Bajrang Finance Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2018 Mar-2017 Mar-2016
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM -- -- -- --
EBIT margin -- -- -- --
Net profit margin -- -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS 6.27 -- -- 14.40
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share 131 122 108 108
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 -- -- -- 0.01
Net debt / op. profit -- -- -- --
Cost breakup ()        
Material costs -- -- -- --
Employee costs -- -- -- --
Other costs -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Revenue -- -- -- --
yoy growth (%) -- -- -- --
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs -- -- -- --
As % of sales -- -- -- --
Other costs -- -- -- --
As % of sales -- -- -- --
Operating profit -- -- -- --
OPM -- -- -- --
Depreciation -- -- -- --
Interest expense -- -- -- --
Other income -- -- -- --
Profit before tax -- -- -- --
Taxes -- -- -- --
Tax rate -- -- -- --
Minorities and other -- -- -- --
Adj. profit -- -- -- --
Exceptional items -- -- -- --
Net profit -- -- -- --
yoy growth (%) -- -- -- --
NPM -- -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital (10) (0.40) 0.43 --
Other operating items -- -- -- --
Operating cashflow (10) (0.40) 0.43 --
Capital expenditure -- -- -- --
Free cash flow (10) (0.40) 0.43 --
Equity raised 35.90 37.60 37.60 --
Investments 11.90 (0.20) 0.21 --
Debt financing/disposal 3.50 -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 41.20 37 38.30 --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2017
Equity capital 1.80 1.80 1.80 1.80
Preference capital -- -- -- --
Reserves 21.80 20.70 20.10 17.60
Net worth 23.60 22.50 21.90 19.40
Minority interest
Debt -- -- -- --
Deferred tax liabilities (net) -- -- -- --
Total liabilities 23.60 22.50 21.90 19.40
Fixed assets -- -- -- --
Intangible assets
Investments 19 17.40 17.10 17.30
Deferred tax asset (net) 0.45 0.84 0.94 0.89
Net working capital 3.92 3.83 0.64 1.07
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors -- -- 0.21 0.21
Debtor days -- -- -- --
Other current assets 3.96 3.87 0.48 0.92
Sundry creditors -- -- -- --
Creditor days -- -- -- --
Other current liabilities -- -- -- (0.10)
Cash 0.22 0.45 0.08 0.10
Total assets 23.60 22.50 18.80 19.40
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2020 Sep-2019 Mar-2019 Sep-2018 -
Gross Sales 2.11 0.21 0.24 0.46 --
Excise Duty -- -- -- -- --
Net Sales 2.11 0.21 0.24 0.46 --
Other Operating Income -- -- -- -- --
Other Income 0.01 -- -- -- --
Total Income 2.12 0.22 0.24 0.46 --
Total Expenditure ** 0.13 0.15 0.11 0.13 --
PBIDT 1.99 0.07 0.13 0.34 --
Interest -- -- -- -- --
PBDT 1.99 0.07 0.13 0.34 --
Depreciation -- -- -- -- --
Minority Interest Before NP -- -- -- -- --
Tax 0.55 0.02 0.02 -- --
Deferred Tax 0.40 -- -- 0.10 --
Reported Profit After Tax 1.04 0.05 0.10 0.23 --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 0.96 0.17 0.19 0.32 --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 0.96 0.17 0.19 0.32 --
EPS (Unit Curr.) 5.35 0.92 1.06 1.78 --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 1.80 1.80 1.80 1.80 --
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 94.30 33.30 54.20 73.90 --
PBDTM(%) -- -- -- -- --
PATM(%) 49.30 23.80 41.70 50 --