Today's Top Gainer
| SYMBOL | CMP | Chg (%) |
|---|---|---|
Note:Top Gainer - Nifty 50 More
Vibrant Global Capital Ltd Financials
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | -- | -- | -- | -- |
| Op profit growth | -- | -- | -- | -- |
| EBIT growth | -- | -- | -- | -- |
| Net profit growth | -- | -- | -- | -- |
| Profitability ratios (%) | ||||
| OPM | -- | -- | -- | -- |
| EBIT margin | -- | -- | -- | -- |
| Net profit margin | -- | -- | -- | -- |
| RoCE | -- | -- | -- | -- |
| RoNW | -- | -- | -- | -- |
| RoA | -- | -- | -- | -- |
| Per share ratios () | ||||
| EPS | -- | 0.57 | 0.66 | 2.76 |
| Dividend per share | -- | -- | -- | -- |
| Cash EPS | -- | -- | -- | -- |
| Book value per share | 32 | 32.20 | 27.20 | 24.40 |
| Valuation ratios | ||||
| P/E | -- | 34.20 | 33.30 | 8.15 |
| P/CEPS | -- | -- | -- | -- |
| P/B | 1.65 | 0.61 | 0.81 | 0.92 |
| EV/EBIDTA | -- | -- | -- | -- |
| Payout (%) | ||||
| Dividend payout | -- | -- | -- | -- |
| Tax payout | -- | -- | -- | -- |
| Liquidity ratios | ||||
| Debtor days | -- | -- | -- | -- |
| Inventory days | -- | -- | -- | -- |
| Creditor days | -- | -- | -- | -- |
| Leverage ratios | ||||
| Interest coverage | -- | -- | -- | -- |
| Net debt / equity | 1.47 | 1.41 | 0.69 | 1.10 |
| Net debt / op. profit | -- | -- | -- | -- |
| Cost breakup () | ||||
| Material costs | -- | -- | -- | -- |
| Employee costs | -- | -- | -- | -- |
| Other costs | -- | -- | -- | -- |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
|---|---|---|---|---|
| Revenue | -- | -- | -- | -- |
| yoy growth (%) | -- | -- | -- | -- |
| Raw materials | -- | -- | -- | -- |
| As % of sales | -- | -- | -- | -- |
| Employee costs | -- | -- | -- | -- |
| As % of sales | -- | -- | -- | -- |
| Other costs | -- | -- | -- | -- |
| As % of sales | -- | -- | -- | -- |
| Operating profit | -- | -- | -- | -- |
| OPM | -- | -- | -- | -- |
| Depreciation | -- | -- | -- | -- |
| Interest expense | -- | -- | -- | -- |
| Other income | -- | -- | -- | -- |
| Profit before tax | -- | -- | -- | -- |
| Taxes | -- | -- | -- | -- |
| Tax rate | -- | -- | -- | -- |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | -- | -- | -- | -- |
| Exceptional items | -- | -- | -- | -- |
| Net profit | -- | -- | -- | -- |
| yoy growth (%) | -- | -- | -- | -- |
| NPM | -- | -- | -- | -- |
- Switch to
-
Tabular DataGraph
| Y/e 31 Mar ( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
|---|---|---|---|---|
| Profit before tax | -- | -- | -- | -- |
| Depreciation | -- | -- | -- | -- |
| Tax paid | -- | -- | -- | -- |
| Working capital | 9.95 | 8.39 | -- | (8.40) |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 9.95 | 8.39 | -- | (8.40) |
| Capital expenditure | 40.10 | 38.40 | -- | (38) |
| Free cash flow | 50 | 46.80 | -- | (47) |
| Equity raised | 60.20 | 63 | 59.20 | 63 |
| Investments | 15.30 | 9.04 | -- | (9) |
| Debt financing/disposal | 116 | 103 | 31.10 | 42.90 |
| Dividends paid | -- | -- | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 241 | 222 | 90.30 | 50 |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar ( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
|---|---|---|---|---|
| Equity capital | 17.20 | 17.20 | 17.20 | 17.20 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 37.90 | 38.20 | 29.60 | 24.80 |
| Net worth | 55.10 | 55.40 | 46.80 | 42 |
| Minority interest | ||||
| Debt | 85.90 | 91.80 | 41.90 | 55.80 |
| Deferred tax liabilities (net) | -- | -- | 0.71 | 0.48 |
| Total liabilities | 145 | 152 | 91.70 | 106 |
| Fixed assets | 43.10 | 44.60 | 13.10 | 13.70 |
| Intangible assets | ||||
| Investments | 42.50 | 31.30 | 24.60 | 22.30 |
| Deferred tax asset (net) | 0.14 | 0.38 | 0.29 | 0.23 |
| Net working capital | 54.70 | 61.50 | 44.10 | 59.60 |
| Inventories | 12 | 15.90 | 9.03 | 11.90 |
| Inventory Days | -- | -- | -- | -- |
| Sundry debtors | 79.40 | 76.50 | 49.50 | 29.10 |
| Debtor days | -- | -- | -- | -- |
| Other current assets | 14.50 | 19.30 | 13.20 | 50.60 |
| Sundry creditors | (50) | (49) | (27) | (30) |
| Creditor days | -- | -- | -- | -- |
| Other current liabilities | (1.10) | (1.20) | (0.70) | (2.10) |
| Cash | 4.79 | 14 | 9.50 | 9.80 |
| Total assets | 145 | 152 | 91.70 | 106 |
- Switch to
-
ConsolidatedStandalone
| Particulars ( Rupees In Crores.) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 | Mar-2014 |
|---|---|---|---|---|---|
| Gross Sales | 307 | 366 | 298 | 289 | 208 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 307 | 366 | 298 | 289 | 208 |
| Other Operating Income | -- | -- | -- | 6.85 | 3.17 |
| Other Income | 6.99 | 1.46 | 3.17 | -- | -- |
| Total Income | 314 | 367 | 301 | 296 | 211 |
| Total Expenditure ** | 305 | 354 | 293 | 284 | 205 |
| PBIDT | 9.65 | 13.50 | 7.54 | 12.50 | 6.85 |
| Interest | 6.65 | 8.59 | 4.58 | 4.27 | 4.94 |
| PBDT | 3 | 4.91 | 2.96 | 8.20 | 1.91 |
| Depreciation | 3.02 | 2.73 | 1.25 | 1.46 | 0.25 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 0.29 | 1.33 | 0.41 | 2 | (0.10) |
| Deferred Tax | 0.24 | (0.10) | 0.17 | -- | -- |
| Reported Profit After Tax | (0.60) | 0.99 | 1.14 | 4.74 | 1.77 |
| Minority Interest After NP | (0.30) | (0.50) | 0.14 | 1.84 | 0.64 |
| Net Profit after Minority Interest | (0.20) | 1.32 | 0.10 | 2.90 | 1.14 |
| Extra-ordinary Items | -- | -- | -- | -- | 1.45 |
| Adjusted Profit After Extra-ordinary item | (0.20) | 1.32 | 0.10 | 2.90 | (0.30) |
| EPS (Unit Curr.) | (0.30) | 0.57 | 0.66 | 3.41 | 1.59 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 17.20 | 17.20 | 17.20 | 17.20 | 11.20 |
| Public Shareholding (Number) | -- | -- | 8,280,086 | 9,420,086 | 4,500,086 |
| Public Shareholding (%) | -- | -- | 36.20 | 41.10 | 22.60 |
| Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | -- |
| Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
| Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
| Non Encumbered - No. of Shares | -- | -- | 14,627,294 | 27,907,380 | 19,907,380 |
| Non Encumbered - % in Total Promoters Holding | -- | -- | 100 | 100 | 100 |
| Non Encumbered - % in Total Equity | -- | -- | 63.90 | 58.80 | 77.40 |
| PBIDTM(%) | 3.14 | 3.69 | 2.53 | 4.31 | 3.29 |
| PBDTM(%) | 0.98 | 1.34 | 0.99 | 2.83 | 0.92 |
| PATM(%) | (0.20) | 0.27 | 0.38 | 1.64 | 0.85 |