Silveroak Commercial Ltd

About [ edit ]

Silver Oak Commercial is Supplier and manufacturer of steel sheets & rods.

  • Market Cap 0.69 Cr.
  • Current Price 2.50
  • High / Low 4.54 / 2.50
  • Stock P/E
  • Book Value -14.7
  • Dividend Yield 0.00 %
  • ROCE -77.3 %
  • ROE -3,559 %
  • Face Value 10.0

Pros

Cons

  • Company has low interest coverage ratio.
  • Promoter holding is low: 14.45%
  • Company has a low return on equity of -90.19% for last 3 years.
  • Company has high debtors of 844.79 days.

Peer comparison

Sector: Trading Industry: Trading

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Jun 2019 Sep 2019 Dec 2019
9.12 16.54 7.68 1.67 4.20 0.15 0.00 0.05 0.09 0.00 0.00 0.00
8.54 15.34 7.10 1.17 3.67 -0.41 0.10 0.11 0.11 0.13 0.13 0.13
Operating Profit 0.58 1.20 0.58 0.50 0.53 0.56 -0.10 -0.06 -0.02 -0.13 -0.13 -0.13
OPM % 6.36% 7.26% 7.55% 29.94% 12.62% 373.33% -120.00% -22.22%
Other Income 0.01 0.05 0.01 0.01 0.01 0.03 0.03 0.05 0.05 0.05 0.05 0.05
Interest 0.48 0.57 0.47 0.42 0.46 0.43 0.54 0.56 0.59 0.06 0.00 0.00
Depreciation 0.04 0.06 0.05 0.05 0.05 0.04 0.06 0.06 0.06 0.06 0.06 0.06
Profit before tax 0.07 0.62 0.07 0.04 0.03 0.12 -0.67 -0.63 -0.62 -0.20 -0.14 -0.14
Tax % 28.57% 46.77% 42.86% -150.00% -33.33% 75.00% 0.00% 0.00% -45.16% 0.00% 0.00% 0.00%
Net Profit 0.04 0.33 0.04 0.10 0.03 0.02 -0.67 -0.63 -0.91 -0.20 -0.14 -0.14
EPS in Rs 0.15 1.20 0.15 0.36 0.11 0.07 -2.44 -2.29 -3.31 -0.73 -0.51 -0.51

Profit & Loss

Figures in Rs. Crores

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
0.00 0.00 0.00 5.79 1.96 24.33 24.22 34.99 13.75 4.42
0.01 0.01 0.01 5.79 1.79 22.69 21.91 32.24 11.55 10.83
Operating Profit -0.01 -0.01 -0.01 0.00 0.17 1.64 2.31 2.75 2.20 -6.41
OPM % 0.00% 8.67% 6.74% 9.54% 7.86% 16.00% -145.02%
Other Income 0.03 0.00 0.00 0.00 -3.30 0.04 0.07 0.12 0.07 0.19
Interest 0.00 0.00 0.00 0.00 0.03 0.99 1.60 1.89 1.78 1.22
Depreciation 0.00 0.00 0.00 0.00 0.03 0.16 0.18 0.24 0.24 0.24
Profit before tax 0.02 -0.01 -0.01 0.00 -3.19 0.53 0.60 0.74 0.25 -7.68
Tax % 50.00% 0.00% 0.00% -1.25% 33.96% 111.67% 45.95% 20.00% -2.08%
Net Profit 0.01 -0.01 -0.01 0.00 -3.23 0.34 -0.08 0.41 0.20 -7.83
EPS in Rs 0.04 -0.04 -0.04 0.00 -11.75 1.24 -0.29 1.49 0.73 -28.47
Dividend Payout % 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:18%
3 Years:-43%
TTM:-68%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-4015%
Stock Price CAGR
10 Years:%
5 Years:-1%
3 Years:-22%
1 Year:-45%
Return on Equity
10 Years:%
5 Years:-52%
3 Years:-90%
Last Year:-3559%

Balance Sheet

Figures in Rs. Crores

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
2.75 2.75 2.75 2.75 2.75 2.75 2.75 2.75 2.75 2.75 2.75
Reserves 0.53 0.52 0.52 0.52 -2.70 0.92 0.84 1.17 1.39 -6.45 -6.79
Borrowings 0.06 0.00 0.00 0.15 0.95 9.66 9.39 9.25 8.93 7.34 12.08
0.14 0.12 0.12 1.95 5.04 3.92 6.22 14.36 10.45 13.86 9.40
Total Liabilities 3.48 3.39 3.39 5.37 6.04 17.25 19.20 27.53 23.52 17.50 17.44
0.00 0.00 0.00 0.00 5.71 6.43 6.34 6.13 5.88 5.64 5.52
CWIP 0.00 0.00 0.00 0.00 0.06 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.25 0.27 0.40 0.40 0.40 0.40
3.48 3.39 3.39 5.37 0.27 10.57 12.59 21.00 17.24 11.46 11.52
Total Assets 3.48 3.39 3.39 5.37 6.04 17.25 19.20 27.53 23.52 17.50 17.44

Cash Flows

Figures in Rs. Crores

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
0.00 0.00 -5.10 0.83 2.98 0.32 -0.67
0.00 0.00 -2.37 -0.10 -0.02 0.12 0.31
0.00 0.00 7.70 -0.84 -2.93 -0.14 -0.09
Net Cash Flow 0.00 0.00 0.24 -0.11 0.03 0.30 -0.45

Ratios

Figures in Rs. Crores

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % -0.30% -0.31% 0.00% 6.33% 21.21% 16.72% 20.11% 15.47% -77.32%
Debtor Days 119.15 46.56 110.72 142.56 177.55 329.16 844.79
Inventory Turnover 5.57 8.54 8.69 2.14 0.99

Shareholding Pattern

Numbers in percentages

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
15.08 15.08 15.08 15.08 15.08 14.45 14.45 14.45 14.45 14.45 14.45 14.45
84.92 84.92 84.92 84.92 84.92 85.55 85.55 85.55 85.55 85.55 85.55 85.55

Documents