Sanraa Media Ltd - Stock Valuation and Financial Performance

Name: Sanraa Media
Brand: Sanraa Media

BSE: 531312 | NSE: | IT - Software | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Sanraa Media

Based on:

Data

M-Cap below 100cr DeciZen not available

Sanraa Media stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

0.00

Market Cap:

6 Cr.

52-wk low:

0.1

52-wk high:

0.1

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 Sanraa Media:

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 ^P

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'01	Mar'02	Jun'03	Sep'04	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	TTM
ROCE % ⓘ	-2.4%	-10.9%	-10%	17.3%	3.8%	5.5%	32.2%	7.5%	6.3%	2.2%	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	1.2	0.3	0.3	1.1	1.7	2.6	13.5	43.8	66.7	70.1	11
Sales YoY Gr.	-	-75.4%	-6.9%	307.4%	56.4%	48.8%	425.8%	225.1%	52.3%	5.2%	-
Adj EPS ⓘ	-0	-0	-0	0	0	0	0.1	0	0.1	0	-0.2
YoY Gr.	-	NA	NA	NA	-66.7%	0%	1100%	-66.7%	75%	-85.7%	-
BVPS (₹) ⓘ	0.2	0.2	0.1	0.2	0.1	0.2	0.4	1.1	1.1	1.1	0.9
Adj Net Profit ⓘ	-0.2	-0.7	-0.5	0.8	0.2	0.4	3.6	4.9	8	0.8	-29
Cash Flow from Ops. ⓘ	-0.3	0.7	0.2	0.3	0.7	1.1	1.4	-5	-4.7	0	-
Debt/CF from Ops. ⓘ	0	0	0.3	0.1	0	0	1.9	-1.7	-2.8	0	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	57.4%	109.9%	73.4%	5.2%
Adj EPS ⓘ	NA	0%	-56.3%	-85.7%
BVPSⓘ	20.7%	54.4%	41.8%	0.9%
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'01	Mar'02	Jun'03	Sep'04	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	TTM
Return on Equity % ⓘ	-2.7	-11	-10.3	17.2	3.9	5.4	36	6.9	6.1	0.6	-23.4
Op. Profit Mgn % ⓘ	-0.5	-158.1	-65	79.4	21.4	67.7	43.4	21.3	20.2	26.1	-141
Net Profit Mgn % ⓘ	-13.8	-236.9	-167.3	71.8	9.4	13.5	26.5	11.2	12.1	1.1	-272.1
Debt to Equity ⓘ	0	0	0	0	0	0	0.2	0.1	0.1	0.2	-
Working Cap Days ⓘ	743	2,592	1,549	443	263	295	144	154	214	307	-657
Cash Conv. Cycle ⓘ	343	1,779	1,295	215	168	240	80	8	36	177	-496

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 %

Net Profit has been subdued in last 3 years %

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

Latest Financials - Sanraa Media Ltd.

	Standalone	Consolidated
TTM EPS (₹)	-0.2	0
TTM Sales (₹ Cr.)	10.6	70.1
BVPS (₹.) ⓘ	0.9	1.1
Reserves (₹ Cr.) ⓘ	-11	16
P/BV ⓘ	0.05	0.04
PE ⓘ	0.00	7.79

From the Market
52 Week Low / High (₹)	0.05 / 0.06
All Time Low / High (₹)	0.02 / 2.91
Market Cap (₹ Cr.)	6
Equity (₹ Cr.)	119.6
Face Value (₹)	1
Industry PE ⓘ	31.6

Management X-Ray of Sanraa Media:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

95.18

42.30

0.00

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

Valuation of Sanraa Media

Analyst's Notes

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

Key Ratios of Sanraa Media

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'01	Mar'02	Jun'03	Sep'04	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11
Sales	1.18	0.29	0.34	1.37	2.58	2.56	13.46	43.76	66.66	70.12
Operating Expenses ⓘ	1.19	0.75	0.61	0.28	2.03	0.83	7.62	34.45	53.19	51.83
Manufacturing Costs	0.01	0	0	0.01	0.01	0.01	0.11	1.29	1.62	1.09
Material Costs	0.23	0.21	0.07	0	0	0.03	0	0	0	12.24
Employee Cost	0.07	0.02	0.03	0.01	0.10	0.38	1.95	5.40	10.33	10.63
Other Costs ⓘ	0.88	0.51	0.50	0.27	1.92	0.41	5.56	27.77	41.24	27.88
Operating Profit ⓘ	-0.01	-0.46	-0.27	1.09	0.54	1.73	5.84	9.31	13.46	18.29
Operating Profit Margin (%)	-0.5%	-158.0%	-78.1%	79.4%	21.1%	67.7%	43.4%	21.3%	20.2%	26.1%
Other Income ⓘ	0.04	0.02	0.03	0.02	0	0.02	0.11	0.87	1.07	0.04
Interest ⓘ	0.01	0.01	0.02	0.02	0	0.01	0.07	1.22	1.39	3.70
Depreciation ⓘ	0.19	0.24	0.35	0.11	0.10	1.14	1.70	2.77	3.96	13.05
Exceptional Items ⓘ	0	0	0	0	0	0	0	0	0	0
Profit Before Tax ⓘ	-0.16	-0.68	-0.61	0.98	0.44	0.61	4.18	6.18	9.18	1.57
Tax ⓘ	0	0	0	0	0.20	0.26	0.62	0.74	1.13	0.81
Profit After Tax	-0.16	-0.68	-0.61	0.98	0.24	0.35	3.57	5.45	8.05	0.76
PAT Margin (%)	-13.8%	-236.0%	-176.0%	71.8%	9.2%	13.5%	26.5%	12.4%	12.1%	1.1%
Adjusted EPS (₹)	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.1	0.1	0.0
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	87%	3%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'01	Mar'02	Jun'03	Sep'04	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11
Equity and Liabilities
Shareholders Fund	5.41	5.82	5.22	6.20	6.44	6.43	12.48	127.92	135.97	136.73
Share Capital ⓘ	5.05	6.05	6.05	6.05	6.05	6.05	6.58	53.16	119.61	119.61
Reserves ⓘ	0.36	-0.23	-0.83	0.15	0.39	0.38	5.90	74.76	16.36	17.12
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	0	0.03	0.07	0.05	0	0	2.65	8.59	13	24.66
Long Term Debt	0	0.03	0.07	0.05	0	0	2.65	8.59	13	24.66
Short Term Debt	0	0	0	0	0	0	0	0	0	0
Trade Payables	0.15	0.21	0.17	0.03	0.13	0.13	1.07	5.87	7.09	7.99
Others Liabilities ⓘ	1.27	0.18	0.16	0.10	0.25	0.76	2.48	4.19	6	8.63
Total Liabilities ⓘ	6.83	6.24	5.62	6.38	6.82	7.32	18.67	146.57	162.05	178.02
Fixed Assets
Gross Block	3.95	4.74	4.84	5.22	5.19	6.23	9.09	19.77	21.61	66.79
Accumulated Depreciation	0.43	0.67	0.94	1.06	1.08	2.22	3.92	6.69	10.65	23.71
Net Fixed Assetsⓘ	3.52	4.06	3.89	4.16	4.11	4.01	5.17	13.07	10.96	43.08
CWIP ⓘ	0	0	0	0	0	0	4.52	34.74	35.11	0
Investmentsⓘ	0.01	0	0	0	0	0	0	65.92	65.97	65.97
Inventories	0.30	0.09	0.02	0.03	0.03	0	0	0	0	0
Trade Receivables	1.40	1.35	1.28	1.88	1.62	2.14	7.43	24.54	38.14	57.70
Cash Equivalents	0.04	0.02	0	0	0.01	0.11	0.19	3.79	0.09	0.07
Others Assetsⓘ	1.55	0.71	0.43	0.31	1.06	1.05	1.37	4.50	11.77	11.19
Total Assets ⓘ	6.83	6.24	5.62	6.38	6.82	7.32	18.67	146.57	162.05	178.02

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'01	Mar'02	Jun'03	Sep'04	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10
Cash Flow From Operating Activity ⓘ	-0.30	0.74	0.24	0.40	1.05	1.14	1.43	-4.99	-4.67
PBT ⓘ	-0.16	-0.68	-0.61	0.98	0.44	0.61	4.18	6.18	9.18
Adjustment ⓘ	0.20	0.60	0.71	0.26	1.64	1.33	1.97	4.89	6.41
Changes in Working Capital ⓘ	-0.68	0.82	0.16	-0.82	-1.04	-0.8	-4.65	-14.84	-18.86
Tax Paid ⓘ	0	0	-0.02	-0.02	0	0	0	0	0
Cash Flow From Investing Activity ⓘ	-0.20	-0.79	-0.22	-0.38	-0.99	-1.04	-7.38	-106.81	-2.27
Capex	-0.20	-0.79	-0.22	-0.38	-0.06	-1.04	-7.38	-40.89	-2.22
Net Investments	0	0	0	0	0	0	0	-65.92	-0.05
Others ⓘ	0	0	0	0	-0.94	0	0	0	0
Cash Flow From Financing Activityⓘ	0.42	0.03	-0.04	-0.02	-0.05	0	6.12	115.41	3.24
Net Proceeds from Shares ⓘ	0	0	-0.08	0	0	0	3.83	110	-0.92
Net Proceeds from Borrowing ⓘ	0	0	0	0	0	0	2.65	0	0
Interest Paid ⓘ	0	0	0	0	0	0	0	0	0
Dividend Paid ⓘ	0	0	0	0	0	0	-0.36	-0.54	0
Others ⓘ	0.42	0.03	0.05	-0.02	-0.05	0	0	5.95	4.16
Net Cash Flow ⓘ	-0.08	-0.02	-0.02	0	0.01	0.10	0.17	3.60	-3.70

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'01	Mar'02	Jun'03	Sep'04	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11
Ratios
ROE (%)	-3.4	-13.79	-12.03	18.23	4.15	6.25	40.69	7.81	6.12	0.56
ROCE (%)	-2.66	-12.11	-11.38	18.31	7.66	11.05	40.28	9.72	7.4	3.41
Asset Turnover Ratio	0.18	0.04	0.06	0.23	0.39	0.36	1.04	0.53	0.43	0.41
PAT to CFO Conversion(x)	N/A	N/A	N/A	0.41	4.38	3.26	0.4	-0.92	-0.58	0
Working Capital Days
Receivable Days	348	1,736	1,394	420	248	268	130	133	172	249
Inventory Days	128	251	63	7	5	0	0	0	0	0
Payable Days	243	309	949	0	0	1,495	0	0	0	225

Sanraa Media Ltd Stock News

Sanraa Media Ltd FAQs

What is the share price of Sanraa Media?

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

What is the market cap of Sanraa Media?

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 Sanraa Media stood at ₹5.98.

What is the P/E ratio of Sanraa Media?

The latest P/E ratio of Sanraa Media as of 01-Jan-1970 05:30 is 0.00.

What is the P/B ratio of Sanraa Media?

The latest P/B ratio of Sanraa Media as of 01-Jan-1970 05:30 is 0.05.

What is the 52-week high and low of Sanraa Media?

The 52-week high of Sanraa Media is ₹0.06 and the 52-week low is ₹0.05.

What is the TTM revenue of Sanraa Media?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sanraa Media is ₹10.55 ( Cr.) .

About Sanraa Media Ltd

Sanraa Media is one of the pioneers in the new media technology industry. Sanraa is a creative and energetic new media technology company having its headquarters in Chennai, India with state of the art creative studios in Chennai and Bangalore and marketing offices in New Jersey, USA, prides itself of a production force of more than 250 people and a support staff of 90 people.

With expertise in film production, graphics, animation, web streaming and gaming, it is Indiaâ€™s only outfit offering the services of a production house, visual effects studio and design firm all rolled in one.

Sanraa has a precise mix of management expertise and animation talent. The studio aims to be a one stop shop providing a range of digital and media services attracting national and international clients and the best people to work on them.

Their 3D team is made up of highly-skilled professionals having unyielding background in 2D, 3D, computer graphic movies and games. Each charged to implement this knowledge to serve customer's needs. Together they deliver outstanding quality projects. Sanraa Mediaâ€™s end products are enduring characters, visual FX, games and edutainment that delight audience of all ages and all nationalities

Sanraa Mediaâ€™s internal focus is on continuous people development through its training academy â€“ Sanraa Media Knowledge Center. The academy is a state of the art learning environment where all the employees are put through rigorous training programs on software updates/upgrades, new technologies and people skills to create a world class production environment whose mantra is creativity and efficiency.

The academy also possesses an R&D wing that acts as an incubator for ideas and innovation, where plug-ins for softwares and new concepts are created to enhance productivity.

Services offered by the company: