SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Trilogic Digital Media Ltd (531712) Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating

BSE: 531712 NSE: | TV Broadcasting & Software Production | Small Cap

BSE Share Price
Not Listed

Trilogic Digital Media Ltd (531712)

BSE: 531712 NSE:
Key Metrics
Market Cap
₹2 Cr.
P/E Ratio
0.00
Price to Book (P/B)
-0.21
Price to Sales (P/S)
0.20
EV/EBITDA
-0.05
Return on Capital Employed (ROCE)
-139.76%
Current Price
₹0
Return on Equity (ROE)
-334.41%
Return on Assets (ROA)
-60.80%
Operating Profit Margin
-311.8%
Net Profit Margin
-248.57%
Gross Profit Margin
-312.4%
Book Value per Share
₹-4
Sales Growth (YoY)
-66.56%
Sales Growth (3 Years)
-24.11%
Operating Profit Growth (1 Year)
-1607.08%
Operating Profit Growth (3 Years)
NAN%
Net Profit Growth (1 Year)
-3465.87%
52-Week Low / High
₹1 / 1
Net Profit Growth (3 Years)
NAN%
Dividend Yield
0.00%
Promoter Holding
15.23%
Pledged shares (%)
of Promoter's holding (%)
0.00%

DeciZen - make an informed investing decision on Trilogic Digital

Based on:

M-Cap below 100cr DeciZen not available

Trilogic Digital Media stock performance

Key Ratios
mw4me loader

Is an attractive stock to invest in?


Login to view analysis.

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

Value Creation Index Colour Code Guide

Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17TTM
ROCE % 0%-5.7%-12.1%-177%-516.8%58.5%51.1%33.5%4.4%-139.8%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 0000.206.63970.85117.110
Sales YoY Gr.-NANA1,900%-100%NA495.9%81.5%-28%-66.6%-
Adj EPS 0-0-0-0.2-0.11.63.62.50.5-17.9-23.4
YoY Gr.-NANANANANA120.4%-30.5%-78.6%-3479.3%-
BVPS (₹) 00.30.30.1-05.810.413.414.3-3.6-4
Adj Net
Profit
0-0.1-0-0.2-0.13.48.55.91.3-42.4-55
Cash Flow from Ops. 000-0.1-03.2-131.9-23.90-
Debt/CF from Ops. 000-000-00.6-0.10-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANA-24.1%-66.6%
Adj EPS NANA-271.2%-3479.3%
BVPSNANA-170.3%-125.2%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17TTM
Return on
Equity %
0-10.2-12.1-131.4-526.455.745.620.72.8-112.6616.9
Op. Profit
Mgn %
00-627-110.1054.724.615.96.9-311.8-546.4
Net Profit
Mgn %
00-585-119.805221.78.32.5-248.6-557.5
Debt to
Equity
000000000-0.1-
Working Cap
Days
0011,6713210292183657011,446-3,457
Cash Conv.
Cycle
006,2072350-85038-9-212887

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials

Standalone Consolidated
TTM EPS (₹) -23.4 -
TTM Sales (₹ Cr.) 9.9 -
BVPS (₹) -4 -
Reserves (₹ Cr.) -33 -
P/BV -0.21 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 0.84 / 0.84
All Time Low / High (₹) 0.75 / 43.90
Market Cap (₹ Cr.) 2
Equity (₹ Cr.) 23.7
Face Value (₹) 10
Industry PE 17.2

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Trilogic Digital - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'05Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Sales0.7900.010.2006.5539.0370.8451.0117.06
Operating Expenses + 1.250.050.050.530.082.9729.4459.5947.4870.27
Manufacturing Costs0.1600002.3328.1458.063811.19
Material Costs0.8100.040.18000-10.50-2.2112.71
Employee Cost 0.08000.0200.300.200.921.191.24
Other Costs 0.210.050.010.330.080.341.1011.1110.5145.12
Operating Profit -0.47-0.05-0.04-0.33-0.083.589.5911.253.53-53.20
Operating Profit Margin (%) -59.0%--627.0%-169.0%-54.6%24.6%15.9%6.9%-311.0%
Other Income + 0.13000.02000000
Exceptional Items 0000000000
Interest 0.11000000.020.070.130.10
Depreciation 0.25000000.021.481.491.07
Profit Before Tax -0.69-0.05-0.04-0.32-0.083.589.559.701.91-54.37
Tax 000000.171.113.840.65-11.96
Profit After Tax -0.69-0.05-0.04-0.32-0.083.418.455.861.26-42.41
PAT Margin (%) -87.7%--585.0%-161.0%-52.0%21.7%8.3%2.5%-248.0%
Adjusted EPS (₹)-0.6-0.0-0.0-0.3-0.11.63.62.50.5-17.9
Dividend Payout Ratio (%)0%0%0%0%0%0%14%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'05Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17

Equity and Liabilities

Shareholders Fund + 0.600.350.310.05-0.0212.2724.7732.0234.08-8.34
Share Capital 5.585.585.585.645.6410.7012.0323.8723.8723.87
Reserves -4.98-5.23-5.27-5.59-5.661.5712.748.1510.21-32.21
Debt +0.79000000.360.890.690.76
Long Term Debt0.79000000.360.890.690.76
Short Term Debt0000000000
Minority Interest0000000000
Trade Payables0.130.020.040.120.140.4412.2948.2227.6621.19
Others Liabilities 0.330.030.03000.3213.0217.5139.9323.55
Total Liabilities 1.850.400.380.180.1213.0450.4498.65102.3537.17

Fixed Assets

Net Fixed Assets +0.750.150.140000.461.472.401.56
Gross Block3.552.432.420000.462.954.584.81
Accumulated Depreciation2.792.282.2800001.482.183.25
CWIP 0000000000
Investments 0000011.914.18000
Inventories0.750.0400002.9210.5012.710
Trade Receivables0.140.170.160.140.100.7324.4144.2122.424.19
Cash Equivalents 00.010.050.0200.200.211.040.230.17
Others Assets 0.200.030.030.020.020.2018.2741.4264.5831.25
Total Assets 1.850.400.380.180.1213.0450.4498.65102.3537.17

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'05Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Cash Flow From Operating Activity + -0.0900.03-0.11-0.023.22-13.031.90-23.900
PBT -1.340-0.04-0.32-0.073.589.559.701.910
Adjustment 0.62000.12000.120.391.380
Changes in Working Capital 0.6400.070.090.06-0.36-21.43-8.2-27.190
Tax Paid 000000-1.27000
Cash Flow From Investing Activity + 0.4200.010.020-11.917.26-1.53-1.390
Capex 0.4200.010.0200-0.48-2.49-1.630
Net Investments 00000-11.917.734.1800
Others 0000000-3.220.240
Cash Flow From Financing Activity + -0.38000.0608.885.790.4724.480
Net Proceeds from Shares 0000.0608.885.44024.810
Net Proceeds from Borrowing -0.20000000.360.53-0.210
Interest Paid -0.180000-0-0.02-0.07-0.130
Dividend Paid 0000000000
Others 0000000000
Net Cash Flow -0.0400.04-0.03-0.020.190.010.83-0.810

Finance Ratio

PARTICULARSMar'05Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Ratios
ROE (%)-78.54-10.67-12.14-177.29N/A56.5146.0820.793.83N/A
ROCE (%)-28.98-5.66-12.11-177.03N/A58.4851.0933.524.37N/A
Asset Turnover Ratio0.300.020.71011.230.950.510.24
PAT to CFO Conversion(x)N/AN/AN/AN/AN/A0.94-1.540.32-18.97N/A
Working Capital Days
Receivable Days62.7008,900273.50023117.50176.80238.40284.70
Inventory Days397.200000027.3034.6083.100
Payable Days90.200295.9043.20000-1,051.80-6,255.10701.20

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Trilogic Digital Media Ltd FAQs

The current trading price of Trilogic Digital 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 Trilogic Digital stood at ₹1.99 Cr

The latest P/E ratio of Trilogic Digital as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Trilogic Digital as of 31-Dec-1969 is -0.21.

The 52-week high of Trilogic Digital is ₹0.84 and the 52-week low is ₹0.84.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Trilogic Digital is ₹9.93 ( Cr.) .

About Trilogic Digital Media Ltd

Rabha Plastics was incorporated on April 18, 1994 as a Public company. In 2012 the company has changed its name from Rabha Plastics Ltd. to Trilogic Digital Media Ltd.

The main object of the company is to manufacture, process, buy, sell, import, export or otherwise deal in all types of Plastics including polythene, H D/L D Polythene, Polystyrene, polypropylene, PVC and ABS, and also to design process, buy sell, import, export or otherwise deal in all types of containers, packing materials, bags, sacks, boxes, bottles and other moulded or extruded goods made from plastics.

The company’s registered office is located at G - 1 - 560, Riico Induatrial Area,, Sitapur, Jaipur,Rajasthan-302022 .

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:

×