Unistar Multimedia Ltd

Unistar Multimedia Ltd

₹ 6.76 -2.17%
21 May - close price
About

Incorporated in 1991, Unistar Multimedia Ltd is in the business of providing quality content to various TV channels and preparing TV serials, own music albums, making films, event management, etc.

Key Points

Services Offered:[1]
a) Production of Motion Pictures
b) Production of Television software for satellite, cable, terrestrial broadcasters as a content provider
c) Production of Video & release of Audio Albums.
d) Producing Motivational/Educational films for Corporate
e) Event Management
f) Talent Management

  • Market Cap 16.9 Cr.
  • Current Price 6.76
  • High / Low 28.0 / 6.57
  • Stock P/E 5.69
  • Book Value 40.2
  • Dividend Yield 0.00 %
  • ROCE 0.90 %
  • ROE 0.67 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Stock is trading at 0.17 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 1.29% over last 3 years.
  • Earnings include an other income of Rs.1.18 Cr.
  • Company has high debtors of 234 days.

* 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.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
0.00 0.00 0.00 0.65 1.13 0.00 0.35 0.38 4.40 19.26 9.24 6.97 4.44
0.02 0.03 0.02 0.01 0.97 0.04 0.01 0.41 3.08 22.23 5.53 5.46 3.75
Operating Profit -0.02 -0.03 -0.02 0.64 0.16 -0.04 0.34 -0.03 1.32 -2.97 3.71 1.51 0.69
OPM % 98.46% 14.16% 97.14% -7.89% 30.00% -15.42% 40.15% 21.66% 15.54%
0.03 -34.15 0.04 0.03 0.04 0.21 0.43 0.17 0.12 1.18 0.00 0.00 0.00
Interest 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
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.00 0.00
Profit before tax 0.01 -34.18 0.02 0.67 0.20 0.17 0.77 0.14 1.44 -1.81 3.71 1.51 0.69
Tax % 0.00% 0.00% 0.00% 14.93% 0.00% 23.53% 19.48% 28.57% 25.00% 19.34% 25.07% 25.17% 24.64%
0.01 -34.18 0.02 0.57 0.21 0.14 0.61 0.10 1.08 -1.45 2.78 1.13 0.51
EPS in Rs 0.01 -34.18 0.02 0.57 0.21 0.14 0.61 0.10 1.08 -0.58 1.11 0.45 0.20
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
0.00 0.00 0.00 0.23 0.00 0.00 0.00 0.02 0.00 0.00 1.78 24.40 39.91
0.10 0.03 0.24 0.30 0.06 0.06 0.06 0.08 0.16 0.14 1.03 25.75 36.97
Operating Profit -0.10 -0.03 -0.24 -0.07 -0.06 -0.06 -0.06 -0.06 -0.16 -0.14 0.75 -1.35 2.94
OPM % -30.43% -300.00% 42.13% -5.53% 7.37%
0.01 0.01 0.00 0.00 0.01 0.00 0.00 0.03 0.12 -34.05 0.34 1.91 1.18
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.02
Profit before tax -0.09 -0.02 -0.24 -0.07 -0.05 -0.06 -0.06 -0.03 -0.04 -34.19 1.09 0.53 4.10
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 12.84% 35.85%
-0.09 -0.02 -0.24 -0.07 -0.05 -0.06 -0.06 -0.03 -0.04 -34.19 0.95 0.35 2.97
EPS in Rs -0.09 -0.02 -0.24 -0.07 -0.05 -0.06 -0.06 -0.03 -0.04 -34.19 0.95 0.14 1.18
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%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 678%
Compounded Profit Growth
10 Years: 35%
5 Years: 51%
3 Years: 139%
TTM: 54%
Stock Price CAGR
10 Years: 11%
5 Years: 16%
3 Years: 28%
1 Year: -74%
Return on Equity
10 Years: 0%
5 Years: 1%
3 Years: 1%
Last Year: 1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 9.66 9.66 9.66 9.66 9.66 9.66 9.66 9.66 9.66 9.67 9.67 25.00 25.00
Reserves 34.11 34.09 33.85 33.77 33.44 33.38 33.14 32.88 32.74 -1.20 0.28 70.30 75.53
0.14 3.90 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 14.23 1.64
0.06 0.20 0.38 2.73 2.78 0.43 0.15 0.00 0.00 -0.01 1.21 0.24 0.98
Total Liabilities 43.97 47.85 43.89 46.16 45.88 43.47 42.95 42.54 42.40 8.46 11.19 109.77 103.15
0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.19 0.25
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 0.00
Investments 40.01 40.01 40.01 40.01 40.01 37.59 34.91 34.67 34.42 0.48 0.38 85.28 85.28
3.95 7.83 3.87 6.15 5.87 5.88 8.04 7.87 7.98 7.98 10.81 24.30 17.62
Total Assets 43.97 47.85 43.89 46.16 45.88 43.47 42.95 42.54 42.40 8.46 11.19 109.77 103.15

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
0.13 -3.91 3.90 0.00 0.00 -0.07 -0.05 -0.03 -0.18 -0.16 0.85 -1.78
0.00 0.00 0.00 0.00 0.00 0.06 0.05 0.14 0.09 0.18 -0.53 -83.63
0.00 3.90 -3.90 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 85.15
Net Cash Flow 0.13 -0.01 0.00 0.00 0.00 0.00 0.00 0.11 -0.09 0.02 0.35 -0.26

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 0.00 0.00 387.56 233.96
Inventory Days 0.00
Days Payable
Cash Conversion Cycle 0.00 0.00 387.56 233.96
Working Capital Days 0.00 182.50 168.15 246.52
ROCE % -0.20% -0.04% -0.53% -0.16% -0.12% -0.14% -0.14% -0.07% -0.07% -0.04% 9.76%

Shareholding Pattern

Numbers in percentages

5 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
19.44% 19.06% 19.16% 19.06% 19.06% 19.07% 19.06% 7.74% 3.12% 0.00% 0.00% 0.00%
80.56% 80.94% 80.84% 80.94% 80.94% 80.93% 80.94% 92.27% 96.88% 100.00% 100.00% 100.01%
No. of Shareholders 2,0042,0922,1542,3452,3242,3722,3382,6823,3453,2513,2563,712

Documents