Emporis Projects Financials

BSE: 531470

₹1.36

₹-0.01 (-0.77%)

As on 27-Dec-2013IST

Market cap

₹4 Cr

Revenue (TTM)

₹1 Cr

P/E Ratio

222.3

P/B Ratio

0

Div. Yield

0 %

Annual
Quarterly

Income Statement (₹ Cr)	TTM	Mar-14	Mar-13	Mar-12	Mar-11	Mar-10	Mar-09	Mar-08	Mar-07	Mar-06	Mar-05
Operating Income	0.59	0.72	0.76	1.88	5.02	0.31
Other Income	--	0.38	0.31	0.23	0.01	--
Total Income	0.59	1.10	1.07	2.10	5.03	0.31
Interest Expense	--	0.00	0.01	0.00	0.00	--
Operating Expenses	0.51	0.98	0.95	2.03	5.01	0.28
Exceptional Income/Expenses	--	--	--	--	--	--
Profit before Tax	0.06	0.11	0.10	0.07	0.02	0.04
Taxes	--	0.04	0.04	0.02	0.01	0.01
Profit after Tax	0.02	0.07	0.06	0.04	0.01	0.02
Minority Interest	--	--	--	--	--	--
Share of Associate	--	--	--	--	--	--
Consolidated Profit	--	0.07	0.06	0.04	0.01	0.02

Liabilities (₹ Cr)	TTM	Mar-14	Mar-13	Mar-12	Mar-11	Mar-10	Mar-09	Mar-08	Mar-07	Mar-06	Mar-05
Shareholder's Funds	259.53	259.43	259.35	259.30	136.10	7.91
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	0.01	0.03	0.03	0.00	0.00	0.68
Current Liabilities	57.24	58.99	71.56	55.10	6.63	1.38
Total Liabilities	316.78	318.44	330.95	314.39	142.73	9.97

Assets (₹ Cr)	TTM	Mar-14	Mar-13	Mar-12	Mar-11	Mar-10	Mar-09	Mar-08	Mar-07	Mar-06	Mar-05
Non-Current Assets	308.25	309.42	322.31	304.20	135.49	0.45
Current Assets	8.32	8.81	8.43	10.19	7.23	9.31
Total Assets	316.78	318.44	330.95	314.39	142.73	9.97
Contingent Liabilities	--	--	--	--	--	--

Cashflow (₹ Cr)	TTM	Mar-14	Mar-13	Mar-12	Mar-11	Mar-10	Mar-09	Mar-08	Mar-07	Mar-06	Mar-05
Cash From Operating Activities	--	-2.37	-88.61	-134.10	-72.94	--
Cash Flow from Investing Activities	--	2.73	79.63	-30.00	-55.05	--
Cash from Financing Activities	--	-0.35	8.92	164.17	127.99	--
Net Cash Inflow / Outflow	--	0.00	-0.07	0.07	0.00	--

Financials Ratios	TTM	Mar-14	Mar-13	Mar-12	Mar-11	Mar-10	Mar-09	Mar-08	Mar-07	Mar-06	Mar-05
Adjusted EPS (₹)	0.01	0.02	0.02	0.01	0.01	0.03
Cash EPS (₹)	--	0.03	0.02	0.01	0.01	0.03
Adjusted Book Value (₹)	--	83.48	83.46	83.51	58.45	9.39
Dividend per Share (₹)	--	--	--	--	--	--
Cash Flow per Share (₹)	--	-0.76	-28.54	-43.19	-45.69	--
Free Cash Flow per Share (₹)	--	-0.64	-28.45	-43.13	-45.69	0.03

Profitability Ratios	TTM	Mar-14	Mar-13	Mar-12	Mar-11	Mar-10	Mar-09	Mar-08	Mar-07	Mar-06	Mar-05
ROCE (%)	--	0.04	0.04	0.03	0.03	0.43
ROE (%)	0.01	0.03	0.02	0.02	0.03	0.30
ROA (%)	0.01	0.02	0.02	0.02	0.02	0.24
EBIT Margin (%)	10.26	-36.55	-26.19	-8.35	0.18	11.62
Net Margin (%)	3.25	6.77	5.24	2.00	0.29	7.46
Cash Profit Margin (%)	--	11.36	8.37	2.31	0.32	7.46

Growth Ratios	TTM	Mar-14	Mar-13	Mar-12	Mar-11	Mar-10	Mar-09	Mar-08	Mar-07	Mar-06	Mar-05
Revenue Growth (%)	-50.84	-5.05	-59.56	-62.54	1,505.47	165.90
EBIT Growth (%)	-51.61	-32.50	-26.89	-1,832.50	-75.06	272.80
Net Profit Growth (%)	-78.16	32.76	33.07	187.68	-37.18	273.58
EPS Growth (%)	-78.21	33.33	32.72	47.91	-67.72	273.58
Book Value Growth (%)	--	0.03	-0.06	177.89	1,111.75	0.30

Valuation Ratios	TTM	Mar-14	Mar-13	Mar-12	Mar-11	Mar-10	Mar-09	Mar-08	Mar-07	Mar-06	Mar-05
Price / Earnings	222.25	--	193.89	1,732.70	8,920.84	--
Price / Book Value	0.02	--	0.04	0.28	1.40	--
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	754.66	669.92	523.33	1,628.60	5,203.84	244.54
Close Price (₹)	--	--	3.49	23.50	81.80	--
High Price (₹)	--	--	61.00	138.35	122.00	--
Low Price (₹)	--	--	2.70	15.60	23.00	--
Market Cap (₹ Cr)	4.22	--	10.84	72.97	130.59	--

Solvency Ratios	TTM	Mar-14	Mar-13	Mar-12	Mar-11	Mar-10	Mar-09	Mar-08	Mar-07	Mar-06	Mar-05
Debt to Equity	0.00	0.19	0.19	0.16	0.01	0.09
Short term debt to equity ratio	0.19	0.19	0.19	0.16	0.00	--
Current Ratio	0.15	0.15	0.12	0.18	1.09	6.76
Quick Ratio	0.15	0.15	0.12	0.18	1.09	6.76
Interest Coverage	--	26.93	11.46	23.62	22.01	--

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