Crest Animation Studios Ltd - Stock Valuation and Financial Performance

BSE: 526785 | NSE: CRESTANI | Animation | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Crest Animatn Studio

M-Cap below 100cr DeciZen not available

Crest Animation Studios stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
4.6 Cr.
52-wk low:
1.1
52-wk high:
1.2

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 Crest Animatn Studio:

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

Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12TTM
ROCE % 1.4%-10%2%7.3%-0.1%-5.8%-3.8%3.4%-30.8%-8.5%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1814.628.621.424.836.537.435.437.114.27
Sales YoY Gr.--19.1%95.8%-25.1%15.9%47%2.6%-5.5%5%-61.8%-
Adj EPS -0.2-5.60.43.1-0.8-4.4-3.11-23.8-4.3-5.2
YoY Gr.-NANA597.7%-125.7%NANANA-2600%NA-
BVPS (₹) 71.545.645.649.159.254.351.351.644.123.718.5
Adj Net
Profit
-0.2-100.85.9-1.8-9.8-7.12.2-53.6-19.1-23
Cash Flow from Ops. 0.4201.3-0.1-13.6-3.44.76.4-31.2-6.5-
Debt/CF from Ops. 34.60.35-80.3-0.1-1.83.62.9-1.9-10.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -2.7%-10.6%-27.7%-61.8%
Adj EPS NANANANA
BVPS-11.6%-16.7%-22.7%-46.2%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12TTM
Return on
Equity %
-0.2-12.916.6-1.6-7.7-5.91.9-45.1-16.9-24.5
Op. Profit
Mgn %
33.3-5.232.762.129.39.215.637.132.9-53.2-251.5
Net Profit
Mgn %
-0.9-68.52.827.5-7.2-27-18.96.1-144.5-134.6-316
Debt to
Equity
0.20.10.10.100.10.10.20.60.60
Working Cap
Days
9868572403965324935286007652,6092,88,930
Cash Conv.
Cycle
10514238122245176542253101,13649,525

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 - Crest Animation Studios Ltd.

Standalone Consolidated
TTM EPS (₹) -5.2 -1.7
TTM Sales (₹ Cr.) 7.2 24.2
BVPS (₹.) 18.5 21.8
Reserves (₹ Cr.) 38 52
P/BV 0.06 0.05
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 1.05 / 1.15
All Time Low / High (₹) 0.89 / 1357.20
Market Cap (₹ Cr.) 4.6
Equity (₹ Cr.) 44.2
Face Value (₹) 10
Industry PE 0

Management X-Ray of Crest Animatn Studio:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *40.5740.5740.5740.5740.5711.9911.9911.9911.9911.99
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Crest Animatn Studio

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12
Sales18.0414.5928.5621.4024.8136.4837.4335.3637.1214.17
Operating Expenses 12.7518.0219.318.1718.2734.3231.6224.4031.7428.16
Manufacturing Costs2.707.9312.4512.3718.1018.261.981.501.611.39
Material Costs-0.34-1.571.28-7.41-8.9311.18-2.88-9.18-6.61-6.76
Employee Cost 1.072.031.612.954.2911.1613.0710.9111.9712.31
Other Costs 9.319.633.980.264.81-6.2919.4521.1724.7621.21
Operating Profit 5.29-3.439.2513.226.542.165.8210.965.37-13.99
Operating Profit Margin (%) 29.3%-23.5%32.4%61.8%26.4%5.9%15.5%31.0%14.5%-98.7%
Other Income 1.140.500.511.025.070.950.903.190.565.08
Interest 1.941.711.411.622.463.182.973.437.275.96
Depreciation 4.885.407.926.558.1010.4410.5010.098.765.69
Exceptional Items -0.32-8.41-1.7600000-161.060
Profit Before Tax -0.71-18.45-1.336.071.06-10.50-6.750.63-171.15-20.56
Tax 0.17-0.70-0.920.110.100.160.12-0.0100
Profit After Tax -0.89-17.75-0.415.960.96-10.66-6.870.64-171.15-20.56
PAT Margin (%) -4.9%-121.0%-1.4%27.9%3.9%-29.2%-18.4%1.8%-461.0%-145.0%
Adjusted EPS (₹)-0.9-10.0-0.23.10.4-4.7-3.00.3-75.8-4.7
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12

Equity and Liabilities

Shareholders Fund 74.2181.2683.6594.37133.83122.86115.99116.6399.61104.80
Share Capital 10.2917.7918.3119.2022.5922.5922.5922.5922.5944.21
Reserves 63.9263.4765.3375.17111.24100.2893.4094.0577.0360.59
Minority Interest0000000000
Debt14.215.856.317.120.886.1416.7218.1357.4865.43
Long Term Debt14.215.856.317.120.886.1416.7218.130.130.08
Short Term Debt0000000057.3565.36
Trade Payables2.406.918.605.2913.9017.782.093.151.583.48
Others Liabilities 15.049.445.170.410.581.2111.377.4237.4819.66
Total Liabilities 105.86103.46103.73107.18149.18147.99146.16145.33196.14193.37

Fixed Assets

Gross Block61.8071.6376.2069.6973.3182.3483.0286.9886.8186.18
Accumulated Depreciation22.2525.4733.3933.7232.2442.6853.0963.1171.5276.63
Net Fixed Assets39.5446.1642.8235.9741.0739.6629.9223.8715.299.55
CWIP 0.0300.011.45000000
Investments 12.2037.7139.3341.8846.3150.8650.8655.8279.0377.02
Inventories1.853.532.349.8018.747.5910.4619.6425.1131.87
Trade Receivables9.506.1612.719.3317.3713.3411.6612.9515.6021.28
Cash Equivalents 2.162.730.842.2415.075.748.825.856.020.08
Others Assets40.587.175.696.5210.6230.7934.4327.2055.0953.58
Total Assets 105.86103.46103.73107.18149.18147.99146.16145.33196.14193.37

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12
Cash Flow From Operating Activity 0.4119.981.25-0.09-13.64-3.364.716.36-31.22-6.51
PBT -0.89-17.75-1.331.571.06-10.50-6.750.43-171.15-20.56
Adjustment 7.1515.9611.258.326.4913.8411.9013.44187.3913.92
Changes in Working Capital -5.5921.88-8.23-10.16-21.08-6.37-0.11-7.19-48.020.13
Tax Paid -0.27-0.11-0.440.17-0.11-0.32-0.33-0.320.570
Cash Flow From Investing Activity -3.52-34.74-3.74-2.14-3.22-8.03-9.35-4.310.101.37
Capex -3.33-9.23-4.05-2.651.10-6.09-0.50-4.01-0.500.01
Net Investments -0.20000000000
Others 0-25.510.300.51-4.32-1.94-8.85-0.300.601.37
Cash Flow From Financing Activity 1.2115.330.603.6329.702.067.72-5.0230.924.53
Net Proceeds from Shares 026.303.304.3138.5300000
Net Proceeds from Borrowing 001.63-1.61-2.823.13-2.453.685.46-0.05
Interest Paid -1.69-1.59-3.15-1.49-2.60-3.18-2.01-2.31-5.85-6.91
Dividend Paid -0.010000-0.02-0.02000
Others 2.92-9.38-1.172.41-3.422.1312.20-6.3931.3011.49
Net Cash Flow -1.900.56-1.891.4012.84-9.333.08-2.97-0.20-0.61
PARTICULARSMar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12
Ratios
ROE (%)-1.2-22.96-0.56.710.84-8.31-5.760.55-158.48-20.14
ROCE (%)1.42-19.170.088.032.98-5.56-2.893.04-103.89-8.28
Asset Turnover Ratio0.170.140.280.20.190.250.250.240.220.07
PAT to CFO Conversion(x)N/AN/AN/A-0.02-14.21N/AN/A9.94N/AN/A
Working Capital Days
Receivable Days156196121188196154122127140475
Inventory Days34673810321013288155220734
Payable Days-2,197-1,0812,216-342-392517-1,260-104-131-137

Crest Animation Studios Ltd Stock News

Crest Animation Studios Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Crest Animatn Studio 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 Crest Animatn Studio stood at ₹4.64.
The latest P/E ratio of Crest Animatn Studio as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Crest Animatn Studio as of 01-Jan-1970 05:30 is 0.06.
The 52-week high of Crest Animatn Studio is ₹1.15 and the 52-week low is ₹1.05.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Crest Animatn Studio is ₹7.22 ( Cr.) .

About Crest Animation Studios Ltd

Crest Animation Studios (CASL) popularly known as Crest, was incorporated in 1990 as an advertising film production company. Today it is one the largest CG (Computer Generated) production companies in India.

Since its inception, the company has provided more than 150 half hours of television and home video titles in CG animation. The company is known to have introduced animation and special effects to the Indian market.

It has delivered animation 12 DVDs that includes Arthur, Care Bear, Get Along Gang, Casper and many more. The company employs CGI (computer generated imaging) of 500 people.

The company owns a studio in Mumbai spread across is 45,000 sq ft of area. Crest owns subsidiaries namely Crest Animation Production Inc, Crest Communication Holdings (CCHL) Mauritius and Crest Interractive.

The company is amongst the first players in Asia to provide service to mainstream entertainment industry in the UK and the US – demonstrating high quality, timely deliveries and competitive costs. 

The company is listed on the Bombay Stock Exchange and National Stock Exchange of India. The company’s Global Depository Receipts (GDRs) are listed the Luxembourg Stock Exchange

Crest has worked for clients such as Mike Young Prods., Mark Brown, Classic Media, Nelvana, American Greetings, Marathon and Nickelodeon.

Recently the company has tied up with Lions Gate Family Entertainment to co-produce three movies. Currently Crest's first feature film is under production.

Crest has also entered its gaming segment that has strengthened the existing business model of the company

The company also conducts R&D activities to develop new sets of skills, enhance existing ones, and improve production facilities and various processes of productions.

Milestones

1990 - Crest Animation Studios was incorporated as an advertising commercial production company.

1995- The company established a well equipped post production studio. In the same year, the company was listed.

1998- It became first Indian film production company to be nominated for an international 'Clio' for special effects.

2000- The company restructured the business and concentrated on CGI Animation.

Awards

Jakers! The adventures of piggley winks, the first television series Crest animated for Mike Young Prods, received a daytime Emmy award for Outstanding Children's Animated Program.

'Pet Alien' has won many awards that include  Daytime EMMY, BAFTA, FICCI Frames 2005, Humanitas Prize for Children’s Animation, and a nomination for Annie Award.

Future Strategy

Crest Animation Studios has built infrastructure that enables it to produce a CG feature film in approximately 2 to 2 ½ years, versus the average of 3–4 years for most CG animated features in the major studios.

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.