Kaycee Industries Financial Statements

Kaycee Industries Annually Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2017 Mar-2016 Mar-2015 Mar-2014
Growth matrix (%)        
Revenue growth 2.71 2.56 (11) --
Op profit growth (322) (91) (180) --
EBIT growth 566 (140) (177) --
Net profit growth (585) (71) (378) --
Profitability ratios (%)        
OPM 0.66 (0.30) (3.30) 3.72
EBIT margin 8 1.23 (3.20) 3.71
Net profit margin 6.70 (1.40) (5.10) 1.62
RoCE 9.77 1.50 (3.70) --
RoNW 3.11 (0.70) (2.20) --
RoA 2.04 (0.40) (1.50) --
Per share ratios ()        
EPS 249 -- -- 62.60
Dividend per share 5 5 5 10
Cash EPS 198 (106) (226) 6.06
Book value per share 2,125 1,881 1,939 2,140
Valuation ratios        
P/E 7.42 -- -- 21.20
P/CEPS 9.34 (12) (6.50) 219
P/B 0.87 0.69 0.75 0.62
EV/EBIDTA 12.20 34 (58) 16.50
Payout (%)        
Dividend payout 2.53 (12) (3.50) 17.20
Tax payout 9.97 30 (4.60) (33)
Liquidity ratios        
Debtor days 155 154 150 --
Inventory days 86.70 98 108 --
Creditor days (93) (91) (81) --
Leverage ratios        
Interest coverage (4.20) (0.50) 1.53 (2.80)
Net debt / equity 0.23 0.37 0.43 0.32
Net debt / op. profit 19.50 (63) (7) 4.59
Cost breakup ()        
Material costs (56) (52) (54) (55)
Employee costs (21) (24) (26) (22)
Other costs (22) (24) (23) (19)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2017 Mar-2016 Mar-2015 Mar-2014
Revenue 23.60 23 22.40 25.20
yoy growth (%) 2.71 2.56 (11) --
Raw materials (13) (12) (12) (14)
As % of sales 56.40 52.30 54 54.70
Employee costs (5) (5.60) (5.90) (5.60)
As % of sales 21.40 24.50 26.40 22.30
Other costs (5.10) (5.40) (5.20) (4.90)
As % of sales 21.60 23.50 23 19.30
Operating profit 0.16 (0.10) (0.80) 0.94
OPM 0.66 (0.30) (3.30) 3.72
Depreciation (0.30) (0.30) (0.30) (0.40)
Interest expense (0.50) (0.50) (0.50) (0.30)
Other income 2.06 0.70 0.33 0.37
Profit before tax 1.44 (0.30) (1.20) 0.61
Taxes 0.14 (0.10) 0.05 (0.20)
Tax rate 9.97 30 (4.60) (33)
Minorities and other -- -- -- --
Adj. profit 1.58 (0.30) (1.10) 0.41
Exceptional items -- -- -- --
Net profit 1.58 (0.30) (1.10) 0.41
yoy growth (%) (585) (71) (378) --
NPM 6.70 (1.40) (5.10) 1.62
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2017 Mar-2016 Mar-2015 Mar-2014
Profit before tax 1.44 (0.30) (1.20) 0.61
Depreciation (0.30) (0.30) (0.30) (0.40)
Tax paid 0.14 (0.10) 0.05 (0.20)
Working capital 0.36 0.12 (0.10) --
Other operating items -- -- -- --
Operating cashflow 1.62 (0.60) (1.60) --
Capital expenditure 1.27 0.40 (0.40) --
Free cash flow 2.89 (0.20) (2) --
Equity raised 24.30 23.30 24.20 --
Investments -- -- -- --
Debt financing/disposal 7.17 6.75 5.83 --
Dividends paid 0.03 0.03 0.03 0.06
Other items -- -- -- --
Net in cash 34.30 30 28.10 --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2017 Mar-2016 Mar-2015 Mar-2014
Equity capital 0.63 0.63 0.63 0.63
Preference capital -- -- -- --
Reserves 12.90 11.30 11.70 13
Net worth 13.50 11.90 12.30 13.60
Minority interest
Debt 6.21 6.92 6.45 6.10
Deferred tax liabilities (net) 0.08 0.07 0.05 0.06
Total liabilities 19.80 18.90 18.80 19.70
Fixed assets 4.15 5.03 4.97 3.93
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) 0.59 0.11 0.14 0.10
Net working capital 11.90 11.30 12.50 13.90
Inventories 5.51 5.71 6.64 6.68
Inventory Days 85.10 90.60 108 96.70
Sundry debtors 9.72 10.30 9.09 9.31
Debtor days 150 164 148 135
Other current assets 3.69 3.70 3.66 4.54
Sundry creditors (5.40) (6.60) (5) (5.30)
Creditor days 83.10 104 81.20 76.30
Other current liabilities (1.60) (1.80) (1.90) (1.30)
Cash 3.14 2.47 1.20 1.79
Total assets 19.80 19 18.80 19.80
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2017 Mar-2016 Mar-2015 Mar-2014 Mar-2013
Gross Sales 23.20 22.50 22.20 24.90 22.90
Excise Duty -- -- -- -- --
Net Sales 23.20 22.50 22.20 24.90 22.90
Other Operating Income 0.43 0.49 0.24 0.31 0.20
Other Income 2.06 0.70 0.33 0.37 0.90
Total Income 25.70 23.70 22.80 25.60 24
Total Expenditure ** 23.50 23.10 23.20 24.30 21.90
PBIDT 2.22 0.63 (0.40) 1.31 2.13
Interest 0.45 0.53 0.47 0.33 0.46
PBDT 1.76 0.09 (0.90) 0.98 1.67
Depreciation 0.33 0.34 0.30 0.37 0.30
Minority Interest Before NP -- -- -- -- --
Tax (0.10) 0.08 (0.10) 0.20 0.39
Deferred Tax -- -- -- -- --
Reported Profit After Tax 1.58 (0.30) (1.10) 0.41 0.98
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 1.58 (0.30) (1.10) 0.41 0.98
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 1.58 (0.30) (1.10) 0.41 0.98
EPS (Unit Curr.) 249 (51) (179) 64.20 183
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 5 5 5 10 --
Equity 0.63 0.63 0.63 0.63 0.53
Public Shareholding (Number) 17,571 17,751 17,751 17,745 18,045
Public Shareholding (%) 27.70 28 28 28 33.80
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares 45,899 45,720 45,720 45,726 35,425
Non Encumbered - % in Total Promoters Holding 100 100 100 100 100
Non Encumbered - % in Total Equity 72.30 72 72 72 66.30
PBIDTM(%) 9.57 2.80 (1.90) 5.26 9.30
PBDTM(%) 7.59 0.40 (4) 3.94 7.29
PATM(%) 6.81 (1.50) (5.10) 1.65 4.28
Open ZERO Brokerage Demat Account