Pasari Spinning Mills Ltd

Pasari Spinning Mills Limited is engaged in manufacturing of Yarns. Pasari's product range include Home Furnishings & Fashion Apparel made in Silk, satin, embroidered and other fabrics.

Pros:
Cons:
Though the company is reporting repeated profits, it is not paying out dividend
Company has a low return on equity of -9.24% for last 3 years.
Company might be capitalizing the interest cost

Peer Comparison Sector: Textiles // Industry: Textiles - Cotton/Blended

Loading peers table ...

Quarterly Results Figures in Rs. Crores

Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019
0.00 0.00 0.15 0.14 0.14 0.14 0.30 0.16 0.16 0.16 0.18 0.16
0.06 0.07 0.11 0.00 0.01 0.01 0.04 0.05 0.02 0.04 0.02 0.04
Operating Profit -0.06 -0.07 0.04 0.14 0.13 0.13 0.26 0.11 0.14 0.12 0.16 0.12
OPM % 26.67% 100.00% 92.86% 92.86% 86.67% 68.75% 87.50% 75.00% 88.89% 75.00%
Other Income 0.07 0.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.05 0.05 0.05 0.05 0.04 0.05 0.04 0.04 0.04 0.05 0.04
Depreciation 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.02
Profit before tax -0.02 -0.07 -0.04 0.06 0.05 0.06 0.18 0.04 0.07 0.05 0.08 0.06
Tax % -0.00% -0.00% -0.00% 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Profit -0.01 -0.06 -0.03 0.03 0.05 0.06 0.18 0.04 0.08 0.06 0.08 0.06
EPS in Rs -0.01 -0.04 -0.02 0.02 0.03 0.04 0.13 0.03 0.05 0.04 0.05 0.04
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

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 TTM
18.15 6.54 10.12 26.63 11.71 0.03 0.00 0.00 0.00 0.31 0.66 0.63 0.66
18.93 6.98 10.57 27.19 16.25 0.34 0.07 0.04 0.04 0.93 0.11 0.13 0.12
Operating Profit -0.78 -0.44 -0.45 -0.56 -4.54 -0.31 -0.07 -0.04 -0.04 -0.62 0.55 0.50 0.54
OPM % -4.30% -6.73% -4.45% -2.10% -38.77% -1,033.33% -200.00% 83.33% 79.37% 81.82%
Other Income 0.11 0.08 0.21 0.11 0.19 0.53 0.60 0.24 0.02 0.00 0.06 0.02 0.00
Interest 0.31 0.33 0.29 0.26 0.18 0.14 0.31 0.24 0.23 0.22 0.21 0.17 0.17
Depreciation 0.40 0.37 0.33 0.30 0.16 0.10 0.10 0.11 0.10 0.10 0.10 0.10 0.11
Profit before tax -1.38 -1.06 -0.86 -1.01 -4.69 -0.02 0.12 -0.15 -0.35 -0.94 0.30 0.25 0.26
Tax % 30.43% 20.75% 108.14% 36.63% 37.10% -0.00% -16.67% 13.33% 5.71% 2.13% -6.67% -4.00%
Net Profit -0.96 -0.84 0.07 -0.64 -2.95 -0.02 0.14 -0.12 -0.33 -0.91 0.32 0.27 0.28
EPS in Rs 0.00 0.00 0.06 0.00 0.00 0.00 0.10 0.00 0.00 0.00 0.23 0.19 0.18
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%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:-20.86%
5 Years:%
3 Years:%
TTM:-10.81%
Compounded Profit Growth
10 Years:8.92%
5 Years:14.04%
3 Years:41.25%
TTM:-15.15%
Stock Price CAGR
10 Years:-5.38%
5 Years:-7.56%
3 Years:14.16%
1 Year:-25.85%
Return on Equity
10 Years:-8.05%
5 Years:-10.35%
3 Years:-9.24%
Last Year:21.60%

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
12.00 12.00 12.00 13.80 13.80 13.80 13.80 13.80 13.80 13.80 13.80 13.80
Reserves -7.39 -8.22 -8.16 -8.79 -11.75 -11.77 -11.64 -11.76 -12.09 -13.00 -12.68 -12.42
Borrowings 3.21 3.96 3.84 2.13 1.96 4.17 4.20 3.98 4.14 4.22 4.35 4.05
3.44 2.53 2.36 2.47 3.16 0.54 0.27 0.49 0.54 0.73 0.20 0.37
Total Liabilities 11.26 10.27 10.04 9.61 7.17 6.74 6.63 6.51 6.39 5.75 5.67 5.80
2.95 2.55 2.22 2.13 1.56 1.33 1.24 1.13 1.03 0.93 0.83 0.73
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.38 0.28 0.18 0.10 0.03 3.91 0.02 0.02 0.02 0.02 0.00 0.10
7.93 7.44 7.64 7.38 5.58 1.50 5.37 5.36 5.34 4.80 4.84 4.97
Total Assets 11.26 10.27 10.04 9.61 7.17 6.74 6.63 6.51 6.39 5.75 5.67 5.80

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
-1.17 -0.51 0.03 0.00 -2.13 -2.26 0.02 0.33 0.29 0.17 0.02 0.66
-0.93 0.13 0.11 0.00 2.38 0.47 0.00 0.00 0.00 0.00 0.01 -0.11
2.17 0.41 -0.36 0.00 -0.35 1.88 -0.11 -0.33 -0.29 -0.17 -0.03 -0.51
Net Cash Flow 0.07 0.03 -0.22 0.00 -0.10 0.09 -0.09 0.00 0.00 0.00 0.00 0.04

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
ROCE % -15.09% -8.48% -8.04% -9.45% -42.15% 4.90% 6.85% 1.45% -2.02% -13.25% 9.72% 7.71%
Debtor Days 56.71 101.57 64.20 13.43 1.87 243.33 0.00 0.00 0.00
Inventory Turnover 13.35 3.87 4.72 10.18 8.10 0.33 0.00 0.00 0.00 6.89