Zinema Media & Entertainment Ltd

Zinema Media Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Zinema Media & Entertainment Ltd

₹ 14.4 -4.97%
29 Apr - close price
carewellindustriesltd.com; www.trivikrama.com BSE: 538579
About

Incorporated in 1984, Trivikrama Industries Ltd does trading of processed and non-processed metal products[1]

Key Points

Product Profile:[1]
a) Scrap:[2]
Steel Scrap, Stainless Steel Scrap, Shredded Scrap, Copper Scrap, Aluminium Scrap, Brass Scrap, Plastic Scrap
b) Finished Products:[1]
Billets, Ingots, Wire Rods, Angles and Channels, TMT Bars, Round and Square Pipes

Website BSE
  • Market Cap ₹ 10.2 Cr.
  • Current Price ₹ 14.4
  • High / Low ₹ 34.1 / 11.4
  • Stock P/E 146
  • Book Value ₹ 12.1
  • Dividend Yield 0.00 %
  • ROCE -1.29 %
  • ROE -1.41 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Stock is trading at 1.19 times its book value

Cons

  • Promoter holding is low: 20.9%
  • Company has a low return on equity of -1.58% over last 3 years.

* 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: Entertainment Industry: Entertainment / Electronic Media Software

Edit Columns
Loading peers table ...

Half Yearly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Sep 2019 Mar 2020 Sep 2020 Mar 2021 Sep 2021 Mar 2022 Sep 2022 Mar 2023 Sep 2023
5.61 0.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5.99 0.91 0.59 0.02 0.15 0.03 0.07 0.04 0.06 0.06
Operating Profit -0.38 -0.02 -0.59 -0.02 -0.15 -0.03 -0.07 -0.04 -0.06 -0.06
OPM % -6.77% -2.25%
0.19 0.07 0.35 0.06 0.25 0.03 0.02 0.00 0.16 0.21
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.19 0.00 0.18 0.00 0.18 0.00 0.18 0.00 0.18 0.00
Profit before tax -0.38 0.05 -0.42 0.04 -0.08 0.00 -0.23 -0.04 -0.08 0.15
Tax % 7.89% 0.00% -21.43% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
-0.35 0.05 -0.51 0.04 -0.08 0.00 -0.24 -0.04 -0.08 0.15
EPS in Rs -0.49 0.07 -0.72 0.06 -0.11 0.00 -0.34 -0.06 -0.11 0.21
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
0.92 0.26 0.00 0.00 2.17 9.04 0.89 0.00 0.00 0.00 0.00
0.78 0.43 0.27 0.34 2.49 9.52 1.50 0.17 0.10 0.09 0.12
Operating Profit 0.14 -0.17 -0.27 -0.34 -0.32 -0.48 -0.61 -0.17 -0.10 -0.09 -0.12
OPM % 15.22% -65.38% -14.75% -5.31% -68.54%
0.02 0.33 0.36 0.39 0.11 0.44 0.42 0.31 0.05 0.16 0.37
Interest 0.03 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.08 0.11 0.06 0.05 0.05 0.19 0.18 0.18 0.18 0.18 0.18
Profit before tax 0.05 0.05 0.03 0.00 -0.27 -0.23 -0.37 -0.04 -0.23 -0.11 0.07
Tax % 60.00% 40.00% 0.00% 7.41% 0.00% -24.32% 0.00% 0.00% 0.00%
0.02 0.03 0.03 0.00 -0.25 -0.23 -0.46 -0.05 -0.24 -0.12 0.07
EPS in Rs 0.05 0.04 0.04 0.00 -0.35 -0.32 -0.65 -0.07 -0.34 -0.17 0.10
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: %
3 Years: %
TTM: %
Compounded Profit Growth
10 Years: %
5 Years: 0%
3 Years: 20%
TTM: 125%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 38%
1 Year: -28%
Return on Equity
10 Years: %
5 Years: -3%
3 Years: -2%
Last Year: -1%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 3.80 7.11 7.11 7.11 7.11 7.11 7.11 7.11 7.11 7.11 7.11
Reserves 0.90 2.60 2.61 2.60 2.35 2.12 1.66 1.61 1.46 1.35 1.50
0.84 0.00 0.15 0.00 0.05 0.00 0.19 0.21 0.00 0.00 0.00
0.05 0.07 0.06 0.06 1.80 0.86 0.18 0.98 0.75 0.89 0.96
Total Liabilities 5.59 9.78 9.93 9.77 11.31 10.09 9.14 9.91 9.32 9.35 9.57
3.73 2.50 2.50 2.50 2.50 2.50 0.00 0.00 2.50 2.50 0.00
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.52 1.21 1.21 2.11 1.77 4.07 8.76 6.05 4.15 6.65
1.86 6.76 6.22 6.06 6.70 5.82 5.07 1.15 0.77 2.70 2.92
Total Assets 5.59 9.78 9.93 9.77 11.31 10.09 9.14 9.91 9.32 9.35 9.57

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
1.60 -6.22 0.62 -0.43 0.83 -0.62 -0.38 4.59 -0.12 -1.63
-1.66 1.41 -0.33 0.38 -0.79 0.78 0.48 -4.38 0.26 1.90
0.40 4.44 -0.06 -0.06 -0.05 -0.19 -0.18 -0.18 -0.18 -0.18
Net Cash Flow 0.34 -0.38 0.22 -0.11 -0.01 -0.03 -0.08 0.02 -0.05 0.09

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 210.27 659.81 85.78 60.16 783.31
Inventory Days 51.23 126.96 0.00 0.00
Days Payable 6.40 47.61
Cash Conversion Cycle 255.10 739.16 85.78 60.16 783.31
Working Capital Days 499.89 7,819.42 644.22 125.97 1,796.29
ROCE % 0.66% 0.20% 0.00% -1.35% -3.20% -4.07% -0.45% -2.63% -1.29%

Shareholding Pattern

Numbers in percentages

Sep 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Sep 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
20.87% 20.87% 20.87% 20.87% 20.87% 20.87% 20.87% 20.87% 20.87% 20.87% 20.87% 20.87%
79.13% 79.13% 79.13% 79.13% 79.13% 79.13% 79.13% 79.13% 79.13% 79.13% 79.14% 79.13%
No. of Shareholders 109104103100100112112120119119119122

Documents

Announcements

Annual reports