Venus Power Ventures (India) Financials

BSE: 531874

₹1.04

₹-0.06 (-5.32%)

As on 30-Nov-2015IST

Market cap

₹2 Cr

Revenue (TTM)

₹32 Cr

P/E Ratio

0.8

P/B Ratio

0.1

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 Revenue	31.55	30.08	26.19	24.01	27.58	24.96
Total Income	--	30.08	26.19	24.01	27.58	24.96
Total Expenditure	29.00	29.08	25.22	22.99	26.35	23.64
EBITDA	2.54	1.00	0.97	1.02	1.23	1.31
Depreciation	0.31	0.31	0.29	0.33	0.47	0.41
EBIT	2.24	0.69	0.67	0.68	0.76	0.91
Interest	0.04	0.02	0.02	0.01	0.01	0.01
Other Income	--	--	--	--	--	--
Exceptional Items	--	--	--	--	--	--
Profit before Tax	2.19	0.67	0.65	0.68	0.75	0.90
Provision for Tax	0.21	0.22	0.20	0.22	0.25	0.33
Profit after Tax	1.99	0.45	0.45	0.45	0.51	0.57

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	23.48	23.16	22.71	22.26	21.80	7.65
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	0.69	0.72	0.78	0.72	0.50	0.41
Current Liabilities	1.55	2.72	2.85	3.12	3.43	3.27
Total Liabilities	25.71	26.60	26.33	26.10	25.72	11.33

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	5.09	5.24	5.55	5.69	5.80	6.25
Current Assets	20.62	21.35	20.78	20.40	19.92	5.08
Total Assets	25.71	26.60	26.33	26.10	25.72	11.33
Total Debt*	--	0.14	0.23	0.17	--	--
Net Current Assets	19.08	18.64	17.93	17.28	16.50	1.81
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	--	0.10	0.10	0.11	-13.58	5.14
Cash Flow from Investing Activities	--	--	-0.15	-0.23	-0.01	-5.12
Cash from Financing Activities	--	-0.10	-0.02	0.13	13.63	--
Net Cash Inflow / Outflow	--	0.00	-0.07	0.02	0.04	0.02

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 (₹)	1.31	0.30	0.30	0.30	0.33	1.10
Cash EPS (₹)	--	0.50	0.49	0.52	0.64	1.88
Adjusted Book Value (₹)	--	15.23	14.94	14.64	14.34	14.72
Dividend per Share (₹)	--	--	--	--	--	--
Cash Flow per Share (₹)	--	0.07	0.07	0.07	-8.93	9.89
Free Cash Flow per Share (₹)	--	0.03	-0.08	-0.31	-9.11	-0.60

Profitability Ratios	TTM	Mar-14	Mar-13	Mar-12	Mar-11	Mar-10	Mar-09	Mar-08	Mar-07	Mar-06	Mar-05
ROCE (%)	--	3.00	2.97	3.10	5.16	12.30
ROE (%)	8.51	1.97	2.00	2.06	3.45	7.74
ROA (%)	8.03	1.71	1.71	1.75	2.74	5.96
EBIT Margin (%)	7.08	2.31	2.58	2.85	2.76	3.63
Net Margin (%)	6.29	1.50	1.72	1.89	1.84	2.28
Cash Profit Margin (%)	0.00	2.52	2.84	3.29	3.54	3.92

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 (%)	30.79	14.89	9.04	-12.93	10.52	274.85
EBIT Growth (%)	256.51	2.87	-1.51	-9.86	-16.13	12.03
Net Profit Growth (%)	221.18	0.60	-1.11	-10.56	-10.86	1.26
EPS Growth (%)	221.19	0.58	-1.10	-10.56	-69.51	1.27
Book Value Growth (%)	--	1.99	2.02	2.08	184.85	8.13

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	0.80	5.31	14.48	55.24	27.23	9.75
Price / Book Value	0.07	0.10	0.29	1.13	0.63	0.73
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	0.67	2.53	6.94	24.70	11.20	4.21
Close Price (₹)	1.93	1.58	4.28	16.51	9.10	10.68
High Price (₹)	3.92	5.48	26.70	16.99	21.00	85.90
Low Price (₹)	1.41	1.23	4.28	5.89	6.70	9.50
Market Cap (₹ Cr)	1.58	2.40	6.51	25.10	13.83	5.55

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	0.01	0.01	0.01	--	--
Short term debt to equity ratio	--	--	--	--	--	--
Current Ratio	13.34	7.86	7.29	6.53	5.82	1.55
Quick Ratio	12.96	7.70	7.18	6.38	5.72	1.50
Interest Coverage	51.98	31.98	27.55	106.50	130.48	87.60

Operating Efficiency Ratios	TTM	Mar-14	Mar-13	Mar-12	Mar-11	Mar-10	Mar-09	Mar-08	Mar-07	Mar-06	Mar-05
Debtors to sales (%)	14.89	18.45	18.61	19.99	14.69	5.78
Asset Turnover	1.28	1.14	1.00	0.93	1.49	2.61
Receivable days	--	63.24	67.42	67.26	36.35	21.11
Inventory Days	--	4.43	5.39	6.20	3.38	2.41
Payable days	--	35.99	44.89	58.85	63.49	33.47
Cash Conversion Cycle	--	31.68	27.92	14.61	-23.76	-9.96

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