Swarnajyothi Agrotech & Power Ltd

Swarnajyothi Agr Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Swarnajyothi Agrotech & Power Ltd

₹ 2.85 -5.00%
07 Mar 2017
octantindustries.co.in
About

Swarnajyothi Agrotech & Power Limited, formerly Octant Industries Limited, is engaged in the business of castor oil derivatives. The Company manufactures castor oil derivatives from raw castor oil catering to domestic and export market. It operates through three segments: Castor Oil derivatives, Agro farming and Power generation. Its products/services include castor oil and its fractions, and castor oil and its fractions of edible grade.

[ add key points ]
Website
  • Market Cap ₹ 7.25 Cr.
  • Current Price ₹ 2.85
  • High / Low ₹ /
  • Stock P/E
  • Book Value ₹ 23.7
  • Dividend Yield 0.00 %
  • ROCE -2.03 %
  • ROE -1.32 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.12 times its book value

Cons

  • Company has low interest coverage ratio.
  • Company has a low return on equity of 0.34% over 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

Commodities Chemicals Chemicals & Petrochemicals Specialty Chemicals

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Jun 2013 Sep 2013 Dec 2013 Mar 2014 Jun 2014 Sep 2014 Dec 2014 Mar 2015 Jun 2015 Sep 2015 Dec 2015 Mar 2016
19 11 10 12 0 0 17 0 0 0 0 0 0
17 10 8 10 1 0 15 0 1 0 0 0 14
Operating Profit 2 2 2 2 -1 -0 2 -0 -1 -0 -0 -0 -14
OPM % 8% 16% 18% 15% 12%
0 0 0 0 0 0 0 0 2 0 0 0 0
Interest 1 1 1 1 0 0 1 0 0 0 0 0 0
Depreciation 1 1 1 1 1 0 1 0 0 0 0 0 0
Profit before tax 0 1 1 1 -1 -1 0 -1 -0 -1 -1 -1 -15
Tax % 0% 23% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0 0 1 1 -1 -1 0 -1 -0 -1 -1 -1 -15
EPS in Rs 0.13 0.17 0.25 0.22 -0.50 -0.28 0.18 -0.29 -0.10 -0.28 -0.22 -0.26 -5.83
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 TTM
18 69 55 54 58 56 56 50 33 0 0
19 69 57 53 58 50 50 44 28 1 15
Operating Profit -1 1 -2 1 0 6 7 6 5 -1 -15
OPM % -7% 1% -4% 1% 0% 11% 12% 13% 15%
3 0 3 0 0 0 0 0 0 0 0
Interest 0 0 0 0 0 2 2 3 2 1 0
Depreciation 0 0 0 0 0 3 3 3 3 2 2
Profit before tax 1 0 1 0 0 2 2 1 0 -3 -17
Tax % 0% 6% -50% 29% 0% 15% 113% -55% 92% -67%
1 0 1 0 0 2 -0 2 0 -1 -17
EPS in Rs 0.04 0.00 0.81 -0.10 0.82 0.01 -0.42 -6.59
Dividend Payout % 0% 69% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -100%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -700%
Stock Price CAGR
10 Years: -3%
5 Years: %
3 Years: %
1 Year: %
Return on Equity
10 Years: 0%
5 Years: 1%
3 Years: 0%
Last Year: -1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015
Equity Capital 11 11 11 26 26 20 25 25 25 25
Reserves 11 11 12 27 27 44 52 61 61 51
75 70 90 0 0 11 16 37 45 55
1 11 1 1 2 5 13 17 7 8
Total Liabilities 98 103 114 54 54 80 106 141 139 140
0 0 0 0 29 40 38 35 33 29
CWIP 0 0 0 0 0 3 4 8 11 8
Investments 4 2 0 29 0 0 0 0 0 0
94 101 114 24 25 37 64 98 95 103
Total Assets 98 103 114 54 54 80 106 141 139 140

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015
-56 3 90 0 1 -1 -3 -2
0 2 0 0 -2 -16 -3 -0
56 -5 -90 0 2 17 5 2
Net Cash Flow 0 -0 -0 0 0 0 -0 0
Free Cash Flow -56 3 90 0 -2 -17 -7 -2
CFO/OP 4,547% 446% 16,318% 50% 13% -8% -56% 255%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015
Debtor Days 22 52 4 8 9 58 100 131 158
Inventory Days 341 639 278 115 140 182 256
Days Payable 32 413 4 17 30 121 17
Cash Conversion Cycle 330 278 278 8 9 156 211 192 397
Working Capital Days 1,900 476 745 155 144 108 174 167 319
ROCE % 1% -1% 1% 0% 5% 5% 4% 2% -2%

Insights

In beta
Mar 2012 Mar 2013 Mar 2014 Mar 2015
Biomass Power Plant Capacity (Under Construction)
MW

Log in to view insights

Please log in to see hidden values.

Login
Castor Seeds Sales Volume
MTs
Hydrogenated Castor Oil Sales Volume
MTs
Raw Material Consumed
MTs

Shareholding Pattern

Numbers in percentages

Mar 2016Jun 2016Dec 2016
56.72% 53.10% 51.46%
43.28% 46.90% 48.54%
No. of Shareholders 7,4267,4267,426

Documents

Announcements

Annual reports

Credit ratings