Aurum Proptech Financial Statements

Aurum Proptech Nine Monthly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth (99) 29.10 (2.40) 9.12
Op profit growth (109) 416 (4.60) 139
EBIT growth (68) 566 (2.50) 1,308
Net profit growth 2,499 999 24.30 (27)
Profitability ratios (%)        
OPM (106) 11.20 2.80 2.87
EBIT margin 347 10 1.94 1.95
Net profit margin 18,897 6.65 0.78 0.61
RoCE 6.39 13.20 2.64 3.56
RoNW 103 2.79 0.38 0.44
RoA 87.10 2.19 0.27 0.28
Per share ratios ()        
EPS 843 31.40 1 2.88
Dividend per share 974 2 2 --
Cash EPS 627 12.20 (4.10) (5.20)
Book value per share 61.20 243 193 125
Valuation ratios        
P/E 0.08 8.10 491 116
P/CEPS 0.11 20.80 (119) (64)
P/B 1.08 1.05 2.54 2.66
EV/EBIDTA 5.39 2.80 41.20 21.30
Payout (%)        
Dividend payout -- -- 45 --
Tax payout (2,227) (26) (172) 14
Liquidity ratios        
Debtor days 3,801 57.20 47.80 51.90
Inventory days -- -- -- --
Creditor days (313) (9.90) (7.50) (8)
Leverage ratios        
Interest coverage (549) (52) (3.20) (2.10)
Net debt / equity -- (0.50) -- (0.20)
Net debt / op. profit 0.78 (2.90) 0.09 (3.10)
Cost breakup ()        
Material costs -- -- -- --
Employee costs (149) (67) (71) (69)
Other costs (58) (22) (26) (29)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 9.51 1,040 806 826
yoy growth (%) (99) 29.10 (2.40) 9.12
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (14) (694) (573) (566)
As % of sales 149 66.70 71.10 68.50
Other costs (5.50) (230) (211) (236)
As % of sales 57.70 22.10 26.10 28.60
Operating profit (10) 117 22.60 23.70
OPM (106) 11.20 2.80 2.87
Depreciation (0.70) (34) (18) (17)
Interest expense (0.10) (2) (4.90) (7.80)
Other income 43.70 21.70 10.90 9.60
Profit before tax 32.90 102 10.80 8.24
Taxes (733) (27) (19) 1.15
Tax rate (2,227) (26) (172) 14
Minorities and other (571) (21) 3.49 (1.70)
Adj. profit (1,271) 54.20 (4.20) 7.72
Exceptional items 3,068 15 10.50 (2.70)
Net profit 1,797 69.10 6.29 5.06
yoy growth (%) 2,499 999 24.30 (27)
NPM 18,897 6.65 0.78 0.61
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax 32.90 102 10.80 8.24
Depreciation (0.70) (34) (18) (17)
Tax paid (733) (27) (19) 1.15
Working capital (2.10) 194 (27) 27.30
Other operating items -- -- -- --
Operating cashflow (703) 235 (53) 19.50
Capital expenditure 14.60 323 9.97 (10)
Free cash flow (688) 558 (43) 9.52
Equity raised (1,622) 882 810 803
Investments 142 58.40 292 (292)
Debt financing/disposal -- (92) 28.10 36.90
Dividends paid -- -- 2.83 --
Other items -- -- -- --
Net in cash (2,168) 1,406 1,089 558
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 14.30 14.40 14.20 14.10
Preference capital -- -- -- --
Reserves 161 684 663 529
Net worth 175 698 677 543
Minority interest
Debt -- 0.70 3.82 91.90
Deferred tax liabilities (net) 0.09 10.50 11.80 10.80
Total liabilities 175 856 821 725
Fixed assets 26.30 368 338 256
Intangible assets
Investments 142 72.80 87.10 309
Deferred tax asset (net) 0.35 75.80 63.60 57.10
Net working capital (0.70) (4.90) 15.20 12.60
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors -- 198 120 128
Debtor days -- 69.50 -- 58.10
Other current assets 13.50 199 198 106
Sundry creditors (1.20) (32) (17) (18)
Creditor days 44.90 11.40 -- 7.97
Other current liabilities (13) (370) (285) (204)
Cash 7.92 345 317 89.80
Total assets 175 856 821 725
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016
Gross Sales 4.54 7.67 727 589 637
Excise Duty -- -- -- -- --
Net Sales 4.54 7.67 727 589 637
Other Operating Income -- -- -- -- --
Other Income 3,115 62.50 26.40 16.70 7.53
Total Income 3,120 70.20 753 606 644
Total Expenditure ** 5.21 9.82 652 583 615
PBIDT 3,114 60.40 101 23.10 28.70
Interest 0.06 0.25 2.65 3.14 6.36
PBDT 3,114 60.10 98.10 19.90 22.30
Depreciation 0.36 0.47 13 14 12.40
Minority Interest Before NP -- -- -- -- --
Tax 725 6.10 18.90 21.50 2.84
Deferred Tax 1.25 (5.30) 5.10 (8.30) (2.20)
Reported Profit After Tax 2,388 58.90 61.10 (7.30) 9.32
Minority Interest After NP 621 13.10 15.60 (5.70) 2.36
Net Profit after Minority Interest 1,767 45.70 45.50 (1.60) 6.96
Extra-ordinary Items 2,340 -- 1.97 (11) --
Adjusted Profit After Extra-ordinary item (573) 45.70 43.50 9.26 6.96
EPS (Unit Curr.) 615 16.10 16.20 (0.70) 4.02
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 19,480 -- -- -- --
Equity 14.30 14.20 14.20 11.80 11.70
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(%) 68,600 787 13.90 3.91 4.51
PBDTM(%) 68,599 784 13.50 3.38 3.51
PATM(%) 52,599 768 8.41 (1.20) 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