Assambrook Ltd

Assambrook Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Assambrook Ltd

₹ 15.6 -4.28%
07 Mar 2008
Company website BSE: 500025
About

Assambrook Ltd its owns tea plantations and distributes different kinds of tea and packet tea.

[ add key points ]
Website BSE
  • Market Cap ₹ Cr.
  • Current Price ₹ 15.6
  • High / Low ₹ /
  • Stock P/E
  • Book Value ₹ 0.08
  • Dividend Yield 0.00 %
  • ROCE -66.7 %
  • ROE -66.7 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.

Cons

  • Stock is trading at 186 times its book value
  • Company has low interest coverage ratio.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2014 Mar 2015 Jun 2015 Sep 2015 Dec 2015 Mar 2016 Jun 2016 Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017
8.01 1.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
15.27 5.44 0.09 0.11 0.09 0.10 0.03 0.04 0.04 0.94 0.04 0.11 0.05
Operating Profit -7.26 -3.89 -0.09 -0.11 -0.09 -0.10 -0.03 -0.04 -0.04 -0.94 -0.04 -0.11 -0.05
OPM % -90.64% -250.97%
11.10 -20.88 0.00 0.00 0.00 0.07 0.13 0.00 0.02 0.00 0.00 0.00 0.00
Interest 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.18 0.18 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax 3.64 -24.95 -0.10 -0.12 -0.10 -0.03 0.10 -0.04 -0.02 -0.94 -0.04 -0.11 -0.05
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 300.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
3.64 -24.95 -0.09 -0.12 -0.10 -0.12 0.10 -0.04 -0.02 -0.94 -0.04 -0.11 -0.05
EPS in Rs 5.63 -38.62 -0.12 -0.16 -0.13 -0.16 0.08 -0.03 -0.02 -0.79 -0.03 -0.09 -0.04
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
12.47 28.28 33.99 42.59 36.17 41.61 44.07 22.59 0.00 0.00 0.00 0.00
16.84 26.63 32.27 40.74 38.73 39.65 42.74 27.15 0.46 1.19 0.55 0.11
Operating Profit -4.37 1.65 1.72 1.85 -2.56 1.96 1.33 -4.56 -0.46 -1.19 -0.55 -0.11
OPM % -35.04% 5.83% 5.06% 4.34% -7.08% 4.71% 3.02% -20.19%
3.94 2.25 2.62 0.23 4.04 -0.21 0.25 -15.07 0.15 0.28 0.00 0.01
Interest 0.82 0.97 2.13 0.68 0.28 0.21 0.01 0.03 0.01 0.00 0.00 0.00
Depreciation 0.77 0.99 1.08 1.21 1.20 1.49 1.38 1.14 0.02 0.00 0.00 0.00
Profit before tax -2.02 1.94 1.13 0.19 0.00 0.05 0.19 -20.80 -0.34 -0.91 -0.55 -0.10
Tax % 0.99% 0.52% 0.00% 0.00% 0.00% 0.00% 0.00% 26.47% 0.00% 0.00% 0.00%
-2.04 1.93 1.13 0.19 -0.01 0.05 0.19 -20.80 -0.43 -0.91 -0.55 -0.10
EPS in Rs -4.11 3.89 1.75 0.29 -0.02 0.08 0.29 -32.19 -0.56 -0.76 -0.46 -0.08
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: %
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 22%
TTM: 82%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: %
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: -67%

Balance Sheet

Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
Equity Capital 4.96 4.96 6.46 6.46 6.46 6.46 6.46 6.46 7.66 11.91 15.66 15.66
Reserves 4.13 10.09 11.16 11.63 11.51 11.52 11.67 -15.37 -14.00 -14.91 -15.46 -15.56
48.48 25.67 19.05 18.87 11.24 11.23 11.23 11.15 8.05 3.80 0.00 0.00
32.66 52.18 66.69 74.58 77.36 75.44 75.31 3.43 1.45 0.47 0.17 0.30
Total Liabilities 90.23 92.90 103.36 111.54 106.57 104.65 104.67 5.67 3.16 1.27 0.37 0.40
39.00 39.83 41.45 41.77 45.54 45.61 45.39 1.51 0.77 0.00 0.00 0.00
CWIP 5.52 6.45 7.07 7.10 2.19 2.56 0.00 0.00 0.00 0.00 0.00 0.00
Investments 12.50 12.50 12.50 12.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
33.21 34.12 42.34 50.17 58.84 56.48 59.28 4.16 2.39 1.27 0.37 0.40
Total Assets 90.23 92.90 103.36 111.54 106.57 104.65 104.67 5.67 3.16 1.27 0.37 0.40

Cash Flows

Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
5.32 18.50 9.02 3.43 -0.68 2.38 -1.92 -29.36 -1.18 -0.92 0.06 -0.01
-1.23 -2.81 -3.41 -2.64 7.85 -2.14 1.99 30.02 0.78 0.90 0.00 0.00
-2.69 -17.01 -5.74 -0.58 -7.53 -0.22 -0.01 -0.27 -0.11 0.00 -0.05 0.00
Net Cash Flow 1.40 -1.32 -0.13 0.21 -0.36 0.02 0.06 0.40 -0.51 -0.02 0.01 -0.01

Ratios

Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
Debtor Days 164.50 68.15 60.24 30.85 56.41 5.44 11.26 0.16
Inventory Days 797.59 605.03 273.14 379.65 503.67
Days Payable 11,522.28 7,809.76 180.66 310.22 236.14
Cash Conversion Cycle -10,560.19 68.15 -7,144.49 123.33 56.41 74.87 278.80 0.16
Working Capital Days -33.95 -238.00 -264.06 -217.68 -201.22 -180.61 -145.69 -13.73
ROCE % -1.92% 5.92% 8.50% 2.72% -2.81% 1.85% 3.41% -26.84% -20.25% -82.87% -110.00% -66.67%

Shareholding Pattern

Numbers in percentages

Mar 2016Jun 2016Sep 2016Dec 2016Mar 2017Jun 2017Sep 2017Dec 2017Mar 2018
22.62% 14.55% 14.55% 14.55% 14.55% 14.55% 14.55% 14.55% 14.55%
37.77% 59.98% 59.98% 59.98% 59.98% 59.98% 59.98% 59.98% 59.98%
39.61% 25.47% 25.47% 25.47% 25.47% 25.47% 25.47% 25.47% 25.47%
No. of Shareholders 8,0908,0858,0818,0828,0778,0718,0687,9167,906

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

No data available.