DB (International) Stock Brokers Financial Statements

DB (International) Stock Brokers Nine Monthly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2018 Mar-2017 Mar-2016
Growth matrix (%)        
Net interest income 61.90 24.20 (23) (30)
Total op income 61.60 24.40 (23) (30)
Op profit (pre-provision) 325 68.40 (52) (59)
Net profit 325 40 (39) (62)
Advances (45) (47) 33.40 55.50
Borrowings 61.30 (6.10) 120 (6.20)
Total assets 22.70 7.96 (13) (19)
Profitability Ratios (%)        
NIM -- -- -- --
Non-int inc/Total inc -- 0.13 -- --
Return on Avg Equity 6.17 1.45 1.05 1.76
Return on Avg Assets 4.83 1.31 0.91 1.25
Per share ratios ()        
EPS 0.60 0.17 0.10 0.20
Adj.BVPS -- -- -- --
DPS -- -- -- --
Other key ratios (%)        
Loans/Borrowings 908 2,642 4,667 7,693
Cost/Income 114 119 83.70 82.70
CAR -- -- -- --
Tier-I capital -- -- -- --
Gross NPLs/Loans -- -- -- --
Prov/Avg loans -- -- -- --
Net NPLs/Net loans -- -- -- --
Tax rate 0.47 0.47 0.22 0.54
Dividend yield -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Interest income 9.76 5.87 4.70 5.99
Interest expense (0.40) (0.10) (0.10) --
Net interest income 9.31 5.75 4.63 5.99
Non-interest income -- 0.01 -- --
Total op income 9.31 5.76 4.63 5.99
Total op expenses (5.60) (4.90) (4.10) (4.90)
Op profit (pre-prov) 3.73 0.88 0.52 1.08
Provisions -- -- -- --
Exceptionals -- -- -- --
Profit before tax 3.73 0.88 0.52 1.08
Taxes (1.20) (0.30) (0.10) (0.40)
Net profit 2.54 0.60 0.43 0.70
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 7 7 7 7
Reserves 33.90 31.80 34.40 33.80
Net worth 40.90 38.80 41.40 40.80
Long-term borrowings -- -- -- --
Other Long-term liabilities -- -- -- --
Long term provisions 0.30 0.31 0.26 0.20
Total Non-current liabilities 0.30 0.31 0.26 0.20
Short Term Borrowings 0.09 -- -- --
Trade payables 16.20 11.20 5.27 2.43
Other current liabilities 0.41 1.46 0.31 0.33
Short term provisions 0.03 0.01 0.01 --
Total Current liabilities 16.70 12.70 5.59 2.76
Total Equities and Liabilities 58 51.80 47.20 43.70
Fixed Assets 0.39 0.63 3.58 0.30
Non-current investments 1.84 1.84 1.87 0.62
Deferred tax assets (Net) 0.20 1.33 0.15 0.27
Long-term loans and advances 3.20 0.96 4.70 14.60
Other non-current assets 3.34 1.71 0.78 0.09
Total Non-current assets 8.97 6.47 11.10 15.90
Current investments 0.44 -- -- --
Trade receivables 3.07 1.38 0.27 0.32
Cash and cash equivalents 44.10 36.90 32.40 26.70
Short-term loans and advances 1.34 7.05 3.49 0.78
Other current assets -- -- -- --
Total Current assets 49 45.30 36.10 27.80
Total Assets 57.90 51.80 47.20 43.70
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2020 Dec-2019 Dec-2018 Dec-2017
Gross Sales 11 6.75 3.36 5.28
Excise Duty -- -- -- --
Net Sales 11 6.75 3.36 5.28
Other Operating Income -- -- -- --
Other Income -- -- -- --
Total Income 11 6.75 3.36 5.28
Total Expenditure ** 6.10 4.26 3.71 3.34
PBIDT 4.86 2.49 (0.40) 1.94
Interest 0.20 0.36 0.10 0.10
PBDT 4.66 2.13 (0.50) 1.84
Depreciation 0.25 0.23 0.21 0.07
Tax 5.13 -- -- 0.50
Fringe Benefit Tax -- -- -- --
Deferred Tax (0.10) 0.55 (0.20) --
Reported Profit After Tax (0.70) 1.35 (0.50) 1.27
Extra-ordinary Items -- -- (0.60) --
Adjusted Profit After Extra-ordinary item (0.70) 1.35 0.10 1.27
EPS (Unit Curr.) (0.20) 0.38 -- 0.36
EPS (Adj) (Unit Curr.) (0.20) 0.38 -- 0.36
Calculated EPS (Unit Curr.) (0.20) 0.38 (0.10) 0.36
Calculated EPS (Adj) (Unit Curr.)  (0.20) 0.38 (0.10) 0.36
Calculated EPS (Ann.) (Unit Curr.) (0.30) 0.51 (0.20) 0.48
Calculated EPS (Adj) (Ann.) (Unit Curr.)  (0.30) 0.51 (0.20) 0.48
Book Value (Unit Curr.) -- -- -- --
Dividend (%) -- -- -- --
Equity 7 7 7 7
Reserve & Surplus -- -- -- 35
Face Value 2 2 2 2
Public Shareholding (No Of.Shares)  -- -- -- --
Public Shareholding (% in Equity)  -- -- -- --
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(%) 44.40 36.90 (10) 36.70
PBDTM(%) 42.60 31.60 (13) 34.80
PATM(%) (6.20) 20 (14) 24.10
Open ZERO Brokerage Demat Account