
10.18
12.82
Net Sales Growth
113.76%
37.00%
-70.93%
-39.33%
5.78%
0.75%
0.19%
-47.84%
-20.59%
 
Cost Of Goods Sold
1.01
0.00
0.00
0.00
0.00
-0.05
-0.01
-0.01
10.85
8.37
Gross Profit
1.32
1.37
1.00
3.44
5.67
5.41
5.33
5.32
-0.67
4.45
GP Margin
56.74%
100%
100%
100%
100%
100.93%
100.19%
100.19%
-6.58%
34.71%
Total Expenditure
3.39
2.12
11.76
10.00
9.53
9.78
7.49
8.43
19.70
15.03
Power & Fuel Cost
-
0.00
0.03
0.41
0.40
0.52
0.40
0.39
0.37
0.16
% Of Sales
-
0%
3.00%
11.92%
7.05%
9.70%
7.52%
7.34%
3.63%
1.25%
Employee Cost
-
0.44
0.79
1.79
1.65
1.56
1.92
0.97
1.80
1.03
% Of Sales
-
32.12%
79.00%
52.03%
29.10%
29.10%
36.09%
18.27%
17.68%
8.03%
Manufacturing Exp.
-
0.05
1.82
0.26
0.75
0.62
0.20
0.27
0.19
0.63
% Of Sales
-
3.65%
182.00%
7.56%
13.23%
11.57%
3.76%
5.08%
1.87%
4.91%
General & Admin Exp.
-
1.12
7.33
6.47
5.91
5.28
4.51
4.52
5.48
4.28
% Of Sales
-
81.75%
733.00%
188.08%
104.23%
98.51%
84.77%
85.12%
53.83%
33.39%
Selling & Distn. Exp.
-
0.00
0.30
0.10
0.01
0.11
0.02
0.01
0.18
0.56
% Of Sales
-
0%
30.0%
2.91%
0.18%
2.05%
0.38%
0.19%
1.77%
4.37%
Miscellaneous Exp.
-
0.52
1.50
0.98
0.81
1.73
0.45
2.28
0.83
0.00
% Of Sales
-
37.96%
150.0%
28.49%
14.29%
32.28%
8.46%
42.94%
8.15%
0%
EBITDA
-1.06
-0.75
-10.76
-6.56
-3.86
-4.42
-2.17
-3.12
-9.52
-2.21
EBITDA Margin
-45.49%
-54.74%
-1076.00%
-190.70%
-68.08%
-82.46%
-40.79%
-58.76%
-93.52%
-17.24%
Other Income
0.00
0.00
0.08
0.17
0.35
0.26
0.19
0.24
5.91
0.29
Interest
0.47
0.42
0.43
0.44
0.45
0.40
0.39
0.77
0.94
0.78
Depreciation
0.44
0.50
0.67
1.23
1.21
1.49
0.73
0.98
0.96
0.92
PBT
-23.50
-1.68
-11.78
-8.06
-5.17
-6.05
-3.10
-4.64
-5.50
-3.63
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.09
0.02
Tax Rate
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-0.65%
-1.64%
-0.55%
PAT
-23.50
-23.79
-11.78
-8.06
-5.17
-6.05
-313.91
-4.66
-5.59
-3.65
PAT before Minority Interest
-23.50
-23.79
-11.78
-8.06
-5.17
-6.05
-313.91
-4.66
-5.59
-3.65
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-1,008.58%
-1736.50%
-1178.00%
-234.30%
-91.18%
-112.87%
-5900.56%
-87.76%
-54.91%
-28.47%
PAT Growth
0.00%
-101.95%
-46.15%
-55.90%
14.55%
98.07%
-6636.27%
16.64%
-53.15%
 
Unadjusted EPS
-0.25
-0.26
-0.32
-0.22
-0.14
-0.16
-8.52
-0.13
-0.15
0.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
48.50
12.66
24.48
32.55
38.67
42.30
356.22
360.88
366.47
Share Capital
91.46
36.86
36.86
368.63
368.63
368.63
368.63
368.63
368.63
Total Reserves
-42.97
-24.21
-12.38
-336.08
-329.95
-326.32
-12.41
-7.75
-2.16
Non-Current Liabilities
0.26
0.26
0.26
0.18
0.19
0.21
0.20
0.11
23.88
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.00
Long Term Provisions
0.26
0.26
0.26
0.18
0.18
0.21
0.20
0.14
0.00
Current Liabilities
46.05
102.70
94.24
81.45
66.68
59.17
66.52
32.77
20.48
Trade Payables
2.81
3.07
2.52
13.94
13.86
13.21
13.26
1.97
13.66
Other Current Liabilities
25.17
24.65
22.66
19.69
19.29
17.18
23.13
17.01
6.67
Short Term Borrowings
17.38
74.27
68.52
47.33
33.03
28.23
29.77
13.43
0.00
Short Term Provisions
0.69
0.70
0.54
0.48
0.51
0.56
0.36
0.36
0.15
Total Liabilities
94.81
115.62
118.98
114.18
105.54
101.68
422.94
393.76
410.83
Net Block
9.30
9.83
10.55
9.37
11.54
10.51
15.17
16.14
158.29
Gross Block
16.41
16.41
16.40
18.03
18.03
13.89
19.76
19.75
163.27
Accumulated Depreciation
7.11
6.58
5.86
8.66
6.49
3.38
4.59
3.61
4.98
Non Current Assets
47.19
45.43
46.15
44.97
37.88
36.95
212.75
186.85
185.69
Capital Work in Progress
9.27
9.27
9.27
9.27
0.00
0.00
143.25
143.25
27.23
Non Current Investment
0.00
0.17
0.17
0.17
0.17
0.17
0.17
0.17
0.17
Long Term Loans & Adv.
28.61
26.17
26.17
26.17
26.17
26.27
54.17
27.30
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
47.62
70.19
72.84
69.20
67.67
64.74
210.18
206.90
223.70
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
34.98
56.64
56.64
56.64
56.69
56.64
198.55
198.54
209.39
Sundry Debtors
5.19
5.19
5.21
5.27
6.01
6.09
6.28
1.67
7.76
Cash & Bank
0.13
0.24
0.52
0.44
0.29
0.69
0.51
0.23
0.52
Other Current Assets
7.31
0.47
0.39
0.48
4.67
1.32
4.84
6.46
6.03
Short Term Loans & Adv.
7.15
7.64
10.07
6.38
4.46
1.23
3.18
4.92
6.03
Net Current Assets
1.57
-32.52
-21.41
-12.24
0.98
5.56
143.66
174.14
203.22
Total Assets
94.81
115.62
118.99
114.17
105.55
101.69
422.93
393.75
410.83

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-1.18
-9.63
-13.76
-5.92
-6.70
-15.29
1.70
-1.98
PBT
-23.79
-11.78
-8.06
-5.17
-313.91
-4.64
-5.50
-3.63
Adjustment
0.92
1.09
1.67
1.62
170.42
1.74
1.07
2.96
Changes in Working Capital
21.69
1.05
-7.37
-2.37
136.79
-12.39
6.12
-1.31
Cash after chg. in Working capital
-1.18
-9.63
-13.76
-5.92
-6.70
-15.29
1.70
-1.98
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
0.16
0.00
-2.41
-9.27
7.27
0.00
-15.45
-1.44
Net Fixed Assets
0.00
0.00
-0.10
-9.30
149.11
0.00
38.77
Net Investments
0.17
0.00
0.00
0.00
0.00
0.00
-15.00
Others
-0.01
0.00
-2.31
0.03
-141.84
0.00
-39.22
Cash from Financing Activity
0.90
9.36
16.25
15.34
-0.38
15.57
13.46
3.43
Net Cash Inflow / Outflow
-0.11
-0.28
0.08
0.15
0.19
0.28
-0.29
0.00
Opening Cash & Equivalents
0.24
0.52
0.44
0.29
0.51
0.23
0.52
0.52
Closing Cash & Equivalent
0.13
0.24
0.52
0.44
0.69
0.51
0.23
0.52

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
0.53
0.34
0.66
0.88
1.05
1.15
9.66
9.79
9.90
ROA
-22.61%
-10.04%
-6.92%
-4.70%
-5.84%
-119.67%
-1.14%
-1.39%
-0.89%
ROE
-77.79%
-63.41%
-28.28%
-14.51%
-14.95%
-157.54%
-1.30%
-1.54%
-1.00%
ROCE
-30.58%
-12.61%
-8.82%
-6.23%
-7.94%
-137.35%
-1.02%
-1.19%
-0.73%
Fixed Asset Turnover
0.08
0.06
0.20
0.31
0.33
0.32
0.27
0.11
0.08
Receivable days
1386.58
1899.40
555.97
362.76
412.13
423.99
273.16
168.94
220.88
Inventory Days
0.00
0.00
6009.28
3644.76
3860.44
8752.10
0.00
7310.49
5961.53
Payable days
1081.36
283.47
789.07
1253.43
6905.03
174.97
1058.48
808.88
112.28
Cash Conversion Cycle
305.22
1615.93
5776.18
2754.08
-2632.46
9001.11
-785.32
6670.55
6070.13
Total Debt/Equity
0.36
5.87
2.80
1.45
0.85
0.67
0.08
0.04
0.07
Interest Cover
-55.16
-26.36
-17.30
-10.57
-13.97
-795.03
-4.99
-4.87
-3.63

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.