PH Trading Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2017 - -
Growth matrix (%)        
Revenue growth 56.50 -- -- --
Op profit growth (959) -- -- --
EBIT growth (621) -- -- --
Net profit growth 232,105 -- -- --
Profitability ratios (%)        
OPM (11) 2.07 -- --
EBIT margin (11) 3.18 -- --
Net profit margin (12) -- -- --
RoCE (65) -- -- --
RoNW 204 -- -- --
RoA (19) -- -- --
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS (144) (0.50) -- --
Book value per share (93) 58.10 -- --
Valuation ratios        
P/E -- -- -- --
P/CEPS -- -- -- --
P/B -- -- -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout 1.14 (118) -- --
Liquidity ratios        
Debtor days 63.80 -- -- --
Inventory days 0.03 -- -- --
Creditor days (8) -- -- --
Leverage ratios        
Interest coverage 6.42 (1) -- --
Net debt / equity (2.20) 3.55 -- --
Net debt / op. profit (1.60) 13.40 -- --
Cost breakup ()        
Material costs (98) (95) -- --
Employee costs (0.10) (0.10) -- --
Other costs (13) (3.30) -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2017 - -
Revenue 55.90 35.70 -- --
yoy growth (%) 56.50 -- -- --
Raw materials (55) (34) -- --
As % of sales 98.30 94.50 -- --
Employee costs -- -- -- --
As % of sales 0.08 0.13 -- --
Other costs (7.20) (1.20) -- --
As % of sales 13 3.25 -- --
Operating profit (6.30) 0.74 -- --
OPM (11) 2.07 -- --
Depreciation -- -- -- --
Interest expense (0.90) (1.10) -- --
Other income 0.45 0.42 -- --
Profit before tax (6.80) 0.02 -- --
Taxes (0.10) -- -- --
Tax rate 1.14 (118) -- --
Minorities and other -- -- -- --
Adj. profit (6.90) -- -- --
Exceptional items -- -- -- --
Net profit (6.90) -- -- --
yoy growth (%) 232,105 -- -- --
NPM (12) -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2017 - -
Profit before tax (6.80) 0.02 -- --
Depreciation -- -- -- --
Tax paid (0.10) -- -- --
Working capital (7.60) -- -- --
Other operating items -- -- -- --
Operating cashflow (15) -- -- --
Capital expenditure (0.20) -- -- --
Free cash flow (15) -- -- --
Equity raised 4.26 -- -- --
Investments -- -- -- --
Debt financing/disposal 18.10 -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 7.64 -- -- --
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 0.48 0.48 0.48 0.48
Preference capital -- -- -- --
Reserves (5) 1.95 2.22 2.31
Net worth (4.50) 2.43 2.70 2.79
Minority interest
Debt 9.88 8.06 8.82 9.98
Deferred tax liabilities (net) -- -- -- --
Total liabilities 5.40 10.50 11.50 12.80
Fixed assets 0.41 0.30 0.31 0.33
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) 0.18 0.21 -- --
Net working capital 4.77 9.75 11.10 12.40
Inventories 0.01 0.01 0.01 --
Inventory Days 0.07 -- -- --
Sundry debtors 5.25 10.40 16.10 14.30
Debtor days 34.30 -- -- 146
Other current assets 1.70 1.41 0.95 0.67
Sundry creditors (0.80) (0.50) (5.40) (2)
Creditor days 5.03 -- -- 20.10
Other current liabilities (1.40) (1.60) (0.60) (0.60)
Cash 0.05 0.23 0.12 0.08
Total assets 5.41 10.50 11.50 12.80
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2020 Mar-2020 Dec-2019 Sep-2019 Jun-2019
Gross Sales 0.73 2.75 11.20 36.90 5.04
Excise Duty -- -- -- -- --
Net Sales 0.73 2.75 11.20 36.90 5.04
Other Operating Income -- -- -- -- --
Other Income -- 0.43 0.01 -- --
Total Income 0.73 3.19 11.20 36.90 5.04
Total Expenditure ** 0.76 2.95 18.20 36 5.03
PBIDT -- 0.23 (7) 0.89 --
Interest 0.26 0.29 0.26 0.19 0.18
PBDT (0.30) (0.10) (7.30) 0.70 (0.20)
Depreciation -- -- -- -- --
Minority Interest Before NP -- -- -- -- --
Tax -- (0.10) -- 0.16 --
Deferred Tax -- -- -- -- --
Reported Profit After Tax (0.30) 0.02 (7.30) 0.53 (0.20)
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (0.30) 0.02 (7.30) 0.53 (0.20)
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (0.30) 0.02 (7.30) 0.53 (0.20)
EPS (Unit Curr.) (6.10) 0.48 (152) 11 (3.80)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 0.48 0.48 0.48 0.48 0.48
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(%) (4.10) 8.36 (63) 2.41 --
PBDTM(%) (40) (2.20) (65) 1.90 (3.60)
PATM(%) (40) 0.73 (65) 1.44 (3.60)