Unistar Multimedia Financial Statements

Unistar Multimedia Profit & Loss Statement

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 -- -- -- --
Op profit growth (18) 189 (2.20) --
EBIT growth (79) (30) (2) --
Net profit growth 86,316 (32) (1.80) --
Profitability ratios (%)        
OPM -- -- -- --
EBIT margin -- -- -- --
Net profit margin -- -- -- --
RoCE -- (0.10) (0.10) --
RoNW (34) -- -- --
RoA (34) -- -- --
Per share ratios ()        
EPS (35) -- -- --
Dividend per share -- -- -- --
Cash EPS (34) -- (0.10) (0.10)
Book value per share 8.46 42.40 42.80 43
Valuation ratios        
P/E (0.10) (57) -- --
P/CEPS (0.10) (58) (47) (59)
P/B 0.38 0.05 0.06 0.08
EV/EBIDTA (383) (56) (47) (59)
Payout (%)        
Dividend payout -- -- -- --
Tax payout 7.64 0.20 0.49 0.24
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage 704 66.80 -- --
Net debt / equity -- -- -- --
Net debt / op. profit 0.29 0.12 -- --
Cost breakup ()        
Material costs -- -- -- --
Employee costs -- -- -- --
Other costs -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue -- -- -- --
yoy growth (%) -- -- -- --
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (0.10) (0.10) -- --
As % of sales -- -- -- --
Other costs (0.10) (0.10) (0.10) (0.10)
As % of sales -- -- -- --
Operating profit (0.10) (0.20) (0.10) (0.10)
OPM -- -- -- --
Depreciation -- -- -- --
Interest expense -- -- -- --
Other income 0.13 0.13 -- --
Profit before tax -- -- (0.10) (0.10)
Taxes -- -- -- --
Tax rate 7.64 0.20 0.49 0.24
Minorities and other -- -- -- --
Adj. profit -- -- (0.10) (0.10)
Exceptional items (34) -- -- --
Net profit (34) -- (0.10) (0.10)
yoy growth (%) 86,316 (32) (1.80) --
NPM -- -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax -- -- (0.10) (0.10)
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital 0.07 0.04 -- --
Other operating items -- -- -- --
Operating cashflow 0.06 -- (0.10) --
Capital expenditure 0.06 0.06 (0.10) --
Free cash flow 0.12 0.06 (0.20) --
Equity raised 66.40 65.90 65.90 --
Investments (37) (0.50) 0.48 --
Debt financing/disposal -- -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 29.40 65.50 66.30 --
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 9.66 9.66 9.66 9.66
Preference capital -- -- -- --
Reserves (1.20) 32.70 32.90 33.10
Net worth 8.46 42.40 42.50 42.80
Minority interest
Debt -- -- -- --
Deferred tax liabilities (net) -- -- -- --
Total liabilities 8.46 42.40 42.50 42.80
Fixed assets -- -- -- --
Intangible assets
Investments 0.49 34.40 34.70 34.90
Deferred tax asset (net) -- -- -- --
Net working capital 7.94 7.97 7.77 7.90
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors -- -- -- --
Debtor days -- -- -- --
Other current assets 7.94 7.97 7.77 8.04
Sundry creditors -- -- -- --
Creditor days -- -- -- --
Other current liabilities -- -- -- (0.10)
Cash 0.04 0.02 0.11 --
Total assets 8.47 42.40 42.60 42.80
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2021 Mar-2021 Dec-2020 Sep-2020 Jun-2020
Gross Sales -- -- -- -- --
Excise Duty -- -- -- -- --
Net Sales -- -- -- -- --
Other Operating Income -- -- -- -- --
Other Income 0.04 0.03 0.03 0.03 0.03
Total Income 0.04 0.03 0.03 0.03 0.03
Total Expenditure ** 0.01 34.20 0.03 0.03 0.06
PBIDT 0.02 (34) -- 0.01 --
Interest -- -- -- -- --
PBDT 0.02 (34) -- 0.01 --
Depreciation -- -- -- -- --
Minority Interest Before NP -- -- -- -- --
Tax -- -- -- -- --
Deferred Tax -- -- -- -- --
Reported Profit After Tax 0.02 (34) -- 0.01 --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 0.02 (34) -- 0.01 --
Extra-ordinary Items -- (34) -- -- --
Adjusted Profit After Extra-ordinary item 0.02 -- -- 0.01 --
EPS (Unit Curr.) 0.35 (34) 0.07 0.01 --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 10 10 10 10 10
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(%) -- -- -- -- --
PBDTM(%) -- -- -- -- --
PATM(%) -- -- -- -- --
Open ZERO Brokerage Demat Account