Creative Newtech Financial Statements

Creative Newtech Nine Monthly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2019 - -
Growth matrix (%)        
Revenue growth 24.50 -- -- --
Op profit growth 50.90 -- -- --
EBIT growth 24.80 -- -- --
Net profit growth 33 -- -- --
Profitability ratios (%)        
OPM 3.38 2.79 -- --
EBIT margin 3.49 3.48 -- --
Net profit margin 1.70 1.59 -- --
RoCE 20.90 -- -- --
RoNW 4.56 -- -- --
RoA 2.54 -- -- --
Per share ratios ()        
EPS 6.70 10.10 -- --
Dividend per share 0.50 0.50 -- --
Cash EPS 5.96 9.18 -- --
Book value per share 44.80 57.40 -- --
Valuation ratios        
P/E 11.60 5.36 -- --
P/CEPS 13.10 5.89 -- --
P/B 1.74 0.94 -- --
EV/EBIDTA 7.04 7.13 -- --
Payout (%)        
Dividend payout -- 0.34 -- --
Tax payout (30) (29) -- --
Liquidity ratios        
Debtor days 32.90 -- -- --
Inventory days 35.10 -- -- --
Creditor days (24) -- -- --
Leverage ratios        
Interest coverage (3.30) (2.80) -- --
Net debt / equity 0.54 0.97 -- --
Net debt / op. profit 1.81 3.15 -- --
Cost breakup ()        
Material costs (89) (91) -- --
Employee costs (2) (1.90) -- --
Other costs (5.70) (4) -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2019 - -
Revenue 458 368 -- --
yoy growth (%) 24.50 -- -- --
Raw materials (407) (336) -- --
As % of sales 88.90 91.30 -- --
Employee costs (9) (7) -- --
As % of sales 1.96 1.89 -- --
Other costs (26) (15) -- --
As % of sales 5.73 4.02 -- --
Operating profit 15.50 10.30 -- --
OPM 3.38 2.79 -- --
Depreciation (0.90) (0.50) -- --
Interest expense (4.80) (4.50) -- --
Other income 1.34 3.06 -- --
Profit before tax 11.20 8.27 -- --
Taxes (3.40) (2.40) -- --
Tax rate (30) (29) -- --
Minorities and other -- -- -- --
Adj. profit 7.78 5.85 -- --
Exceptional items -- -- -- --
Net profit 7.78 5.85 -- --
yoy growth (%) 33 -- -- --
NPM 1.70 1.59 -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 - -
Profit before tax 11.20 8.27 -- --
Depreciation (0.90) (0.50) -- --
Tax paid (3.40) (2.40) -- --
Working capital 14.80 -- -- --
Other operating items -- -- -- --
Operating cashflow 21.80 -- -- --
Capital expenditure 0.82 -- -- --
Free cash flow 22.60 -- -- --
Equity raised 65.90 -- -- --
Investments (0.20) -- -- --
Debt financing/disposal 2.53 -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 90.80 -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 -
Equity capital 11.60 22.20 5.80 --
Preference capital -- -- -- --
Reserves 47 29.80 27.50 --
Net worth 58.60 52 33.30 --
Minority interest
Debt 42.90 31.90 35.90 --
Deferred tax liabilities (net) -- -- -- --
Total liabilities 105 83.70 69.20 --
Fixed assets 10.10 8.89 8.93 --
Intangible assets
Investments -- 1.06 1.24 --
Deferred tax asset (net) 0.09 0.12 0.13 --
Net working capital 88.20 69.80 55.30 --
Inventories 59.80 60.30 27.80 --
Inventory Days -- 48.10 27.60 --
Sundry debtors 56 38.60 44.10 --
Debtor days -- 30.80 43.70 --
Other current assets 59.60 42.10 32.80 --
Sundry creditors (38) (29) (28) --
Creditor days -- 23.40 28.30 --
Other current liabilities (49) (42) (21) --
Cash 6.25 3.89 3.59 --
Total assets 105 83.70 69.20 --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2020 Dec-2019 Dec-2018 - -
Gross Sales 343 330 255 -- --
Excise Duty -- -- -- -- --
Net Sales 343 330 255 -- --
Other Operating Income -- -- -- -- --
Other Income 4.50 1.30 1.28 -- --
Total Income 347 331 257 -- --
Total Expenditure ** 336 317 247 -- --
PBIDT 11.20 14 9.24 -- --
Interest 3.15 3.59 3.12 -- --
PBDT 8.06 10.40 6.12 -- --
Depreciation 0.72 0.59 0.35 -- --
Minority Interest Before NP -- -- -- -- --
Tax 2.26 2.63 1.83 -- --
Deferred Tax -- 0.02 0.23 -- --
Reported Profit After Tax 5.10 7.14 3.72 -- --
Minority Interest After NP (0.10) (0.40) -- -- --
Net Profit after Minority Interest 5.21 7.54 3.72 -- --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 5.21 7.54 3.72 -- --
EPS (Unit Curr.) 4.45 6.47 6.40 -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 11.60 11.60 5.80 -- --
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(%) 3.27 4.24 3.62 -- --
PBDTM(%) 2.35 3.15 2.40 -- --
PATM(%) 1.49 2.17 1.46 -- --
Open ZERO Brokerage Demat Account
Open ZERO Brokerage Demat Account

  • 0

    Delivery Brokerage for Lifetime

  • 20

    Per order for Intraday, F&O, Currency & Commodity