Joindre Capital Services Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2017 Mar-2016 Mar-2015
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 0.85 3.74 1.33 2.58
Dividend per share 0.60 0.75 0.60 0.75
Cash EPS -- -- -- --
Book value per share 43.60 37.10 34.10 33.40
Valuation ratios        
P/E 12.80 4.95 6.87 4.07
P/CEPS -- -- -- --
P/B 0.25 0.50 0.27 0.31
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity (1) (0.50) (0.80) (0.40)
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-2017 Mar-2016 Mar-2015
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-2017 Mar-2016 Mar-2015
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital 26.30 3.07 5.57 (22)
Other operating items -- -- -- --
Operating cashflow 26.30 3.07 5.57 (22)
Capital expenditure (4.60) (3.50) (3.70) (1.30)
Free cash flow 21.70 (0.50) 1.91 (23)
Equity raised 71.40 65.30 62.20 63.40
Investments 5.36 3.14 3.13 0.80
Debt financing/disposal -- -- 0.82 --
Dividends paid -- 1.04 0.83 1.04
Other items -- -- -- --
Net in cash 98.40 69 68.90 41.80
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 13.80 13.80 13.80 13.80
Preference capital -- -- -- --
Reserves 46.50 47.10 43.50 37.50
Net worth 60.30 60.90 57.30 51.40
Minority interest
Debt -- -- -- --
Deferred tax liabilities (net) 0.11 0.10 0.06 0.06
Total liabilities 60.40 61 57.40 51.40
Fixed assets 0.50 0.47 0.44 0.41
Intangible assets
Investments 6.67 5.20 3.43 4.45
Deferred tax asset (net) 0.37 0.52 -- --
Net working capital (11) (7.90) 6.51 21.90
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors 8.80 6.70 9.23 3.71
Debtor days -- -- -- --
Other current assets 12.60 12.40 23.50 39.10
Sundry creditors (31) (26) (25) (19)
Creditor days -- -- -- --
Other current liabilities (0.80) (0.60) (1.10) (1.80)
Cash 62.20 61 47 24.70
Total assets 59 59.30 57.40 51.40
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2020 Dec-2019 Sep-2019 Jun-2019 Mar-2019
Gross Sales 5.72 5.23 4.81 5.07 5.51
Excise Duty -- -- -- -- --
Net Sales 5.72 5.23 4.81 5.07 5.51
Other Operating Income -- -- -- -- --
Other Income 0.05 -- 0.01 -- 0.22
Total Income 5.77 5.23 4.82 5.07 5.72
Total Expenditure ** 4.87 4.90 4.29 4.83 4.90
PBIDT 0.90 0.33 0.53 0.24 0.83
Interest 0.13 0.05 0.06 0.05 0.09
PBDT 0.78 0.29 0.47 0.19 0.73
Depreciation 0.04 0.03 0.03 0.03 0.08
Minority Interest Before NP -- -- -- -- --
Tax 0.20 0.06 0.13 0.02 0.19
Deferred Tax -- -- -- -- 0.02
Reported Profit After Tax 0.54 0.20 0.31 0.13 0.44
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 0.54 0.20 0.31 0.13 0.44
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 0.54 0.20 0.31 0.13 0.44
EPS (Unit Curr.) 0.39 0.14 0.22 0.10 0.32
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 13.80 13.80 13.80 13.80 13.80
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(%) 15.70 6.31 11 4.73 15.10
PBDTM(%) 13.60 5.54 9.77 3.75 13.20
PATM(%) 9.44 3.82 6.44 2.56 7.99