Nextgen Animation Mediaa Peer Comparison

BSE: 532999

₹1.78

₹-0.06 (-3.26%)

As on 19-Apr-2012IST

Market cap

₹11 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

0.1

Div. Yield

0 %

Edit

	Nextgen Animation Mediaa	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Market cap (₹ Cr)	11	13,175	479	478	361
Revenue (₹ Cr)	0	6,872	148	562	108
Net Profit (₹ Cr)	-0.04	444.00	26.08	-8.14	35.33
Net Margin (%)	--	3.87	17.37	-1.37	28.89
RoE (%)	--	4.76	32.81	-0.88	-3.79
Price to Earnings	--	29.63	18.38	--	11.21
Price-To-Book	0.08	1.78	3.57	0.64	1.17

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Nextgen Animation Mediaa	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Operating Revenue	10.28	1,477.12	--	438.48	0.77
Total Income	10.28	1,491.50	--	476.26	1.32
Total Expenditure	7.25	1,281.83	--	298.73	1.03
EBITDA	3.03	195.29	--	139.75	-0.26
Depreciation	0.96	116.80	--	32.87	0.06
EBIT	2.06	78.49	--	106.87	-0.32
Interest	0.01	78.25	--	0.04	0.00
Other Income	--	14.38	--	37.78	0.54
Exceptional Items	--	-2.17	--	--	--
Profit before Tax	2.05	12.45	--	144.61	0.23
Provision for Tax	--	0.81	--	38.64	0.03
Profit after Tax	2.05	11.64	--	105.98	0.20

Liabilities (₹ Cr)

	Nextgen Animation Mediaa	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Shareholder's Funds	144.94	409.19	--	674.66	5.20
Minority Interest	--	38.32	--	--	--
Non-Current Liabilities	3.59	644.85	--	114.06	0.03
Current Liabilities	4.13	336.47	--	107.68	0.01
Total Liabilities	152.66	1,428.83	--	913.27	5.24

Assets (₹ Cr)

	Nextgen Animation Mediaa	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Non-Current Assets	132.58	1,271.95	--	335.07	1.26
Current Assets	20.08	156.88	--	561.33	3.97
Total Assets	152.66	1,428.83	--	913.27	5.24
Total Debt*	3.59	747.01	--	0.00	0.00
Net Current Assets	15.95	-179.59	--	453.65	3.96
Contingent Liabilities	2.37	118.49	--	--	--

Cashflow (₹ Cr)

	Nextgen Animation Mediaa	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Cash From Operating Activities	7.15	155.26	--	95.42	-1.54
Cash Flow from Investing Activities	--	-205.42	--	-89.32	0.57
Cash from Financing Activities	-2.53	48.80	--	-5.62	0.00
Net Cash Inflow / Outflow	4.62	-1.36	--	0.48	-0.97

Ratios

Profitability Ratios

	Nextgen Animation Mediaa	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
ROCE (%)	1.39	8.36	--	23.05	4.44
ROE (%)	1.43	2.89	--	16.89	3.83
ROA (%)	1.36	0.84	--	13.36	3.80
EBIT Margin (%)	29.44	14.19	--	40.49	37.19
Net Margin (%)	19.99	0.78	--	22.25	14.88
Cash Profit Margin (%)	29.36	8.70	--	31.67	33.19

Growth Ratios

	Nextgen Animation Mediaa	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Revenue Growth (%)	11.62	9.57	--	14.04	-100.00
EBIT Growth (%)	174.69	-5.97	--	20.38	128.49
Net Profit Growth (%)	2,248.65	-76.90	--	26.74	159.40
EPS Growth (%)	2,250.35	-77.46	--	26.74	159.42
Book Value Growth (%)	1.44	2.77	--	16.27	3.81

Valuation Ratios

	Nextgen Animation Mediaa	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Price / Earnings	0.00	211.85	--	35.27	0.00
Price / Book Value	0.00	6.75	--	5.54	0.00
Dividend Yield (%)	--	0.15	--	0.13	--
EV/EBITDA	21.15	16.57	--	20.98	6.90
Market Cap (₹ Cr)	0.00	2,752.82	--	3,738.31	0.00

Solvency Ratios

	Nextgen Animation Mediaa	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Debt to Equity	0.02	1.83	--	0.00	0.00
Short term debt to equity ratio	--	0.08	--	--	--
Current Ratio	4.87	0.47	--	5.21	487.04
Quick Ratio	4.74	0.43	--	5.21	487.04
Interest Coverage	249.80	1.16	--	3,360.99	631.13

Operating Efficiency Ratios

	Nextgen Animation Mediaa	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Debtors to sales (%)	65.25	5.19	--	28.84	--
Asset Turnover	0.07	1.06	--	0.55	0.15
Receivable days	259.40	15.94	--	95.91	0.00
Inventory Days	18.03	2.87	--	0.00	0.00
Payable days	--	535.04	--	87.73	--
Cash Conversion Cycle	--	-516.23	--	8.18	--

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