Unistar Multimedia Financial Statements

Unistar Multimedia Balance Sheet

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2018 Mar-2017 -
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth 189 (2.20) -- --
EBIT growth (30) (2) -- --
Net profit growth (32) (1.80) -- --
Profitability ratios (%)        
OPM -- -- -- --
EBIT margin -- -- -- --
Net profit margin -- -- -- --
RoCE (0.10) (0.10) -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS -- (0.10) (0.10) --
Book value per share 42.40 42.80 43 --
Valuation ratios        
P/E -- -- -- --
P/CEPS (58) (47) (59) --
P/B 0.05 0.06 0.08 --
EV/EBIDTA (56) (47) (59) --
Payout (%)        
Dividend payout -- -- -- --
Tax payout 0.20 0.49 0.24 --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage 66.80 -- -- --
Net debt / equity -- -- -- --
Net debt / op. profit 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-2020 Mar-2018 Mar-2017 -
Revenue -- -- -- --
yoy growth (%) -- -- -- --
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (0.10) -- -- --
As % of sales -- -- -- --
Other costs (0.10) (0.10) (0.10) --
As % of sales -- -- -- --
Operating profit (0.20) (0.10) (0.10) --
OPM -- -- -- --
Depreciation -- -- -- --
Interest expense -- -- -- --
Other income 0.13 -- -- --
Profit before tax -- (0.10) (0.10) --
Taxes -- -- -- --
Tax rate 0.20 0.49 0.24 --
Minorities and other -- -- -- --
Adj. profit -- (0.10) (0.10) --
Exceptional items -- -- -- --
Net profit -- (0.10) (0.10) --
yoy growth (%) (32) (1.80) -- --
NPM -- -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2018 Mar-2017 -
Profit before tax -- (0.10) (0.10) --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital 0.03 -- -- --
Other operating items -- -- -- --
Operating cashflow -- (0.10) -- --
Capital expenditure -- -- -- --
Free cash flow -- (0.10) -- --
Equity raised 66.20 66.30 -- --
Investments (3.20) -- -- --
Debt financing/disposal -- -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 63 66.30 -- --
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 9.66 9.66 9.66 9.66
Preference capital -- -- -- --
Reserves 32.70 32.90 33.10 33.40
Net worth 42.40 42.50 42.80 43
Minority interest
Debt -- -- -- --
Deferred tax liabilities (net) -- -- -- --
Total liabilities 42.40 42.50 42.80 43
Fixed assets -- -- -- --
Intangible assets
Investments 34.40 34.70 34.90 37.60
Deferred tax asset (net) -- -- -- --
Net working capital 7.97 7.77 7.90 5.45
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors -- -- -- --
Debtor days -- -- -- --
Other current assets 7.97 7.77 8.04 5.87
Sundry creditors -- -- -- --
Creditor days -- -- -- --
Other current liabilities -- -- (0.10) (0.40)
Cash 0.02 0.11 -- --
Total assets 42.40 42.60 42.80 43
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2021 Dec-2020 Sep-2020 Jun-2020 Mar-2020
Gross Sales -- -- -- -- --
Excise Duty -- -- -- -- --
Net Sales -- -- -- -- --
Other Operating Income -- -- -- -- --
Other Income 0.03 0.03 0.03 0.03 0.03
Total Income 0.03 0.03 0.03 0.03 0.03
Total Expenditure ** 34.20 0.03 0.03 0.06 0.03
PBIDT (34) -- 0.01 -- --
Interest -- -- -- -- --
PBDT (34) -- 0.01 -- --
Depreciation -- -- -- -- --
Minority Interest Before NP -- -- -- -- --
Tax -- -- -- -- --
Deferred Tax -- -- -- -- --
Reported Profit After Tax (34) -- 0.01 -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (34) -- 0.01 -- --
Extra-ordinary Items (34) -- -- -- --
Adjusted Profit After Extra-ordinary item -- -- 0.01 -- --
EPS (Unit Curr.) (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