Aqua Logistics Key Ratios
NSE: AQUA | BSE: 533159
₹1.40
As on 09-Dec-2013IST
Market cap
₹41 Cr
Revenue (TTM)
₹295 Cr
P/E Ratio
32.7
P/B Ratio
0.1
Div. Yield
0 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | 0.73 | -12.00 | -15.54 | -9.21 | 18.96 |
| EBIT | -2.22 | -6.85 | 53.51 | -22.75 | 3.01 |
| Net Profit | 1,239.13 | -62.25 | 393.18 | -62.22 | -238.24 |
| EPS | 1,187.50 | -62.34 | 392.42 | -68.82 | -214.04 |
| Book Value | -- | -- | -5.26 | 14.90 | 36.67 |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Mar-13 | Mar-12 |
| EBIT-Margin
| 5.94 | 7.47 | 6.63 | 5.45 | 3.84 |
| Net Margin
| -1.56 | 1.38 | 1.97 | -10.90 | 0.37 |
| Return on equity
| 0.22 | 7.74 | -- | -5.59 | 0.22 |
| Return on Capital
| 2.51 | 11.19 | -- | -2.50 | 2.25 |
| Return on Assets
| 0.21 | 4.87 | 0.93 | -4.57 | 0.18 |
| Debt to Equity (x)
| -- | -- | 0.00 | 0.17 | 0.17 |
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
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
--
|
-2.50
|
2.25
|
7.77
|
17.96
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
0.24
Lower than Peers by 5.56
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
0.24
|
-5.59
|
0.22
|
6.03
|
14.72
|
|
Peer Median
|
5.80
|
--
|
--
|
--
|
--
|
ROA
0.20
Lower than Peers by 3.17
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
0.20
|
-4.57
|
0.18
|
5.03
|
10.55
|
|
Peer Median
|
3.36
|
--
|
--
|
--
|
--
|
EBIT Margin
5.89
Higher than Peers by 2.79
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
5.89
|
5.45
|
3.84
|
8.53
|
9.61
|
|
Peer Median
|
3.10
|
--
|
--
|
--
|
--
|
Net Margin
0.49
Lower than Peers by 2.02
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
0.49
|
-10.90
|
0.37
|
5.86
|
6.37
|
|
Peer Median
|
2.51
|
--
|
--
|
--
|
--
|
Cash Profit Margin
--
--
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
--
|
-9.43
|
1.62
|
6.90
|
6.84
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
-15.54
Lower than Peers by 22.94
Year on year growth in net sales
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
-15.54
|
-16.36
|
-18.52
|
18.28
|
50.90
|
|
Peer Median
|
7.40
|
--
|
--
|
--
|
--
|
EBIT Growth
53.51
Higher than Peers by 48.84
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
53.51
|
18.81
|
-63.34
|
5.00
|
45.86
|
|
Peer Median
|
4.67
|
--
|
--
|
--
|
--
|
Net Profit Growth
393.18
Higher than Peers by 383.42
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
393.18
|
-2,562.46
|
-94.85
|
9.00
|
84.24
|
|
Peer Median
|
9.75
|
--
|
--
|
--
|
--
|
EPS Growth
392.42
Higher than Peers by 387.19
Year on year growth in earnings per share
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
392.42
|
-2,559.48
|
-94.84
|
-25.36
|
15.92
|
|
Peer Median
|
5.23
|
--
|
--
|
--
|
--
|
Book Value Growth
--
--
Year on year growth in book value per share
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
--
|
-5.25
|
0.38
|
132.93
|
298.12
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
0.01
Lower than Peers by 0.06
Total debt / Net worth
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
0.01
|
0.17
|
0.17
|
0.13
|
0.13
|
|
Peer Median
|
0.06
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
0.19
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
0.19
|
0.16
|
0.16
|
0.12
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
1.86
Higher than Peers by 0.53
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
1.86
|
1.84
|
2.76
|
5.86
|
13.86
|
|
Peer Median
|
1.33
|
--
|
--
|
--
|
--
|
Quick Ratio
1.86
Higher than Peers by 0.55
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
1.86
|
1.84
|
2.76
|
5.86
|
13.86
|
|
Peer Median
|
1.31
|
--
|
--
|
--
|
--
|
Interest Coverage
1.16
Lower than Peers by 1.47
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
1.16
|
-1.17
|
1.14
|
4.51
|
6.06
|
|
Peer Median
|
2.63
|
--
|
--
|
--
|
--
|
Operating Efficiency
Debtors to sales
58.06
Higher than Peers by 39.24
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
58.06
|
54.93
|
47.30
|
40.86
|
32.06
|
|
Peer Median
|
18.82
|
--
|
--
|
--
|
--
|
Asset Turnover
0.40
Lower than Peers by 1.18
Sales / Average Total Assets
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
0.40
|
0.42
|
0.50
|
0.85
|
1.65
|
|
Peer Median
|
1.58
|
--
|
--
|
--
|
--
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
--
|
203.44
|
177.84
|
124.04
|
92.36
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
32.74
Higher than Peers by 8.73
Current share price divided by earning per share in the last twelve months
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
32.74
|
--
|
329.61
|
23.45
|
2.71
|
|
Peer Median
|
24.01
|
--
|
--
|
--
|
--
|
Price / Book Value
0.08
Lower than Peers by 1.88
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
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
0.08
|
0.16
|
0.73
|
1.01
|
2.50
|
|
Peer Median
|
1.96
|
--
|
--
|
--
|
--
|
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
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EV/EBITDA
6.35
--
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
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
6.35
|
8.50
|
20.30
|
7.96
|
15.41
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Market Cap
41
Lower than Peers by 850
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Mar-13
|
Mar-12
|
Mar-11
|
Mar-10
|
|---|---|---|---|---|---|
|
Aqua Logistics
|
41
|
79
|
381
|
525
|
557
|
|
Peer Median
|
890
|
--
|
--
|
--
|
--
|