Crew BOS Products Key Ratios
NSE: CREWBOS | BSE: 532542
₹2.62
As on 08-Oct-2014IST
Market cap
₹4 Cr
Revenue (TTM)
₹73 Cr
P/E Ratio
--
P/B Ratio
-0
Div. Yield
0 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | 8.20 | -58.66 | -80.79 | -50.47 | -23.90 |
| EBIT | 89.48 | -157.43 | -385.79 | -214.72 | -224.69 |
| Net Profit | 67.69 | -602.83 | -4,865.56 | -273.92 | -259.01 |
| EPS | 67.69 | -602.82 | -4,865.89 | -268.99 | -256.25 |
| Book Value | -- | -- | -141.37 | -176.32 | -189.21 |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Mar-13 | Mar-12 |
| EBIT-Margin
| 2.75 | 4.55 | -132.08 | -16.14 | 11.90 |
| Net Margin
| -23.84 | -13.80 | -172.40 | -75.49 | -0.06 |
| Return on equity
| -98.34 | -91.40 | -- | -482.10 | -0.18 |
| Return on Capital
| -6.90 | 0.16 | -- | -51.34 | 10.87 |
| Return on Assets
| -9.57 | -5.48 | -24.43 | -34.23 | -0.04 |
| Debt to Equity (x)
| -- | -- | -0.95 | -5.26 | 2.00 |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
--
|
-49.24
|
11.32
|
17.21
|
16.39
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
--
--
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
--
|
-313.50
|
3.18
|
15.29
|
14.75
|
|
Peer Median
|
1.92
|
--
|
--
|
--
|
--
|
ROA
-24.43
Lower than Peers by 24.88
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
-24.43
|
-33.09
|
0.69
|
3.69
|
4.28
|
|
Peer Median
|
0.45
|
--
|
--
|
--
|
--
|
EBIT Margin
-132.08
Lower than Peers by 136.51
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
-132.08
|
-15.51
|
12.66
|
11.10
|
11.25
|
|
Peer Median
|
4.43
|
--
|
--
|
--
|
--
|
Net Margin
-172.40
Lower than Peers by 173.09
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
-172.40
|
-76.35
|
1.22
|
3.61
|
4.16
|
|
Peer Median
|
0.69
|
--
|
--
|
--
|
--
|
Cash Profit Margin
0.00
--
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
0.00
|
-68.49
|
3.45
|
5.07
|
6.44
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
-80.79
Lower than Peers by 81.13
Year on year growth in net sales
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
-80.79
|
-37.31
|
-31.17
|
39.77
|
32.89
|
|
Peer Median
|
0.34
|
--
|
--
|
--
|
--
|
EBIT Growth
-385.79
Lower than Peers by 391.85
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
-385.79
|
-176.81
|
-21.48
|
37.94
|
53.34
|
|
Peer Median
|
6.06
|
--
|
--
|
--
|
--
|
Net Profit Growth
-4,865.56
Lower than Peers by 4,858.40
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
-4,865.56
|
-4,062.40
|
-76.80
|
20.78
|
63.54
|
|
Peer Median
|
-7.16
|
--
|
--
|
--
|
--
|
EPS Growth
-4,865.89
Lower than Peers by 4,858.73
Year on year growth in earnings per share
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
-4,865.89
|
-4,062.41
|
-78.62
|
20.08
|
63.54
|
|
Peer Median
|
-7.16
|
--
|
--
|
--
|
--
|
Book Value Growth
--
--
Year on year growth in book value per share
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
--
|
-122.10
|
6.79
|
16.95
|
16.04
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
-0.95
--
Total debt / Net worth
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
-0.95
|
-8.31
|
1.69
|
1.82
|
1.61
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
-2.74
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
-2.74
|
-6.23
|
1.29
|
1.43
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
0.61
Lower than Peers by 0.53
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
0.61
|
0.71
|
1.15
|
1.13
|
2.64
|
|
Peer Median
|
1.14
|
--
|
--
|
--
|
--
|
Quick Ratio
0.39
Lower than Peers by 0.15
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
0.39
|
0.41
|
0.83
|
0.78
|
1.55
|
|
Peer Median
|
0.53
|
--
|
--
|
--
|
--
|
Interest Coverage
-2.60
Lower than Peers by 4.00
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
-2.60
|
-4.36
|
1.15
|
1.78
|
2.05
|
|
Peer Median
|
1.40
|
--
|
--
|
--
|
--
|
Operating Efficiency
Debtors to sales
166.60
Higher than Peers by 147.69
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
166.60
|
48.09
|
92.84
|
55.26
|
31.61
|
|
Peer Median
|
18.90
|
--
|
--
|
--
|
--
|
Asset Turnover
0.14
Lower than Peers by 0.42
Sales / Average Total Assets
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
0.14
|
0.46
|
0.58
|
1.04
|
1.06
|
|
Peer Median
|
0.56
|
--
|
--
|
--
|
--
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
--
|
332.89
|
307.61
|
139.94
|
90.71
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
--
|
195.77
|
149.08
|
96.81
|
114.14
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
--
|
378.11
|
367.03
|
145.63
|
110.17
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
--
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
--
|
150.55
|
89.67
|
91.12
|
94.68
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
--
--
Current share price divided by earning per share in the last twelve months
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
--
|
--
|
7.75
|
5.24
|
5.66
|
|
Peer Median
|
126.14
|
--
|
--
|
--
|
--
|
Price / Book Value
-0.04
Lower than Peers by 2.15
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
-0.04
|
-0.31
|
0.24
|
0.74
|
0.78
|
|
Peer Median
|
2.11
|
--
|
--
|
--
|
--
|
Dividend Yield
--
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EV/EBITDA
-3.60
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
-3.60
|
-10.41
|
4.96
|
5.02
|
4.87
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Market Cap
4
Lower than Peers by 19
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Crew BOS Products
|
4
|
12
|
40
|
117
|
105
|
|
Peer Median
|
23
|
--
|
--
|
--
|
--
|