Divine Multimedia (India) Ltd

Divine Multi. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Divine Multimedia (India) Ltd

₹ 0.40 2.56%
06 Nov 2017
divinemultimedia.com
About

Divine Multimedia focuses on the development, production and distribution of commercial entertainment materials in various formats. The Company is primarily engaged in movies and television serial production.

[ add key points ]
Website
  • Market Cap ₹ 2.68 Cr.
  • Current Price ₹ 0.40
  • High / Low ₹ /
  • Stock P/E
  • Book Value ₹ 1.61
  • Dividend Yield 0.00 %
  • ROCE -0.78 %
  • ROE -5.27 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Stock is trading at 0.25 times its book value

Cons

  • Company has low interest coverage ratio.
  • Company has a low return on equity of -26.7% over last 3 years.
  • Contingent liabilities of Rs.9.90 Cr.

* 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

Industrials Capital Goods Industrial Products Other Industrial Products

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Sep 2013 Dec 2013 Mar 2014 Jun 2014 Sep 2014 Dec 2014 Mar 2015 Jun 2015 Sep 2015 Dec 2015 Mar 2016 Jun 2016 Sep 2016
0.00 0.00 -6.16 -1.89 -0.68 -1.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2.60 0.04 0.02 0.02 0.01 0.01 0.07 0.03 0.02 0.01 0.02 0.03 0.01
Operating Profit -2.60 -0.04 -6.18 -1.91 -0.69 -1.13 -0.07 -0.03 -0.02 -0.01 -0.02 -0.03 -0.01
OPM %
0.19 0.19 0.29 0.14 0.01 0.00 0.10 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.12
Depreciation 0.01 0.01 0.01 0.01 0.01 0.01 0.03 0.01 0.01 0.01 0.01 0.01 0.01
Profit before tax -2.54 0.02 -6.02 -1.90 -0.81 -1.26 -0.12 -0.16 -0.15 -0.14 -0.15 -0.16 -0.14
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% 0.00%
-2.53 0.03 -6.02 -1.90 -0.81 -1.26 -0.11 -0.16 -0.15 -0.14 -0.15 -0.16 -0.14
EPS in Rs -0.38 0.00 -0.90 -0.28 -0.12 -0.19 -0.02 -0.02 -0.02 -0.02 -0.02 -0.02 -0.02
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 TTM
3.83 0.27 0.04 0.00 24.32 14.58 0.00 0.56 0.00 0.00 0.00
3.87 0.28 0.11 0.06 24.67 15.56 0.79 8.18 3.89 0.07 0.07
Operating Profit -0.04 -0.01 -0.07 -0.06 -0.35 -0.98 -0.79 -7.62 -3.89 -0.07 -0.07
OPM % -1.04% -3.70% -175.00% -1.44% -6.72% -1,360.71%
0.00 0.00 0.00 0.01 0.57 1.33 1.39 -0.43 0.34 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.28 0.48 0.48 0.48 0.48
Depreciation 0.01 0.01 0.01 0.01 0.01 0.02 0.03 0.03 0.05 0.04 0.04
Profit before tax -0.05 -0.02 -0.08 -0.06 0.21 0.33 0.29 -8.56 -4.08 -0.59 -0.59
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 45.45% 34.48% 0.00% 0.00% 0.00%
-0.05 -0.02 -0.08 -0.06 0.21 0.18 0.20 -8.56 -4.08 -0.60 -0.59
EPS in Rs 0.03 0.03 0.03 -1.28 -0.61 -0.09 -0.08
Dividend Payout % 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: -100%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 65%
Stock Price CAGR
10 Years: -5%
5 Years: %
3 Years: %
1 Year: %
Return on Equity
10 Years: -9%
5 Years: -13%
3 Years: -27%
Last Year: -5%

Balance Sheet

Figures in Rs. Crores

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016
Equity Capital 5.29 5.29 5.29 5.29 6.69 6.69 6.69 6.69 6.69 6.69
Reserves -0.96 -0.98 -1.06 -1.12 17.32 17.44 17.64 9.08 4.99 4.39
0.06 0.08 0.10 0.16 0.19 0.80 2.52 2.18 2.36 2.97
0.15 0.04 0.04 0.09 15.35 0.55 0.42 0.36 0.23 0.93
Total Liabilities 4.54 4.43 4.37 4.42 39.55 25.48 27.27 18.31 14.27 14.98
0.06 0.05 0.03 0.03 0.18 0.34 0.31 0.28 0.23 0.19
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 2.71 2.71 2.71 3.00 3.07 5.96 3.07 0.07 0.07 0.07
1.77 1.67 1.63 1.39 36.30 19.18 23.89 17.96 13.97 14.72
Total Assets 4.54 4.43 4.37 4.42 39.55 25.48 27.27 18.31 14.27 14.98

Cash Flows

Figures in Rs. Crores

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016
0.05 -0.07 -0.02 3.21 -18.88 4.38 -0.91 -8.62 -1.86 -0.92
0.00 0.00 0.00 -3.00 -0.23 -5.56 -0.74 10.12 1.50 0.91
0.00 0.02 0.02 0.00 19.66 0.62 1.45 -0.81 -0.30 0.13
Net Cash Flow 0.05 -0.05 0.00 0.21 0.55 -0.56 -0.20 0.69 -0.66 0.12
Free Cash Flow 0.05 -0.07 -0.02 3.21 -19.04 4.20 -0.91 -8.62 -1.86 -0.92
CFO/OP -125% 700% 29% -5,350% 5,394% -447% 103% 113% 48% 1,314%

Ratios

Figures in Rs. Crores

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016
Debtor Days 134.37 1,852.04 12,045.00 239.53 20.53 123.84
Inventory Days 0.00 0.00 0.00
Days Payable
Cash Conversion Cycle 134.37 1,852.04 12,045.00 239.53 20.53 123.84
Working Capital Days 148.67 2,190.00 14,417.50 167.79 161.97 4,666.79
ROCE % -0.46% -1.83% -1.39% 1.47% 1.34% 1.89% -30.36% -23.13% -0.78%

Shareholding Pattern

Numbers in percentages

Jun 2016Sep 2016Dec 2016Mar 2017Jun 2017Sep 2017Dec 2017Mar 2018
0.07% 0.07% 0.07% 0.07% 0.07% 0.07% 0.07% 0.07%
99.93% 99.93% 99.93% 99.93% 99.93% 99.93% 99.93% 99.93%
No. of Shareholders 3,0913,1443,1493,1453,1363,0803,0933,158

Documents

Announcements

Annual reports