SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Nextgen Animation Mediaa Ltd (532999)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532999 NSE: IT - Software | Small Cap | Nextgen Animation Share Price

BSE Share Price
Not Listed

Nextgen Animation Mediaa Ltd (532999)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532999 NSE: IT - Software | Small Cap | Nextgen Animation Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹11 Cr.
Current Price
₹0
52-Week Low / High
₹2 / 2
TTM EPS
₹-0
TTM Sales
₹0.1 Cr.
Book Value per Share
₹23.3
P/E Ratio
0.00
Industry PE
21
Price to Book (P/B)
0.08
Price to Sales (P/S)
229.90
EV/EBITDA
-361.61
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
-0.97%
Return on Capital Employed (ROCE)
-0.94%
Return on Assets (ROA)
-0.92%
Operating Profit Margin
-996.7%
Net Profit Margin
-3745.64%
Gross Profit Margin
-997.5%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
-33.33%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
0.00%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹83 Cr.
Equity
₹62 Cr.
Face Value
₹10
All Time Low / High
₹1.07 / 71.85

Nextgen Animation Mediaa stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

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

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

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Jun'06Jun'07Jun'08Jun'09Jun'10Jun'11Jun'12Jun'13Jun'14Jun'15TTM
ROCE % 0%1.6%1.9%1%0.8%1.2%-0.7%-5.1%-0.9%-0.9%-

Growth Parameters

Sales 06.78.65.46.56.82.40.40.100
Sales YoY Gr.-NA28%-37.2%19.8%5.7%-65.1%-83.3%-85%-33.3%-
Adj EPS 000.20.40.10.2-0.2-1.2-0.2-0.2-0
YoY Gr.-NANA89.5%-61.1%71.4%-200%NANANA-
BVPS (₹) 006363.523.323.5022.121.921.723.3
Adj Net
Profit
01.20.20.40.91.5-1.5-7.5-1.3-1.3-0
Cash Flow from Ops. 000-0.31.5-2.2-0.32.10.12.7-
Debt/CF from Ops. 0045.9-40.3-1.203.145.71.4-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NA-63.8%-74.4%-33.3%
Adj EPS NA-208.5%NANA
BVPSNA-1.4%NA-1%
Share Price - - - -

Key Financial Parameters

Jun'06Jun'07Jun'08Jun'09Jun'10Jun'11Jun'12Jun'13Jun'14Jun'15TTM
Return on
Equity %
01.60.30.60.81-1-5.4-1-1-0
Op. Profit
Mgn %
098.381.543.532.827.1-27.1-1630.4-484.1-996.7-86.3
Net Profit
Mgn %
018.32.78.113.921.5-63.3-1883.2-2038.9-3745.6-124
Debt to
Equity
00000000.10.10-
Working Cap
Days
004701,1101,0211,0781,6415,78570,7041,28,0540
Cash Conv.
Cycle
002396525085341,7126,35816,11928,3600

Profit And Loss

(All Figures are in Crores.)
PARTICULARSJun'07Jun'08Jun'09Jun'10Jun'11Jun'12Jun'13Jun'14Jun'15
Sales6.728.605.406.476.842.390.400.060.04
Operating Expenses > + 0.121.593.054.545.053.036.910.380.38
Manufacturing Costs00.010.070.320.400.390.220.210.27
Material Costs000000000
Employee Cost 00.142.221.882.560.810.1700
Other Costs > 0.121.450.752.342.091.846.520.170.12
Operating Profit > 6.607.012.351.921.78-0.65-6.51-0.31-0.35
Operating Profit Margin (%) 98.3%81.5%43.5%29.8%26.1%-27.1%-1,630.4%-484.0%-996.0%
Other Income > + 000.3501.080.55000
Exceptional Items > 000000000
Interest > 0000.010.250.26000
Depreciation > 5.375.591.931.011.121.011.011.010.96
Profit Before Tax > 1.231.420.780.911.50-1.37-7.52-1.32-1.31
Tax > 01.190.090.150.080000
Profit After Tax 1.230.230.680.761.42-1.37-7.52-1.32-1.31
PAT Margin (%) 18.3%2.7%12.7%11.7%20.8%-57.4%-1,883.2%-2,038.9%-3,745.6%
Adjusted EPS (₹)0.00.20.60.10.20.0-1.2-0.2-0.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%

Valuation of Nextgen Animation - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSJun'07Jun'08Jun'09Jun'10Jun'11Jun'12Jun'13Jun'14Jun'15

Equity and Liabilities

Shareholders Fund + 63.2975.5176.19144.45145.87144.50136.98135.65134.34
Share Capital 011.9911.9961.9961.9961.9961.9961.9961.99
Reserves 63.2963.5264.2082.4683.8882.5174.9873.6672.35
Debt +00.871.310.382.768.496.356.133.59
Long Term Debt00.871.310.382.768.496.356.133.59
Short Term Debt000000000
Minority Interest000000000
Trade Payables00.090.662.211.250.730.710.923.68
Others Liabilities 12.013.041.421.430.190.310.290.190.19
Total Liabilities 75.3079.5179.58148.47150.07154.03144.33142.89141.81

Fixed Assets

Net Fixed Assets +13.718.4862.1361.7760.6559.6558.6457.6456.68
Gross Block43.9844.3399.91100.56100.56100.57100.57100.57100.57
Accumulated Depreciation30.2635.8537.7838.7939.9140.9141.9242.9343.89
CWIP 000000000
Investments 00067.5067.5072.8072.8072.8072.80
Inventories00.7200.551.861.860.510.510.51
Trade Receivables2.248.4411.0611.7211.259.412.532.282.28
Cash Equivalents 0.040.570.150.020.160.150.140.040.17
Others Assets 59.3061.306.246.918.6410.159.719.629.38
Total Assets 75.3079.5179.58148.47150.07154.03144.33142.89141.81

Cash Flow

(All Figures are in Crores.)
PARTICULARSJun'08Jun'09Jun'10Jun'11Jun'12Jun'13Jun'14Jun'15
Cash Flow From Operating Activity + 0.02-0.331.53-2.24-0.322.050.132.65
PBT 1.420.780.911.42-1.37-7.52-1.32-1.31
Adjustment 5.591.811.011.190.805.651.080.96
Changes in Working Capital -6.99-2.91-0.39-4.860.253.930.383
Tax Paid 00000000
Cash Flow From Investing Activity + -0.35-0.66-68.150-5.57000
Capex 0-0.66-0.650-0000
Net Investments 00000000
Others -0.350-67.500-5.56000
Cash Flow From Financing Activity + 0.870.4566.572.385.87-2.07-0.23-2.53
Net Proceeds from Shares 0067.5000000
Net Proceeds from Borrowing 00000000
Interest Paid 00000000
Dividend Paid 00000000
Others 0.870.45-0.932.385.87-2.07-0.23-2.53
Net Cash Flow 0.53-0.54-0.050.14-0.01-0.01-0.090.12

Financial Ratio

PARTICULARSJun'07Jun'08Jun'09Jun'10Jun'11Jun'12Jun'13Jun'14Jun'15
Ratios
ROE (%)1.940.330.90.690.98-0.94-5.35-0.97-0.97
ROCE (%)1.641.871.010.821.19-0.73-5.08-0.93-0.94
Asset Turnover Ratio0.090.110.070.060.050.02000
PAT to CFO Conversion(x)0.02-1.432.25-2.95-0.23N/AN/AN/AN/A
Working Capital Days
Receivable Days121.70226.50659.40642.90613.201,580.905,454.5000
Inventory Days030.40031.2064.50284.901,082.302,853.505,289.80
Payable Days000000000

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.00100.00100.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Nextgen Animation Mediaa Ltd FAQs

The current trading price of Nextgen Animation on 01-Jan-1970 05:30 is ₹0.00.

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 31-Dec-1969 the market cap of Nextgen Animation stood at ₹11.03 Cr

The latest P/E ratio of Nextgen Animation as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Nextgen Animation as of 31-Dec-1969 is 0.08.

The 52-week high of Nextgen Animation is ₹1.89 and the 52-week low is ₹1.75.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Nextgen Animation is ₹0.05 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Nextgen Animation Mediaa Ltd

Silverline Animation Technologies is in the business of producing digital animation content, interactive digital games using software and hardware technologies.

Silverline Animation Technologies is a de-merged unit of Silverline Technologies Limited which is formed as per the approved Scheme of Arrangement passed by the order of  Bombay High Court. In accordance with the Court Order, the demerger is effective from 1st July 2006. Silverline Animation Technologies Private was formed on 28th June 2007. Subsequently, the company became a public company on 1st August 2007.

In 2005 Silvertoons released the long-awaited 'Hanuman' animated feature in theaters throughout India, which qualified as a high-level HIT and achieved bellwether status. The company’s cross-continental animation team has a combined 60 years experience in de facto animation and design delivery to top tiers such as Tata, Walt Disney, Warner Bros, MTV and Leo Burnett.

Silverline Original Content sector initiates and delivers scalable animation content for cross-platform programming. The company conceives and completes its own interchangeable line of branded animation content as features, games, episodics, webisodes and mobile quickies. Its current slate of original content includes the following titles:

  • Hanuman - Feature Animated film (All Territories except India)
  • Porchlight's Book of Virtues - 13 Episode Series (India rights)
  • Hanuman: A New Beginning - Feature Animated film (Full rights)
  • Asha's Magic Ashram - Feature Animated film (Full rights)
  • KinderHeroes - 26 Episode Series (Full rights)

Services Offering

TV & FEATURE ANIMATION CONTENT SERVICES

Under this Category SA Limited offers three types of services namely, Pre-Production, Production and Post Production by using the following technologies and skills set.

3D CGI Animation, 2D Traditional Animation, Digital Flash Animation, Digital Ink & Paint Compositing

ANIMATION GAMING

Silverline’s state-of-the-art GAMING provides complete solutions for game development for Next Generation Console, PC, mobile and online game, assets and Full Motion Video creations.

ANIMATION EDUCATION

In line with its mission to have Asia’s BEST animation school to run 2/5 years animation diploma and degree program, the company planned for an International Animation School in association with 150 years old Sir J.J School of Art.

You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: