Market cap
₹2 Cr
Revenue (TTM)
₹122 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 | 496.81 | 32.85 | -18.28 | 24.52 | 4.06 |
| EBIT | -145.14 | -250.47 | -244.64 | 8.95 | -205.19 |
| Net Profit | -74.76 | -116.22 | -53.25 | 1.00 | -195.81 |
| EPS | -74.77 | -116.23 | -- | 1.00 | -26.20 |
| Book Value | -- | -- | -- | -- | -- |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Dec-13 | Dec-12 |
| EBIT-Margin
| -- | -- | -14.49 | -0.05 | -- |
| Net Margin
| -- | -- | -25.48 | -9.79 | -- |
| Return on equity
| -- | -- | -- | 0.00 | -- |
| Return on Capital
| -- | -- | -- | 0.34 | -- |
| Return on Assets
| -- | -- | -33.79 | -11.55 | -- |
| Debt to Equity (x)
| -- | -- | -15.79 | -29.94 | -- |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
--
|
0.34
|
-17.64
|
-8.06
|
-0.99
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
--
--
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
--
|
--
|
--
|
-84.69
|
-52.10
|
|
Peer Median
|
9.06
|
--
|
--
|
--
|
--
|
ROA
-33.79
Lower than Peers by 39.68
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
-33.79
|
-11.55
|
-31.36
|
-7.81
|
-5.76
|
|
Peer Median
|
5.88
|
--
|
--
|
--
|
--
|
EBIT Margin
-14.49
Lower than Peers by 22.75
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
-14.49
|
-0.05
|
-24.75
|
-14.55
|
-1.72
|
|
Peer Median
|
8.27
|
--
|
--
|
--
|
--
|
Net Margin
-25.48
Lower than Peers by 31.72
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
-25.48
|
-9.79
|
-44.12
|
-14.71
|
-5.54
|
|
Peer Median
|
6.23
|
--
|
--
|
--
|
--
|
Cash Profit Margin
0.00
--
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
0.00
|
-5.53
|
-38.00
|
-7.79
|
-0.64
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
-18.28
Lower than Peers by 20.89
Year on year growth in net sales
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
-18.28
|
79.50
|
13.60
|
-52.14
|
97.93
|
|
Peer Median
|
2.60
|
--
|
--
|
--
|
--
|
EBIT Growth
-244.64
Lower than Peers by 250.50
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
-244.64
|
--
|
-93.25
|
--
|
68.88
|
|
Peer Median
|
5.86
|
--
|
--
|
--
|
--
|
Net Profit Growth
-53.25
Lower than Peers by 55.79
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
-53.25
|
60.11
|
-240.73
|
-26.04
|
19.83
|
|
Peer Median
|
2.54
|
--
|
--
|
--
|
--
|
EPS Growth
-53.25
Lower than Peers by 58.88
Year on year growth in earnings per share
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
-53.25
|
60.11
|
-240.73
|
-26.04
|
49.14
|
|
Peer Median
|
5.63
|
--
|
--
|
--
|
--
|
Book Value Growth
--
--
Year on year growth in book value per share
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
--
|
-50.26
|
-497.25
|
-59.50
|
23.14
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
-15.79
Lower than Peers by 15.87
Total debt / Net worth
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
-15.79
|
-29.94
|
8.63
|
1.82
|
3.05
|
|
Peer Median
|
0.08
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
-13.25
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
-13.25
|
-13.24
|
4.13
|
0.80
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
1.31
Lower than Peers by 1.14
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
1.31
|
1.31
|
1.05
|
1.48
|
4.49
|
|
Peer Median
|
2.45
|
--
|
--
|
--
|
--
|
Quick Ratio
0.68
Lower than Peers by 0.36
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
0.68
|
0.68
|
0.24
|
0.60
|
3.25
|
|
Peer Median
|
1.04
|
--
|
--
|
--
|
--
|
Interest Coverage
-1.18
Lower than Peers by 9.29
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
-1.18
|
0.04
|
-2.22
|
-1.76
|
-0.13
|
|
Peer Median
|
8.11
|
--
|
--
|
--
|
--
|
Operating Efficiency
Debtors to sales
38.31
Higher than Peers by 25.77
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
38.31
|
25.22
|
12.11
|
26.61
|
32.05
|
|
Peer Median
|
12.54
|
--
|
--
|
--
|
--
|
Asset Turnover
1.32
Higher than Peers by 0.33
Sales / Average Total Assets
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
1.32
|
1.18
|
0.71
|
0.53
|
1.04
|
|
Peer Median
|
0.98
|
--
|
--
|
--
|
--
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
--
|
58.34
|
64.84
|
170.78
|
130.09
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
--
|
120.52
|
194.23
|
173.53
|
55.46
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
--
|
25.00
|
10.43
|
67.29
|
83.73
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
--
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
--
|
153.85
|
248.64
|
277.02
|
101.82
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
--
--
Current share price divided by earning per share in the last twelve months
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
33.48
|
--
|
--
|
--
|
--
|
Price / Book Value
-0.02
Lower than Peers by 2.88
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
-0.02
|
-0.04
|
-0.21
|
1.00
|
0.35
|
|
Peer Median
|
2.86
|
--
|
--
|
--
|
--
|
Dividend Yield
--
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
0.84
|
--
|
--
|
--
|
--
|
EV/EBITDA
-10.60
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
-10.60
|
23.98
|
-8.71
|
-23.57
|
13.20
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Market Cap
2
Lower than Peers by 15,967
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Dec-13
|
Sep-12
|
Sep-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Silverton Spinners
|
2
|
2
|
8
|
9
|
8
|
|
Peer Median
|
15,969
|
--
|
--
|
--
|
--
|