Nextgen Animation Mediaa Ltd - Stock Valuation and Financial Performance

BSE: 532999 | NSE: | IT - Software | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Nextgen Animation

M-Cap below 100cr DeciZen not available

Nextgen Animation Mediaa stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
11 Cr.
52-wk low:
1.8
52-wk high:
1.9

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 Nextgen Animation:

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

Value Creation Index Colour Code Guide

Jun'06Jun'07Jun'08Jun'09Jun'10Jun'11Jun'12Jun'13Jun'14Jun'15TTM
ROCE % 0%1.6%0.3%0.6%0.8%1.1%-0.9%-5.2%-0.9%-0.9%-

Growth Parameters

Growth Parameters Colour Code Guide

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
01.20.20.40.91.5-1.5-7.5-1.3-1.30
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

CAGR Colour Code Guide

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

Performance Ratio Colour Code Guide

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

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 - Nextgen Animation Mediaa Ltd.

Standalone Consolidated
TTM EPS (₹) -0 -0
TTM Sales (₹ Cr.) 0.1 14
BVPS (₹.) 23.3 23.9
Reserves (₹ Cr.) 83 86
P/BV 0.08 0.07
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 1.75 / 1.89
All Time Low / High (₹) 1.07 / 71.85
Market Cap (₹ Cr.) 11
Equity (₹ Cr.) 62
Face Value (₹) 10
Industry PE 31.2

Management X-Ray of Nextgen Animation:

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 (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Nextgen Animation

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

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
Interest 0000.010.250.26000
Depreciation 5.375.591.931.011.121.011.011.010.96
Exceptional Items 000000000
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%

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
Minority Interest000000000
Debt00.871.310.382.768.496.356.133.59
Long Term Debt00.871.310.382.768.496.356.133.59
Short Term Debt000000000
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

Gross Block43.9844.3399.91100.56100.56100.57100.57100.57100.57
Accumulated Depreciation30.2635.8537.7838.7939.9140.9141.9242.9343.89
Net Fixed Assets13.718.4862.1361.7760.6559.6558.6457.6456.68
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 Assets59.3061.306.246.918.6410.159.719.629.38
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 0-0.66-0.6500000
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
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 Days1222276596436131,5815,45400
Inventory Days030031642851,0822,8545,290
Payable Days000000000

Nextgen Animation Mediaa Ltd Stock News

Nextgen Animation Mediaa Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing 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 01-Jan-1970 05:30 the market cap of Nextgen Animation stood at ₹11.03.
The latest P/E ratio of Nextgen Animation as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Nextgen Animation as of 01-Jan-1970 05:30 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.) .

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.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.