Key Metrics 
10 Yrs X-Ray 
Valuation 
Analyst Note 
Qtr. Results 
Financials 
News 
About
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
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
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹11 Cr.
Current Price
₹0
52-Week Low / High
₹2 / 2
TTM EPS
₹-0
TTM Sales
₹14 Cr.
Book Value per Share
₹23.9
P/E Ratio
0.00
Industry PE
21.2
Price to Book (P/B)
0.07
Price to Sales (P/S)
0.79
EV/EBITDA
17.39
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
1.43%
Return on Capital Employed (ROCE)
1.39%
Return on Assets (ROA)
1.36%
Operating Profit Margin
29.4%
Net Profit Margin
19.99%
Gross Profit Margin
29.4%
Growth Momentum
1-yr vs 3-yr growth
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
-33.33%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
175.45%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
2177.78%
Asset Quality
Promoter Holding
0.00%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹86 Cr.
Equity
₹62 Cr.
Face Value
₹10
All Time Low / High
₹1.07 / 71.85
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 endData adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
What is a Financial Track Record? How to read this chart in order to understand the data present here?
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'06 | Jun'07 | Jun'08 | Jun'09 | Jun'10 | Jun'11 | Jun'12 | Jun'13 | Jun'14 | Jun'15 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 0% | 1.6% | 1.9% | 1% | 0.8% | 1.2% | -0.7% | -5.1% | -0.9% | -0.9% | - |
Growth Parameters ⓘ |
|||||||||||
| Sales ⓘ | 0 | 6.7 | 8.6 | 5.4 | 6.5 | 6.8 | 2.4 | 0.4 | 0.1 | 0 | 0 |
| Sales YoY Gr. | - | NA | 28% | -37.2% | 19.8% | 5.7% | -65.1% | -83.3% | -85% | -33.3% | - |
| Adj EPS ⓘ | 0 | 0 | 0.2 | 0.4 | 0.1 | 0.2 | -0.2 | -1.2 | -0.2 | -0.2 | -0 |
| YoY Gr. | - | NA | NA | 89.5% | -61.1% | 71.4% | -200% | NA | NA | NA | - |
| BVPS (₹) ⓘ | 0 | 0 | 63 | 63.5 | 23.3 | 23.5 | 0 | 22.1 | 21.9 | 21.7 | 23.3 |
| Adj Net Profit ⓘ | 0 | 1.2 | 0.2 | 0.4 | 0.9 | 1.5 | -1.5 | -7.5 | -1.3 | -1.3 | -0 |
| Cash Flow from Ops. ⓘ | 0 | 0 | 0 | -0.3 | 1.5 | -2.2 | -0.3 | 2.1 | 0.1 | 2.7 | - |
| Debt/CF from Ops. ⓘ | 0 | 0 | 45.9 | -4 | 0.3 | -1.2 | 0 | 3.1 | 45.7 | 1.4 | - |
CAGR ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | NA | -63.8% | -74.4% | -33.3% | ||||
| Adj EPS ⓘ | NA | -208.5% | NA | NA | ||||
| BVPSⓘ | NA | -1.4% | NA | -1% | ||||
| Share Price | - | - | - | - | ||||
Key Financial Parameters ⓘ
| Jun'06 | Jun'07 | Jun'08 | Jun'09 | Jun'10 | Jun'11 | Jun'12 | Jun'13 | Jun'14 | Jun'15 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 0 | 1.6 | 0.3 | 0.6 | 0.8 | 1 | -1 | -5.4 | -1 | -1 | -0 |
| Op. Profit Mgn % ⓘ | 0 | 98.3 | 81.5 | 43.5 | 32.8 | 27.1 | -27.1 | -1630.4 | -484.1 | -996.7 | -86.3 |
| Net Profit Mgn % ⓘ | 0 | 18.3 | 2.7 | 8.1 | 13.9 | 21.5 | -63.3 | -1883.2 | -2038.9 | -3745.6 | -124 |
| Debt to Equity ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | - |
| Working Cap Days ⓘ | 0 | 0 | 470 | 1,110 | 1,021 | 1,078 | 1,641 | 5,785 | 70,704 | 1,28,054 | 0 |
| Cash Conv. Cycle ⓘ | 0 | 0 | 239 | 652 | 508 | 534 | 1,712 | 6,358 | 16,119 | 28,360 | 0 |
Valuation of Nextgen Animation - Consolidated
Analyst's Notes
No data found!
Management X-Ray
Shareholding Pattern
Promoter's Holding & Share Pledging
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 100.00 | 100.00 | 0.00 | 0.00 | 0.00 |
* Pledged shares as % of Promoter's holding (%)
Financials
| PARTICULARS | Jun'11 | Jun'12 | Jun'13 | Jun'14 | Jun'15 |
|---|---|---|---|---|---|
| Sales | 29.34 | 25.83 | 18.07 | 9.21 | 10.28 |
| Operating Expenses > ⓘ + | 26.24 | 24.47 | 24.27 | 8.11 | 7.25 |
| Operating Profit > ⓘ | 3.11 | 1.35 | -6.20 | 1.10 | 3.03 |
| Operating Profit Margin (%) | 10.6% | 5.2% | -34.3% | 12.0% | 29.4% |
| Other Income > ⓘ + | 1.22 | 0.59 | 0 | 0 | 0 |
| Interest > ⓘ | 0.31 | 0.30 | 0.01 | 0.01 | 0.01 |
| Depreciation > ⓘ | 1.16 | 1.01 | 1.01 | 1.01 | 0.96 |
| Profit Before Tax > ⓘ | 2.86 | 0.63 | -7.22 | 0.09 | 2.05 |
| Tax > ⓘ | 0.08 | 0.10 | 0 | 0 | 0 |
| Profit After Tax | 2.78 | 0.53 | -7.22 | 0.09 | 2.05 |
| PAT Margin (%) | 9.5% | 2.1% | -39.9% | 1.0% | 20.0% |
| Adjusted EPS (₹) | 0.5 | 0.1 | -1.2 | 0.0 | 0.3 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Jun'11 | Jun'12 | Jun'13 | Jun'14 | Jun'15 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | |||||||||||
| Shareholders Fund + | 149.48 | 150.01 | 142.80 | 142.88 | 144.94 | ||||||
| Debt + | 3.51 | 8.49 | 6.35 | 6.13 | 3.59 | ||||||
| Minority Interest | 0 | 0 | 0 | 0 | 0 | ||||||
| Trade Payables | 1.94 | 0.91 | 0.75 | 0.95 | 3.93 | ||||||
| Others Liabilities ⓘ | 0.19 | 0.31 | 0.29 | 0.19 | 0.19 | ||||||
| Total Liabilities ⓘ | 155.11 | 159.71 | 150.19 | 150.15 | 152.66 | ||||||
Fixed Assets | |||||||||||
| Net Fixed Assets ⓘ + | 129.62 | 126.14 | 124.70 | 123.81 | 127.28 | ||||||
| CWIP ⓘ | 0 | 0 | 0 | 0 | 0 | ||||||
| Investments ⓘ | 0 | 5.30 | 5.30 | 5.30 | 5.30 | ||||||
| Inventories | 1.86 | 1.86 | 0.51 | 0.51 | 0.51 | ||||||
| Trade Receivables | 13.95 | 13.78 | 7.38 | 7.90 | 6.71 | ||||||
| Cash Equivalents | 0.72 | 1.15 | 1.12 | 1.42 | 1.61 | ||||||
| Others Assets ⓘ | 8.97 | 11.48 | 11.18 | 11.21 | 11.26 | ||||||
| Total Assets ⓘ | 155.11 | 159.71 | 150.19 | 150.15 | 152.66 | ||||||
| PARTICULARS | Jun'12 | Jun'13 | Jun'14 | Jun'15 |
|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ + | -1.47 | 1.60 | 0.65 | 7.15 |
| Cash Flow From Investing Activity ⓘ + | -5.59 | 0 | 0 | 0 |
| Cash Flow From Financing Activity ⓘ + | 6.51 | -2.07 | -0.23 | -2.53 |
| Net Cash Flow ⓘ | -0.55 | -0.47 | 0.42 | 4.62 |
| PARTICULARS | Jun'11 | Jun'12 | Jun'13 | Jun'14 | Jun'15 | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 1.86 | 0.36 | -4.93 | 0.06 | 1.43 | |||||
| ROCE (%) | 2.07 | 0.6 | -4.68 | 0.06 | 1.39 | |||||
| Asset Turnover Ratio | 0.19 | 0.16 | 0.12 | 0.06 | 0.07 | |||||
| PAT to CFO Conversion(x) | -0.53 | 3.02 | N/A | 79.44 | 0 | |||||
| Working Capital Days | ||||||||||
| Receivable Days | 173.50 | 195.90 | 213.70 | 303 | 259.40 | |||||
| Inventory Days | 23.20 | 26.30 | 23.90 | 20.10 | 18 | |||||
| Payable Days | 0 | 0 | 0 | 0 | 0 | |||||
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 49 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
