No Record Found
sector: IT - Software
as on 11/9/2015 12:00:00 AM
₹ 0.75 -0.05 -6.25No Record Found
Invest wise with Expert advice
Get better recommendations Make better investments.
Get better recommendations Make better investments.
By continuing, I accept the Terms & Conditions and agree to receive communication on Whatsapp
Demat Account
Trading Account
PROMOTER - TOTAL20.84%
Indian: 20.84%
Foreign: 0%
NON-PROMOTER - TOTAL 79.16%
Institutions: 7.18%
Non-Institutions: 71.98%
CUSTODIES - 0.00%
Custodies: 0.00%
Y/e 31 Mar( In .Cr) | Mar-2013 | Mar-2012 | Mar-2011 | -- |
---|---|---|---|---|
Revenue | 2090.52 | 2652.57 | 1750.52 | -- |
yoy growth (%) | (21.19) | 51.53 | -- | -- |
Raw materials | -- | -- | -- | -- |
As % of sales | -- | -- | -- | -- |
Employee costs | (613.90) | (669.82) | (465.71) | -- |
As % of sales | 29.37 | 25.25 | 26.60 | -- |
Other costs | (1,383.76) | (1,522.14) | (968.57) | -- |
As % of sales | 66.19 | 57.38 | 55.33 | -- |
Operating profit | 92.86 | 460.60 | 316.25 | -- |
OPM | 4.44 | 17.36 | 18.07 | -- |
Depreciation | (112.69) | (85.34) | (51.74) | -- |
Interest expense | (100.15) | (74.43) | (32.48) | -- |
Other income | 26.86 | 41.71 | 0.94 | -- |
Profit before tax | (93.12) | 342.54 | 232.95 | -- |
Taxes | (2.25) | (130.53) | (57.76) | -- |
Tax rate | 2.42 | (38.11) | (24.79) | -- |
Minorities and other | 0.61 | (2.90) | (1.08) | -- |
Adj. profit | (94.75) | 209.11 | 174.12 | -- |
Exceptional items | -- | (10.92) | -- | -- |
Net profit | (94.75) | 198.19 | 174.12 | -- |
yoy growth (%) | (147.81) | 13.82 | -- | -- |
NPM | (4.53) | 7.47 | 9.95 | -- |
Y/e 31 Mar ( In .Cr) | Mar-2013 | Mar-2012 | Mar-2011 | Mar-2010 |
---|---|---|---|---|
Equity capital | 27.09 | 42.25 | 37.14 | 25.29 |
Preference capital | -- | -- | -- | -- |
Reserves | 487.99 | 762.51 | 522.55 | 269.94 |
Net worth | 515.08 | 804.76 | 559.69 | 295.23 |
Minority interest | 5.45 | 6.07 | 3.17 | 2.09 |
Debt | 955.83 | 846.62 | 612.09 | 97.69 |
Deferred tax liabilities (net) | 77.30 | 58.42 | 22.36 | 11.41 |
Total liabilities | 1553.66 | 1715.87 | 1197.31 | 406.42 |
Fixed assets | 947.32 | 968.38 | 738.93 | 190.63 |
Intangible assets | -- | -- | -- | -- |
Investments | -- | -- | 0.04 | 0.04 |
Deferred tax asset (net) | 74.42 | 47.78 | 5.48 | 0.24 |
Net working capital | 523.48 | 661.18 | 401.22 | 173.59 |
Inventories | 74.57 | 51.30 | 58.36 | 12.88 |
Inventory Days | 13.02 | 7.06 | 12.17 | -- |
Sundry debtors | 489.78 | 527.21 | 374.28 | 165.09 |
Debtor days | 85.51 | 72.55 | 78.04 | -- |
Other current assets | 426.81 | 577.95 | 256.58 | 75.99 |
Sundry creditors | (138.29) | (98.63) | (115.98) | (27.14) |
Creditor days | 24.14 | 13.57 | 24.18 | -- |
Other current liabilities | (329.39) | (396.65) | (172.02) | (53.23) |
Cash | 8.43 | 38.54 | 51.64 | 41.92 |
Total assets | 1553.65 | 1715.88 | 1197.31 | 406.42 |
Y/e 31 Mar ( In .Cr) | Mar-2013 | Mar-2012 | Mar-2011 | -- |
---|---|---|---|---|
Profit before tax | (93.12) | 342.54 | 232.95 | -- |
Depreciation | (112.69) | (85.34) | (51.74) | -- |
Tax paid | (2.25) | (130.53) | (57.76) | -- |
Working capital 27,893 | 176.06 | -- | -- | -- |
Other operating items | -- | -- | -- | -- |
Operating cashflow | (31.99) | 126.67 | -- | -- |
Capital expenditure | 441.20 | -- | -- | -- |
Free cash flow | 409.21 | 126.67 | -- | -- |
Equity raised | 1116.92 | 1358.01 | -- | -- |
Investments | (0.04) | -- | -- | -- |
Debt financing/disposal | 390.94 | 73.44 | -- | -- |
Dividends paid | -- | 0.68 | 18.46 | -- |
Net in cash | 1917.03 | 1558.80 | -- | -- |
Y/e 31 Mar | Mar-2013 | Mar-2012 | Mar-2011 | -- |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | -21.189 | 51.53 | ||
Op profit growth | ||||
EBIT growth | ||||
Net profit growth | ||||
Profitability ratios (%) | ||||
OPM | ||||
EBIT margin | ||||
Net profit margin | ||||
RoCE | ||||
RoNW | ||||
RoA | ||||
Per share ratios (₹) | ||||
EPS | ||||
Dividend per share | ||||
Cash EPS | ||||
Book value per share | ||||
Valuation ratios | ||||
P/E | ||||
P/CEPS | ||||
P/B | ||||
EV/EBIDTA | ||||
Payout (%) | ||||
Dividend payout | ||||
Tax payout | ||||
Liquidity ratios | ||||
Debtor days | ||||
Inventory days | ||||
Creditor days | ||||
Leverage ratios | ||||
Interest coverage | ||||
Net debt / equity | ||||
Net debt / op. profit | ||||
Cost breakup (₹) | ||||
Material costs | ||||
Employee costs | ||||
Other costs |
Particulars ( Rupees In Crores.) | Dec-2014 | Sep-2014 | Jun-2014 | Mar-2014 | Dec-2013 |
---|---|---|---|---|---|
Gross Sales | 198.06 | 198.03 | 210.11 | 471.30 | 276.06 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 198.06 | 198.03 | 210.11 | 471.30 | 276.06 |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | (7.37) | 3.32 | 2.24 | 5.71 | 17.02 |
Total Income | 190.69 | 201.35 | 212.36 | 477.01 | 293.08 |
Total Expenditure | 202.09 | 283.76 | 203.72 | 1367.32 | 330.78 |
PBIDT | (11.40) | (82.41) | 8.63 | (890.31) | (37.70) |
Interest | 24.93 | 35.36 | 29.74 | 68.58 | 33.35 |
PBDT | (36.32) | (117.78) | (21.11) | (958.89) | (71.04) |
Depreciation | 14.57 | 14.72 | 14.86 | 58.50 | 28.18 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | -- | -- | -- | (0.47) | (0.41) |
Deferred Tax | -- | -- | -- | -- | -- |
Reported Profit After Tax | (50.89) | (132.50) | (35.97) | (1,016.92) | (98.82) |
Minority Interest After NP | -- | -- | -- | (2.83) | (0.64) |
Net Profit after Minority Interest | (50.89) | (132.50) | (35.97) | (1,014.09) | (98.18) |
Extra-ordinary Items | -- | -- | -- | -- | -- |
Adjusted Profit After Extra-ordinary item | (50.89) | (132.50) | (35.97) | (1,014.09) | (98.18) |
EPS (Unit Curr.) | (11.27) | (29.35) | -- | -- | (21.74) |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 27.09 | 27.09 | 27.09 | 27.09 | 27.09 |
Public Shareholding (Number) | 35,743,148 | 35,743,148 | -- | 35,743,149 | 35,143,148 |
Public Shareholding (%) | 79.16 | 79.16 | -- | 79.16 | 77.83 |
Pledged/Encumbered - No. of Shares | 8,538,145 | 8,538,145 | -- | 8,538,145 | 9,138,145 |
Pledged/Encumbered - % in Total Promoters Holding | 90.75 | 90.75 | -- | 90.75 | 91.54 |
Pledged/Encumbered - % in Total Equity | 18.91 | 18 | -- | 18.91 | 20.24 |
Non Encumbered - No. of Shares | 869,800 | 869,800 | -- | 869,800 | 869,300 |
Non Encumbered - % in Total Promoters Holding | 9.25 | 9.25 | -- | 9.25 | 8.46 |
Non Encumbered - % in Total Equity | 1.93 | 1.93 | -- | 1.93 | 1.93 |
PBIDTM(%) | (5.76) | (41.62) | 4.11 | (188.91) | (13.66) |
PBDTM(%) | (18.34) | (59.48) | (10.05) | (203.46) | (25.73) |
PATM(%) | (25.69) | (66.91) | (17.12) | (215.77) | (35.80) |
Particulars ( Rupees In Crores.) | Dec-2014 | Sep-2014 | Jun-2014 | Mar-2014 | Dec-2013 |
---|---|---|---|---|---|
Gross Sales | 2.57 | 1.64 | 3.19 | 4.26 | 10.50 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 2.57 | 1.64 | 3.19 | 4.26 | 10.50 |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | (7.46) | 1.78 | 3.66 | 2.12 | 14.03 |
Total Income | (4.90) | 3.42 | 6.85 | 6.38 | 24.54 |
Total Expenditure | 12.78 | 54.51 | 10.73 | 514.95 | 86 |
PBIDT | (17.67) | (51.10) | (3.88) | (508.57) | (61.46) |
Interest | 13.36 | 22.25 | 17.13 | 18.95 | 16.35 |
PBDT | (31.03) | (73.35) | (21.01) | (527.52) | (77.81) |
Depreciation | 4.41 | 4.43 | 4.41 | 12.65 | 17.56 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | -- | -- | -- | -- | -- |
Deferred Tax | -- | -- | -- | -- | -- |
Reported Profit After Tax | (35.44) | (77.78) | (25.41) | (540.17) | (95.37) |
Minority Interest After NP | -- | -- | -- | -- | -- |
Net Profit after Minority Interest | -- | -- | -- | -- | -- |
Extra-ordinary Items | -- | -- | -- | -- | -- |
Adjusted Profit After Extra-ordinary item | (35.44) | (77.78) | (25.41) | (540.17) | (95.37) |
EPS (Unit Curr.) | (7.85) | (17.23) | (5.63) | (119.64) | (21.12) |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 27.09 | 27.09 | 27.09 | 27.09 | 27.09 |
Public Shareholding (Number) | -- | -- | -- | -- | -- |
Public Shareholding (%) | -- | -- | -- | -- | -- |
Pledged/Encumbered - No. of Shares | 8,538,145 | 8,538,145 | 8,538,145 | 8,538,145 | 9,138,145 |
Pledged/Encumbered - % in Total Promoters Holding | 90.75 | 90.75 | 90.75 | 90.75 | 91.54 |
Pledged/Encumbered - % in Total Equity | 18.91 | 18.91 | 18.91 | 18.91 | 20.24 |
Non Encumbered - No. of Shares | 869,800 | 869,800 | 869,800 | 869,800 | 869,300 |
Non Encumbered - % in Total Promoters Holding | 9.25 | 9.25 | 9.25 | 9.25 | 8.46 |
Non Encumbered - % in Total Equity | 1.93 | 1.93 | 1.93 | 1.93 | 1.93 |
PBIDTM(%) | (687.55) | (3,115.85) | (121.63) | (11,938.26) | (585.33) |
PBDTM(%) | (1,207.39) | (4,472.56) | (658.62) | (12,383.10) | (741.05) |
PATM(%) | (1,378.99) | (4,742.68) | (796.55) | (12,680.05) | (908.29) |
Glodyne Technoserve Ltd is a leading IT Services company, headquartered in Mumbai, India with presence across India and US. The company offers technology led business solutions across two SBUs, namely Technology Infrastructure Management Services (Technology IMS) and Application Software Services. The company is an ISO 9001:2000, ISO 27001 and CMMi certification. Technology Integration activities include resale and integration of hardware/system software/database software/networking products with or without one another. Software Services includes development of software for customer, and sale of licenses of software and other products. Glodyne Technoserve Ltd was incorporated on December 5, 1997, as a private limited company with the name Paradyne Infotech Pvt Ltd. The company was promoted by first generation entrepreneurs - Annand Sarnaaik and Divvyani Sarnaaik. In the initial years, the company provided System Integration and Networking Solutions and developing software solutions in Oracle and D2K technologies. Over the years, the company transformed and grown to become an ISO 9001:2000 certified end-to-end IT services company with core competencies in Software Services, Managed Services, System Integration, and BPO Services.In the year 1997, the company started System Integration & Software Development Services. In the year 1998, the company made a business tie with reputed business houses like R Raheja Group, Gujarat Pipavav Port Ltd and Ajmera Group. In the year 2000,... Read More
Reports by
Reports by
No Record Found
www.indiainfoline.com is part of the IIFL Group, a leading financial services player and a diversified NBFC. The site provides comprehensive and real time information on Indian corporates, sectors, financial markets and economy. On the site we feature industry and political leaders, entrepreneurs, and trend setters. The research, personal finance and market tutorial sections are widely followed by students, academia, corporates and investors among others.
Copyright © IIFL Securities Ltd. All rights Reserved.
Stock Broker SEBI Regn. No: INZ000164132, PMS SEBI Regn. No: INP000002213, IA SEBI Regn. No: INA000000623, SEBI RA Regn. No: INH000000248
This certificate demonstrates that IIFL as an organization has defined and put in place best-practice information security processes.
www.indiainfoline.com is part of the IIFL Group, a leading financial services player and a diversified NBFC. The site provides comprehensive and real time information on Indian corporates, sectors, financial markets and economy. On the site we feature industry and political leaders, entrepreneurs, and trend setters. The research, personal finance and market tutorial sections are widely followed by students, academia, corporates and investors among others.
Copyright © IIFL Securities Ltd. All rights Reserved.
Stock Broker SEBI Regn. No: INZ000164132, PMS SEBI Regn. No: INP000002213, IA SEBI Regn. No: INA000000623, SEBI RA Regn. No: INH000000248
This certificate demonstrates that IIFL as an organization has defined and put in place best-practice information security processes.