Mardia Extrusions Ltd - Stock Valuation and Financial Performance

Name: Mardia Extrusions
Brand: Mardia Extrusions

BSE: 530113 | NSE: | Metal - Non Ferrous | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Mardia Extrusions

Based on:

Data

M-Cap below 100cr DeciZen not available

Mardia Extrusions stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

0.00

Market Cap:

0.7 Cr.

52-wk low:

52-wk high:

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Mardia Extrusions:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'03	Mar'04	Mar'05	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	TTM
ROCE % ⓘ	-11.3%	-12.7%	-5.3%	-4.3%	2.6%	-0.7%	0.3%	-3.3%	-1.8%	-2.4%	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	0.5	1.1	0.5	0.7	1.4	0.2	3.2	9.1	1.7	0.3	0
Sales YoY Gr.	-	114.3%	-50.5%	38.5%	87.5%	-85.9%	1,594.7%	181.1%	-81.4%	-85.1%	-
Adj EPS ⓘ	-3.8	-4.3	-0.6	-0.5	-0.5	-0.1	0.1	-0.6	-0.3	-0.4	-0.4
YoY Gr.	-	NA	NA	NA	NA	NA	NA	-1066.7%	NA	NA	-
BVPS (₹) ⓘ	-11.7	-15.8	-3.9	-3.6	-9.9	7.8	7.8	7.3	7	6.6	-2.3
Adj Net Profit ⓘ	-2.9	-3.3	-0.5	-0.4	-0.4	-0.1	0	-0.4	-0.2	-0.3	0
Cash Flow from Ops. ⓘ	-3.7	-2.7	0.5	-0.1	0.4	0.4	-0.3	0.1	0	0	-
Debt/CF from Ops. ⓘ	-4.7	-7.4	19.4	-211.6	37.5	0.2	-0.2	1.3	0	0	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	-7.2%	-28.6%	-57.3%	-85.1%
Adj EPS ⓘ	NA	NA	-281.7%	NA
BVPSⓘ	NA	NA	-5.4%	-5%
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'03	Mar'04	Mar'05	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	TTM
Return on Equity % ⓘ	47.9	35.8	7.6	22.4	299.9	-1.4	0.3	-3.3	-1.8	-2.4	-16.4
Op. Profit Mgn % ⓘ	-68.9	-37.1	-78	-40.8	-70.8	-167.5	-5.8	-4.3	-10.3	-93.9	NAN
Net Profit Mgn % ⓘ	-585.7	-310	-90.5	-50.6	-29.5	-56.9	1.4	-4.9	-12.7	-106.3	-109.4
Debt to Equity ⓘ	-2	-1.7	-3.5	-3.8	-1.9	0	0	0	0	0	-
Working Cap Days ⓘ	6,236	2,859	5,404	3,790	2,021	12,677	697	275	1,613	10,448	0
Cash Conv. Cycle ⓘ	2,422	663	1,116	1,437	889	6,304	393	129	640	4,752	0

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Mardia Extrusions Ltd.

	Standalone	Consolidated
TTM EPS (₹)	-0.4	-
TTM Sales (₹ Cr.)	0.3	-
BVPS (₹.) ⓘ	-2.3	-
Reserves (₹ Cr.) ⓘ	-9	-
P/BV ⓘ	-0.40	-
PE ⓘ	0.00	-

From the Market
52 Week Low / High (₹)	0.00 / 0.00
All Time Low / High (₹)	0.80 / 5.55
Market Cap (₹ Cr.)	0.7
Equity (₹ Cr.)	7.6
Face Value (₹)	10
Industry PE ⓘ	30.1

Management X-Ray of Mardia Extrusions:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

* Pledged shares as % of Promoter's holding (%)

Valuation of Mardia Extrusions

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Mardia Extrusions

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'03	Mar'04	Mar'05	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13
Sales	0.49	1.05	0.52	0.72	1.35	0.19	3.22	9.05	1.68	0.25
Operating Expenses ⓘ	0.82	1.44	0.93	1.02	2.31	0.52	3.41	9.43	1.85	0.49
Manufacturing Costs	0.09	0.11	0.13	0.14	0.54	0.14	0.08	0.20	0	0.01
Material Costs	0.48	1.01	0.59	0.72	1.35	0.19	3.19	9.08	1.66	0.25
Employee Cost	0.14	0.19	0.15	0.11	0.28	0.12	0.11	0.13	0.09	0.08
Other Costs ⓘ	0.11	0.13	0.06	0.03	0.14	0.06	0.03	0.02	0.11	0.15
Operating Profit ⓘ	-0.34	-0.39	-0.41	-0.29	-0.96	-0.32	-0.19	-0.39	-0.17	-0.24
Operating Profit Margin (%)	-68.9%	-37.1%	-78.0%	-40.8%	-70.8%	-167.0%	-5.8%	-4.3%	-10.3%	-93.9%
Other Income ⓘ	0.04	0.12	0.10	0	0	0.27	0.28	0	0	0.01
Interest ⓘ	2.42	2.87	0	0	1.01	0	0	0.01	0	0
Depreciation ⓘ	0.14	0.12	0.10	0.07	0.06	0.05	0.05	0.05	0.04	0.04
Exceptional Items ⓘ	0	0	0	0	0	0	0	0	0	0
Profit Before Tax ⓘ	-2.86	-3.25	-0.40	-0.36	-2.03	-0.11	0.04	-0.44	-0.22	-0.27
Tax ⓘ	0	0	0	0	-1.63	0	0	0	0	0
Profit After Tax	-2.86	-3.25	-0.40	-0.37	-0.40	-0.11	0.04	-0.44	-0.21	-0.27
PAT Margin (%)	-585.0%	-310.0%	-77.5%	-50.6%	-29.5%	-56.9%	1.4%	-4.8%	-12.7%	-106.0%
Adjusted EPS (₹)	-3.8	-4.3	-0.5	-0.5	-0.5	-0.1	0.1	-0.6	-0.3	-0.4
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'03	Mar'04	Mar'05	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13
Equity and Liabilities
Shareholders Fund	-7.42	-10.73	-1.70	-1.55	1.29	14.35	13.65	12.57	11.80	11.04
Share Capital ⓘ	7.60	7.60	7.60	7.60	7.60	7.60	7.60	7.60	7.60	7.60
Reserves ⓘ	-15.02	-18.33	-9.30	-9.15	-6.31	6.75	6.05	4.97	4.20	3.44
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	17.40	20.26	10.11	10.16	14.20	0.06	0.06	0.06	0.05	0.06
Long Term Debt	17.40	20.26	10.11	10.16	14.20	0.06	0.06	0.06	0	0
Short Term Debt	0	0	0	0	0	0	0	0	0.05	0.06
Trade Payables	0.11	0.13	0.06	0.07	0.56	0	0.05	1.95	2.06	2.10
Others Liabilities ⓘ	0.21	0.30	0.36	0.38	0.13	0.27	0.12	-0.02	-0.02	-0.06
Total Liabilities ⓘ	10.30	9.97	8.84	9.05	16.18	14.68	13.88	14.56	13.88	13.14
Fixed Assets
Gross Block	11.56	11.56	11.56	11.56	19.27	19.27	19.31	19.35	19.35	19.35
Accumulated Depreciation	9.72	9.89	10.04	10.28	10.38	10.80	11.59	12.29	12.89	13.41
Net Fixed Assetsⓘ	1.85	1.68	1.53	1.28	8.88	8.47	7.72	7.06	6.46	5.94
CWIP ⓘ	0	0	0	0	0	0	0	0	0	0
Investmentsⓘ	0.03	0.04	0.04	0.04	0.04	0.02	0.01	0	0	0
Inventories	0.02	0.14	0.02	0.02	0.02	0.02	0.02	0.02	0	0
Trade Receivables	2.78	1.04	2.10	3.63	3.30	3.53	3.41	4.84	4.79	4.58
Cash Equivalents	0.06	0.06	0.01	0.01	0.01	0.05	0.01	0.02	0.04	0.05
Others Assetsⓘ	5.56	7.02	5.14	4.08	3.93	2.59	2.71	2.60	2.59	2.57
Total Assets ⓘ	10.30	9.97	8.84	9.05	16.18	14.68	13.88	14.56	13.88	13.14

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'03	Mar'04	Mar'05	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11
Cash Flow From Operating Activity ⓘ	-3.71	-2.74	0.52	-0.05	0.38	0.36	-0.29	0.05
PBT ⓘ	-2.86	-3.25	-0.40	-0.36	-2.03	-0.11	0.04	-0.44
Adjustment ⓘ	2.69	3.20	0.03	0.07	1.07	-0.21	-0.23	0.05
Changes in Working Capital ⓘ	-1.12	0.19	0.9	0.25	2.35	0.68	-0.1	0.44
Tax Paid ⓘ	0	0	0	0	0	0	0	0
Cash Flow From Investing Activity ⓘ	1.08	-0.14	0.10	0	0	0.29	0.25	-0.03
Capex	1.13	0	0	0	0	0	-0.05	-0.04
Net Investments	0	-0.01	0	0	0	0.02	0.01	0.01
Others ⓘ	-0.04	-0.12	0.10	0	0	0.27	0.28	0
Cash Flow From Financing Activityⓘ	2.42	2.87	-0.67	0.04	-0.38	-0.60	0	0
Net Proceeds from Shares ⓘ	0	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	0	0	0	0	0	0	0	0
Interest Paid ⓘ	0	0	0	0	0	0	0	0
Dividend Paid ⓘ	0	0	0	0	0	0	0	0
Others ⓘ	2.42	2.87	-0.67	0.04	-0.38	-0.60	0	0
Net Cash Flow ⓘ	-0.20	0	-0.05	0	0	0.04	-0.04	0.01

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'03	Mar'04	Mar'05	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13
Ratios
ROE (%)	N/A	N/A	N/A	N/A	0	0	0.75	-7.64	-3.96	-5.22
ROCE (%)	N/A	N/A	N/A	N/A	-14.39	-1.71	0.75	-7.48	-3.93	-5.18
Asset Turnover Ratio	0.04	0.1	0.06	0.08	0.11	0.01	0.23	0.64	0.12	0.02
PAT to CFO Conversion(x)	N/A	N/A	N/A	N/A	N/A	N/A	-7.25	N/A	N/A	N/A
Working Capital Days
Receivable Days	2,503	666	1,100	1,448	934	6,459	393	166	1,046	6,739
Inventory Days	18	28	56	12	7	46	3	1	0	0
Payable Days	177	44	61	34	85	534	3	40	443	3,024

Mardia Extrusions Ltd Stock News

Mardia Extrusions Ltd FAQs

What is the share price of Mardia Extrusions?

Company share prices are keep on changing according to the market conditions. The closing price of Mardia Extrusions on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of Mardia Extrusions?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Mardia Extrusions stood at ₹0.68.