Maa Jagdambe Trade Peer Comparison

BSE: 511082

₹70.45

₹-3.70 (-4.99%)

As on 26-Aug-2015IST

Market cap

₹553 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

216.6

Div. Yield

0 %

Edit

	Maa Jagdambe Trade	Beekay Niryat	Kemp & Company	Dhanlaxmi Cotex	Ramgopal Polytex
Market cap (₹ Cr)	553	357	113	71	49
Revenue (₹ Cr)	0	38	4	18	1
Net Profit (₹ Cr)	-0.10	1.43	-1.22	0.23	-0.31
Net Margin (%)	-61.08	3.51	-19.48	1.20	-15.65
RoE (%)	--	6.22	-0.73	0.31	-2.94
Price to Earnings	--	83.26	--	305.78	--
Price-To-Book	216.64	4.95	0.68	1.03	4.66

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Maa Jagdambe Trade	Beekay Niryat	Kemp & Company	Dhanlaxmi Cotex	Ramgopal Polytex
Operating Revenue	0.17	38.27	3.54	17.53	1.23
Total Income	0.17	40.64	6.27	19.32	1.96
Total Expenditure	0.26	38.80	6.24	18.66	2.27
EBITDA	-0.10	-0.53	-2.70	-1.13	-1.04
Depreciation	0.00	0.14	0.78	0.35	0.00
EBIT	-0.10	-0.67	-3.48	-1.47	-1.04
Interest	0.00	0.37	0.00	0.00	0.00
Other Income	0.00	2.37	2.73	1.78	0.73
Exceptional Items	0.00	0.00	0.00	0.00	0.00
Profit before Tax	-0.10	1.33	-0.75	0.31	-0.31
Provision for Tax	0.00	-0.09	0.48	0.08	0.00
Profit after Tax	-0.10	1.43	-1.22	0.23	-0.31

Liabilities (₹ Cr)

	Maa Jagdambe Trade	Beekay Niryat	Kemp & Company	Dhanlaxmi Cotex	Ramgopal Polytex
Shareholder's Funds	-1.08	71.83	165.10	69.29	10.48
Minority Interest	0.00	0.00	0.00	0.00	0.00
Non-Current Liabilities	0.00	18.37	4.47	0.28	0.25
Current Liabilities	1.18	2.81	1.04	0.11	0.38
Total Liabilities	0.06	69.62	130.33	74.28	11.75

Assets (₹ Cr)

	Maa Jagdambe Trade	Beekay Niryat	Kemp & Company	Dhanlaxmi Cotex	Ramgopal Polytex
Non-Current Assets	0.01	66.05	84.63	38.98	1.37
Current Assets	0.08	26.63	85.26	29.87	9.45
Total Assets	0.06	69.62	130.33	74.28	11.75
Total Debt*	0.00	1.87	0.00	0.00	0.00
Net Current Assets	-1.09	23.82	84.23	29.76	9.07
Contingent Liabilities	--	--	2.00	4.09	0.04

Cashflow (₹ Cr)

	Maa Jagdambe Trade	Beekay Niryat	Kemp & Company	Dhanlaxmi Cotex	Ramgopal Polytex
Cash From Operating Activities	0.00	-4.92	-1.70	1.89	-0.36
Cash Flow from Investing Activities	--	2.03	1.77	-2.07	0.22
Cash from Financing Activities	--	13.94	-0.01	0.00	0.00
Net Cash Inflow / Outflow	0.00	11.04	0.07	-0.18	-0.14

Ratios

Profitability Ratios

	Maa Jagdambe Trade	Beekay Niryat	Kemp & Company	Dhanlaxmi Cotex	Ramgopal Polytex
ROCE (%)	0.00	7.16	-0.73	9.78	-1.62
ROE (%)	0.00	6.22	-0.73	0.31	-2.94
ROA (%)	-129.11	1.79	-0.81	0.32	-2.69
EBIT Margin (%)	-58.68	-1.75	-98.08	-8.41	-84.77
Net Margin (%)	-61.08	3.51	-19.48	1.20	-15.65
Cash Profit Margin (%)	-0.01	0.00	0.00	0.00	0.00

Growth Ratios

	Maa Jagdambe Trade	Beekay Niryat	Kemp & Company	Dhanlaxmi Cotex	Ramgopal Polytex
Revenue Growth (%)	--	53.13	20.50	46.08	45.50
EBIT Growth (%)	94.16	18.79	-162.54	-172.46	37.66
Net Profit Growth (%)	93.92	-3.12	-22.94	-94.01	64.67
EPS Growth (%)	93.93	-7.96	-22.94	-94.01	64.67
Book Value Growth (%)	-250.73	36.60	-38.84	1.78	-2.55

Valuation Ratios

	Maa Jagdambe Trade	Beekay Niryat	Kemp & Company	Dhanlaxmi Cotex	Ramgopal Polytex
Price / Earnings	0.00	82.66	0.00	27.89	-160.59
Price / Book Value	0.00	4.91	1.21	2.22	4.66
Dividend Yield (%)	--	0.00	0.00	0.00	0.00
EV/EBITDA	-9.37	-676.20	-135.74	22.50	-42.67
Market Cap (₹ Cr)	--	171.44	157.04	161.63	7.92

Solvency Ratios

	Maa Jagdambe Trade	Beekay Niryat	Kemp & Company	Dhanlaxmi Cotex	Ramgopal Polytex
Debt to Equity	0.00	0.26	0.00	0.00	0.00
Short term debt to equity ratio	--	--	--	--	--
Current Ratio	0.07	9.47	82.14	274.05	25.00
Quick Ratio	0.05	9.47	81.94	98.16	25.00
Interest Coverage	-24.50	4.64	--	812.90	-458.75

Operating Efficiency Ratios

	Maa Jagdambe Trade	Beekay Niryat	Kemp & Company	Dhanlaxmi Cotex	Ramgopal Polytex
Debtors to sales (%)	9.58	2.03	19.38	8.01	0.00
Asset Turnover	2.11	0.48	0.02	0.25	0.11
Receivable days	--	26.35	130.72	15.03	115.36
Inventory Days	--	0.00	32.35	623.00	47.99
Payable days	--	85.22	189.39	3.41	15.69
Cash Conversion Cycle	--	-58.86	-26.32	634.62	147.66

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

Annual
Quarterly