Perfect-Octave Media Projects Ltd

₹ 2.59 4.02%
May 20 - close price
About

Perfect-Octave Media Projects Company is in the business of Entertainment with an aim to upscale Indian Music as a preferred genre in the lines of other popular genres within the Music Industry.

  • Market Cap 8.99 Cr.
  • Current Price 2.59
  • High / Low 3.86 / 1.30
  • Stock P/E 74.9
  • Book Value 2.32
  • Dividend Yield 0.00 %
  • ROCE -1.32 %
  • ROE -4.16 %
  • Face Value 10.0

Pros

  • Stock is trading at 1.12 times its book value

Cons

  • Promoter holding is low: 0.26%
  • Company has a low return on equity of -1.17% for last 3 years.
  • Company might be capitalizing the interest cost

* 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

Sector: Textiles Industry: Textiles - Products

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021
0.00 0.26 0.83 0.39 0.28 0.05 0.20 0.56 0.27 0.22 0.35 0.35
0.27 0.30 0.77 0.34 0.23 0.22 0.32 0.42 0.27 0.25 0.30 0.26
Operating Profit -0.27 -0.04 0.06 0.05 0.05 -0.17 -0.12 0.14 0.00 -0.03 0.05 0.09
OPM % -15.38% 7.23% 12.82% 17.86% -340.00% -60.00% 25.00% 0.00% -13.64% 14.29% 25.71%
0.24 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.06 0.00 -0.05
Interest 0.00 0.00 0.00 0.06 0.00 0.09 0.01 0.17 -0.08 0.02 0.03 0.03
Depreciation 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax -0.04 -0.04 0.06 -0.01 0.05 -0.26 -0.12 -0.03 0.08 0.01 0.02 0.01
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Profit -0.03 -0.04 0.05 -0.02 0.05 -0.27 -0.12 -0.03 0.08 0.01 0.02 0.01
EPS in Rs -0.01 -0.01 0.01 -0.01 0.01 -0.08 -0.03 -0.01 0.02 0.00 0.01 0.00

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 Mar 2020 Mar 2021 TTM
0.00 0.14 8.10 8.13 13.58 3.34 0.10 0.02 0.00 1.07 1.55 1.08 1.19
0.05 0.29 7.69 8.51 14.96 5.60 2.86 3.23 1.06 1.07 1.27 1.24 1.08
Operating Profit -0.05 -0.15 0.41 -0.38 -1.38 -2.26 -2.76 -3.21 -1.06 0.00 0.28 -0.16 0.11
OPM % -107.14% 5.06% -4.67% -10.16% -67.66% -2,760.00% -16,050.00% 0.00% 18.06% -14.81% 9.24%
0.07 0.01 0.00 0.00 0.03 -1.59 0.01 0.01 0.49 0.04 0.21 0.02 0.01
Interest 0.00 0.00 0.02 0.04 0.07 0.20 0.27 0.19 0.00 0.01 0.43 0.19 0.00
Depreciation 0.00 0.04 0.16 0.18 2.72 3.45 3.42 1.55 0.05 0.03 0.02 0.02 0.00
Profit before tax 0.02 -0.18 0.23 -0.60 -4.14 -7.50 -6.44 -4.94 -0.62 0.00 0.04 -0.35 0.12
Tax % 0.00% 0.00% 0.00% 10.00% -7.97% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Profit 0.02 -0.18 0.23 -0.53 -4.47 -7.50 -6.44 -4.94 -0.62 0.01 0.04 -0.34 0.12
EPS in Rs -0.24 0.28 -0.16 -1.31 -2.16 -1.86 -1.42 -0.18 0.00 0.01 -0.10 0.03
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: 23%
5 Years: 61%
3 Years: %
TTM: 9%
Compounded Profit Growth
10 Years: -20%
5 Years: 14%
3 Years: 13%
TTM: 132%
Stock Price CAGR
10 Years: -22%
5 Years: 9%
3 Years: 39%
1 Year: 10%
Return on Equity
10 Years: -16%
5 Years: -13%
3 Years: -1%
Last Year: -4%

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 Mar 2020 Mar 2021 Sep 2021
3.00 7.39 8.19 34.01 34.01 34.70 34.70 34.70 34.70 34.70 34.70 34.70 34.70
Reserves -1.80 -1.98 -0.54 -2.01 -6.48 -13.29 -19.78 -24.76 -26.43 -26.42 -26.38 -26.67 -26.64
Borrowings 0.11 0.01 0.15 0.21 3.94 1.86 1.84 2.99 4.71 4.12 3.72 4.09 4.31
0.17 0.22 1.43 5.72 7.32 2.45 3.93 3.76 1.04 0.48 0.26 0.19 0.29
Total Liabilities 1.48 5.64 9.23 37.93 38.79 25.72 20.69 16.69 14.02 12.88 12.30 12.31 12.66
0.00 0.95 0.98 21.04 21.25 16.76 13.46 11.92 11.63 12.35 11.84 11.88 11.84
CWIP 0.00 0.00 0.00 0.42 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.06 0.08 0.87 1.15 1.20 0.04 0.04 0.04 0.04 0.04 0.04 0.04
1.48 4.63 8.17 15.60 16.39 7.76 7.19 4.73 2.35 0.49 0.42 0.39 0.78
Total Assets 1.48 5.64 9.23 37.93 38.79 25.72 20.69 16.69 14.02 12.88 12.30 12.31 12.66

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 Mar 2020 Mar 2021
-0.04 -3.39 -2.32 -0.23 -1.27 3.28 -0.75 -1.00 -1.56 1.46 0.14 -0.04
0.00 -1.05 -0.20 -0.66 -2.79 -0.63 1.03 0.00 -0.12 -0.75 0.49 -0.05
-0.03 4.50 2.58 0.79 4.05 -2.63 -0.28 0.98 1.72 -0.59 -0.82 0.18
Net Cash Flow -0.07 0.06 0.06 -0.10 -0.01 0.02 0.00 -0.01 0.05 0.12 -0.20 0.08

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 Mar 2020 Mar 2021
Debtor Days 52.14 45.51 136.03 129.55 37.16 620.50 3,102.50 30.70 30.61 6.76
Inventory Days 0.00 7.78 107.59 20.82 93.78 3,858.57 0.00
Days Payable 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle 52.14 53.29 243.63 150.38 130.94 4,479.07 3,102.50 30.70 30.61 6.76
Working Capital Days 11,862.50 322.64 490.26 290.01 577.01 11,753.00 15,695.00 -105.75 0.00 -20.28
ROCE % 1.53% -5.35% 3.78% -2.80% -12.78% -20.72% -30.83% -32.00% -4.79% 0.08% 3.85% -1.32%

Shareholding Pattern

Numbers in percentages

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022
0.26 0.26 0.26 0.26 0.26 0.26 0.26 0.26 0.26 0.26 0.26 0.26
7.76 7.76 7.76 7.76 7.76 7.76 7.76 7.76 7.76 7.76 7.76 7.76
91.97 91.97 91.97 91.97 91.97 91.97 91.97 91.97 91.97 91.97 91.97 91.97

Documents