Crest Animation Studios Peer Comparison

NSE: CRESTANI | BSE: 526785

₹1.05

₹-0.05 (-4.55%)

As on 23-Mar-2015IST

Market cap

₹5 Cr

Revenue (TTM)

₹7 Cr

P/E Ratio

P/B Ratio

0.1

Div. Yield

0 %

Edit

	Crest Animation Studios	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Market cap (₹ Cr)	5	13,051	479	477	329
Revenue (₹ Cr)	7	6,872	148	562	108
Net Profit (₹ Cr)	-22.81	444.00	26.08	-8.14	35.33
Net Margin (%)	-158.95	3.87	17.37	-1.37	28.89
RoE (%)	-26.39	4.76	32.81	-0.88	-3.79
Price to Earnings	--	29.36	18.38	--	10.20
Price-To-Book	0.06	1.76	3.57	0.63	1.07

Income Statement (₹ Cr)

	Crest Animation Studios	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Operating Revenue	13.07	517.74	--	311.05	25.87
Total Income	18.91	533.52	--	349.28	26.33
Total Expenditure	27.03	445.19	--	237.40	25.70
EBITDA	-13.97	72.54	--	73.64	0.16
Depreciation	5.89	36.47	--	32.54	0.03
EBIT	-19.85	36.07	--	41.10	0.13
Interest	5.96	18.48	--	0.00	0.23
Other Income	5.84	15.78	--	38.24	0.46
Exceptional Items	-161.06	-2.37	--	-17.76	--
Profit before Tax	-19.98	31.01	--	79.34	0.36
Provision for Tax	0.01	5.72	--	23.24	0.12
Profit after Tax	-19.99	25.28	--	56.10	0.25

	Crest Animation Studios	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Shareholder's Funds	103.98	283.05	--	438.44	4.81
Minority Interest	--	13.93	--	--	--
Non-Current Liabilities	1.32	190.09	--	19.54	0.04
Current Liabilities	93.31	125.55	--	103.38	0.02
Total Liabilities	198.61	612.61	--	561.36	4.87

	Crest Animation Studios	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Non-Current Assets	75.20	534.67	--	177.82	1.42
Current Assets	123.42	77.94	--	383.54	3.45
Total Assets	198.61	612.61	--	561.36	4.87
Total Debt*	67.03	203.30	--	0.00	0.00
Net Current Assets	30.11	-47.61	--	280.16	3.43
Contingent Liabilities	7.52	7.90	--	--	--

	Crest Animation Studios	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Cash From Operating Activities	-13.61	49.12	--	116.94	-1.90
Cash Flow from Investing Activities	8.29	-103.05	--	-87.84	0.35
Cash from Financing Activities	4.50	0.35	--	0.00	-0.19
Net Cash Inflow / Outflow	-0.83	-53.58	--	29.10	-1.74

	Crest Animation Studios	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
ROCE (%)	-8.00	10.00	--	19.33	12.63
ROE (%)	-19.80	8.15	--	13.67	5.30
ROA (%)	-10.01	3.99	--	10.32	5.09
EBIT Margin (%)	-62.20	17.06	--	35.97	2.41
Net Margin (%)	-105.74	4.74	--	16.06	0.94
Cash Profit Margin (%)	-107.93	11.93	--	28.50	1.00

	Crest Animation Studios	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Revenue Growth (%)	-68.76	12.73	--	-32.90	--
EBIT Growth (%)	-186.14	-11.05	--	7.07	61.42
Net Profit Growth (%)	88.33	7,709.64	--	216.53	-2.60
EPS Growth (%)	94.04	225.72	--	226.66	-2.59
Book Value Growth (%)	5.87	-18.25	--	14.67	5.44

	Crest Animation Studios	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Price / Earnings	0.00	14.84	--	18.48	0.00
Price / Book Value	1.79	1.38	--	2.36	0.00
Dividend Yield (%)	0.00	4.05	--	0.00	--
EV/EBITDA	-30.86	6.41	--	8.87	2.90
Market Cap (₹ Cr)	185.69	384.14	--	1,036.83	0.00

	Crest Animation Studios	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Debt to Equity	0.65	0.73	--	0.00	0.00
Short term debt to equity ratio	0.63	0.00	--	--	--
Current Ratio	1.32	0.62	--	3.71	168.99
Quick Ratio	0.79	0.56	--	3.71	168.99
Interest Coverage	-2.35	2.68	--	0.00	2.59

	Crest Animation Studios	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Debtors to sales (%)	92.80	5.22	--	29.91	1.05
Asset Turnover	0.07	0.82	--	0.57	5.74
Receivable days	205.18	20.10	--	120.98	3.55
Inventory Days	1,161.51	4.64	--	0.00	0.00
Payable days	-115.40	426.53	--	64.01	0.00
Cash Conversion Cycle	1,482.09	-401.79	--	56.98	3.55

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.