BSE: 511768 | NSE: MASTERTR | Finance - NBFC | Small Cap
Past 10 year’s financial track record analysis by Moneyworks4me indicates that Master Trust Ltd is a below average quality company.
The key valuation ratios of Master Trust Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Master Trust Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Income (₹ Cr.) | 16.9 | 11 | 5.8 | 18.6 | 8.3 | 7.7 | 14 | 11.8 | 10.2 | 19.9 | 19 | |
| YoY Gr. Rt. % | - | -34.9% | -47.2% | 220.1% | -55.4% | -7.5% | 81.6% | -15.6% | -13.7% | 95.9% | - | |
| Adj EPS (₹ ) | 0.3 | 0 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.5 | 0.5 | 0.8 | 0.8 | |
| YoY Gr. Rt. % | - | -100% | NA | 240% | 0% | -58.8% | 128.6% | 218.8% | 2% | 46.2% | - | |
| BVPS (₹ ) | 6.9 | 6.9 | 6.9 | 7 | 16.3 | 16.9 | 20.1 | 23.2 | 28 | 35.8 | 47.2 | |
| YoY Gr. Rt. % | - | 0.2% | 0.9% | 0.9% | 133.3% | 3.5% | 19% | 15.4% | 20.8% | 27.7% | - | |
| To view Net Profit/Total Funds (%) Colour Rating Guide click here ⓘ | ||||||||||||
| Net Profit/Total Funds (%) | 2.2 | 0 | 0.5 | 1.6 | 1 | 0.3 | 0.6 | 1.8 | 1.7 | 2 | 0 | |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Interest Income | 1.8% | 19.1% | 12.6% | 95.9% | ||||||||
| Adj EPS | 9.4% | 34.9% | 68.1% | 46.2% | ||||||||
| BVPS | 20.1% | 17% | 21.2% | 27.7% | ||||||||
| Share Price | 43.7% | 126.2% | 76.3% | 81.7% | ||||||||
| RATIOS \ YEARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Quality Ratio | To view Asset Quality Ratio Colour Rating Guide click here ⓘ | |||||||||||
| Net NPA to Net Advances (%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | |
| Capitalization Ratio | To view Capitalization Ratio Colour Rating Guide click here ⓘ | |||||||||||
| Capital Adequacy Ratio (%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | |
| Margins | ||||||||||||
| Net Profit Margin (%) | 21.7 | 0.4 | 10.2 | 9.8 | 22.3 | 10.5 | 12.1 | 47.4 | 56 | 41.7 | 49.6 | |
| Performance Ratios | To view Performance Ratios Colour Rating Guide click here ⓘ | |||||||||||
| Return on Equity (%) | 5 | 0.1 | 0.8 | 2.4 | 1.5 | 0.5 | 0.8 | 2.4 | 2 | 2.4 | 2.2 | |
Total Income has increased 12.57 CAGR in last 3 years
Net Profit has increased 68.10 CAGR in last 3 years
Total income growth is good in last 4 quarters
Return on Equity has declined versus last 3 years average to 2.00%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 0.8 | 12.2 |
| TTM Sales (₹ Cr.) | 18.6 | 375 |
| BVPS (₹.) ⓘ | 47.2 | 53.2 |
| Reserves (₹ Cr.) ⓘ | 407 | 586 |
| P/BV ⓘ | 3.54 | 3.14 |
| PE ⓘ | 204.52 | 13.67 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 78.60 / 207.00 |
| All Time Low / High (₹) | 0.05 / 207.00 |
| Market Cap (₹ Cr.) | 1,875 |
| Equity (₹ Cr.) | 11.2 |
| Face Value (₹) | 1 |
| Industry PE ⓘ | 28.2 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Income | 17 | 11 | 6 | 20 | 8 | 8 | 15 | 12 | 11 | 21 |
| Interest Income | 17 | 11 | 6 | 19 | 8 | 8 | 14 | 12 | 10 | 20 |
| Other Income ⓘ | 0 | 0 | 0 | 2 | 0 | 0 | 1 | 0 | 1 | 1 |
| Expenditure ⓘ | 13 | 11 | 5 | 19 | 6 | 7 | 13 | 6 | 6 | 13 |
| Interest Expense ⓘ | 11 | 4 | 2 | 3 | 5 | 5 | 3 | 4 | 4 | 11 |
| Operating Expenses ⓘ | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Provisions | 1 | 6 | 1 | 14 | 0 | 0 | 9 | 1 | 1 | 0 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 4 | 0 | 1 | 2 | 2 | 1 | 2 | 6 | 5 | 8 |
| Taxes ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 |
| Profit After Tax | 4 | 0 | 1 | 2 | 2 | 1 | 2 | 6 | 6 | 8 |
| Adjusted EPS (₹) | 0.3 | 0.0 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.5 | 0.5 | 0.8 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 60% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Equity Capital | 75 | 75 | 76 | 76 | 178 | 184 | 219 | 252 | 305 | 389 |
| Share Capital ⓘ | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves ⓘ | 64 | 64 | 65 | 65 | 167 | 173 | 208 | 241 | 294 | 378 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Borrowings | 0 | 0 | 0 | 0 | 20 | 22 | 31 | 39 | -4 | -3 |
| Current Liabilities | 77 | 62 | 37 | 43 | 67 | 50 | 42 | 28 | 45 | 84 |
| Trade Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short term borrowings | 66 | 51 | 26 | 36 | 37 | 31 | 41 | 27 | 42 | 82 |
| Other Liabilities | -66 | -51 | -26 | -36 | -37 | -31 | -41 | -27 | -42 | -57 |
| Total Liabilities ⓘ | 152 | 137 | 112 | 119 | 265 | 256 | 293 | 319 | 345 | 495 |
Assets | ||||||||||
| Non Current Asset | 24 | 22 | 19 | 33 | 166 | 174 | 207 | 228 | 257 | 338 |
| Loan Asset | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non Current Asset ⓘ | 24 | 22 | 19 | 33 | 166 | 174 | 207 | 228 | 257 | 338 |
| Current Asset | 128 | 115 | 93 | 86 | 99 | 82 | 86 | 92 | 89 | 157 |
| Current Investment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Asset | 128 | 115 | 93 | 86 | 99 | 82 | 86 | 92 | 89 | 157 |
| Total Assets ⓘ | 152 | 137 | 112 | 119 | 265 | 256 | 293 | 319 | 345 | 495 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Operational & Financial Ratios |
||||||||||
| EPS (₹) | 3 | 0 | 1 | 2 | 2 | 0 | 1 | 3 | 3 | 4 |
| DPS (₹) | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| BVPS (₹) | 69 | 69 | 69 | 70 | 163 | 84 | 100 | 116 | 140 | 179 |
Performance Ratios | ||||||||||
| ROA (%) | 2.2 | 0.0 | 0.5 | 1.6 | 1.0 | 0.3 | 0.6 | 1.8 | 1.7 | 2.0 |
| ROE (%) | 5.0 | 0.1 | 0.8 | 2.4 | 1.5 | 0.5 | 0.8 | 2.4 | 2.0 | 2.4 |
| ROCE (%) | 9.8 | 3.0 | 2.6 | 4.3 | 4.3 | 2.9 | 2.0 | 3.5 | 2.8 | 4.7 |
Valuation Parameters | ||||||||||
| Price/Book(x) | 0.4 | 0.6 | 0.4 | 1.3 | 0.2 | 0.2 | 0.5 | 1.1 | 0.9 | 4.0 |
Master Trust was incorporated on August 20, 1985. It is a private sector non banking financial company primarily involved in the business of forex and dealing in securities. The company earlier known as Arora Financial Consultants, got its present name on March 30, 1992.
The company operates under six verticals through its subsidiaries including equity and derivatives broking, commodity derivatives broking, insurance broking, depository services, merchant banking, distribution of financial products like mutual funds, and initial public offerings.
The company has its head office in Ludhiana, corporate office in Mumbai, and regional offices in New Delhi and Chandigarh. It has a pan-India presence through its branches. The registered office of the company is located at village Gobindgarh, Malout Road, Abohar-152116, Punjab.
Business area of the company
The company is actively involved in Merchant banking activities since inception and is providing the Merchant Banking services / Corporate services to various groups.
Subsidiaries
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
