Data is not available for this company.
The key valuation ratios of Pentamedia Graphics Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.
No data found
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'10 | Mar'11 | Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 0.7% | 0.1% | 0.1% | 0.1% | -36.4% | -62.3% | -37% | 0.4% | -0.1% | -5.2% | - |
| Value Creation Index ⓘ | -1.0 | -1.0 | -1.0 | -1.0 | -3.6 | -5.5 | -3.6 | -1.0 | -1.0 | -1.4 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 13.1 | 6.6 | 6.1 | 5.3 | 4.9 | 4 | 3.8 | 4.2 | 3.2 | 3.9 | 3 |
| Sales YoY Gr. | - | -49.5% | -8.3% | -12.5% | -7% | -19.4% | -5% | 12.2% | -23.6% | 19.4% | - |
| Adj EPS ⓘ | 0.1 | 0 | 0 | 0 | -1.1 | -1.1 | -0.4 | -0.1 | 0 | -0.1 | -0.1 |
| YoY Gr. | - | -87.5% | 0% | 0% | -11300% | NA | NA | NA | NA | NA | - |
| BVPS (₹) ⓘ | 10.8 | 10.8 | 10.9 | 10.9 | 7.5 | 3.9 | 2.7 | 2.7 | 2.7 | 2.6 | 2.6 |
| Adj Net Profit ⓘ | 3.2 | 0.5 | 0.6 | 0.4 | -46.6 | -46.3 | -14.9 | -3.1 | 0.1 | -5.5 | -5 |
| Cash Flow from Ops. ⓘ | -2.6 | 2 | 75 | 15.6 | -18.5 | -96.8 | -0.4 | -15.1 | 0 | 0 | - |
| Debt/CF from Ops. ⓘ | -27 | 45.6 | 0.2 | 0 | 0 | 0 | -0.5 | -0.1 | -0.8 | -32.2 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | -12.7% | -4.8% | 0.8% | 19.4% | ||||
| Adj EPS ⓘ | -205.5% | NA | NA | NA | ||||
| BVPSⓘ | -14.7% | -19.3% | -1.4% | -5.2% | ||||
| Share Price | -13.3% | -2% | - | - | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'10 | Mar'11 | Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 0.7 | 0.1 | 0.1 | 0.1 | -12.2 | -19.5 | -10.9 | -2.7 | 0.1 | -5 | -5.1 |
| Op. Profit Mgn % ⓘ | 38.7 | 39.6 | 36.5 | 48.9 | 54.5 | 40.8 | 30.8 | -36.7 | 54.7 | -18.3 | -24 |
| Net Profit Mgn % ⓘ | 24.2 | 7.1 | 9.7 | 7.8 | -942.7 | -1162.5 | -395 | -72.2 | 3.3 | -141.1 | -212.4 |
| Debt to Equity ⓘ | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
| Working Cap Days ⓘ | 4,660 | 9,733 | 11,369 | 12,594 | 12,045 | 11,434 | 8,383 | 5,944 | 7,166 | 6,154 | 7,377 |
| Cash Conv. Cycle ⓘ | -219 | 1,573 | 1,675 | 1,748 | 1,505 | 1,526 | 1,561 | 1,150 | 1,180 | 1,107 | 5,353 |
No data to display
Return on Equity has declined versus last 3 years average to %
Sales growth has been subdued in last 3 years %
Net Profit has been subdued in last 3 years %
Sales growth is not so good in last 4 quarters at %
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | -0.1 | 0 |
| TTM Sales (₹ Cr.) | 2.5 | 5.3 |
| BVPS (₹.) ⓘ | 2.6 | 10.9 |
| Reserves (₹ Cr.) ⓘ | 64 | 409 |
| P/BV ⓘ | 0.11 | 0.03 |
| PE ⓘ | 0.00 | 31.57 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 0.27 / 0.29 |
| All Time Low / High (₹) | 0.21 / 2130.91 |
| Market Cap (₹ Cr.) | 12 |
| Equity (₹ Cr.) | 41.5 |
| Face Value (₹) | 1 |
| Industry PE ⓘ | 0 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'10 | Mar'11 | Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 13.12 | 6.62 | 6.07 | 5.31 | 4.94 | 3.98 | 3.78 | 4.24 | 3.24 | 3.87 |
| Operating Expenses ⓘ | 8.04 | 4 | 3.86 | 2.71 | 2.25 | 2.36 | 2.61 | 5.80 | 1.47 | 4.58 |
| Manufacturing Costs | 0.06 | 0.07 | 0.07 | 0.16 | 0.72 | 0.23 | 0.13 | 0.26 | 0.08 | 0.02 |
| Material Costs | 0 | 0 | 0.75 | 1.27 | 0.11 | 0.35 | 0.95 | 3.96 | 0.42 | 3.84 |
| Employee Cost | 0.20 | 0.20 | 0.25 | 0.29 | 0.62 | 0.65 | 0.59 | 0.71 | 0.24 | 0.06 |
| Other Costs ⓘ | 7.78 | 3.73 | 2.79 | 0.99 | 0.80 | 1.13 | 0.95 | 0.88 | 0.73 | 0.66 |
| Operating Profit ⓘ | 5.07 | 2.62 | 2.22 | 2.60 | 2.69 | 1.62 | 1.16 | -1.56 | 1.77 | -0.71 |
| Operating Profit Margin (%) | 38.7% | 39.6% | 36.5% | 48.9% | 54.5% | 40.8% | 30.8% | -36.7% | 54.7% | -18.3% |
| Other Income ⓘ | 0 | 0.07 | 0 | 0 | 0.06 | 1.46 | 0.39 | 5.74 | 0 | 0 |
| Interest ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation ⓘ | 1.35 | 1.99 | 1.55 | 2.35 | 2.04 | 3.06 | 1.36 | 3.74 | 1.83 | 4.96 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | -139.38 | -147.84 | -51 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 3.73 | 0.69 | 0.66 | 0.25 | -138.66 | -147.81 | -50.80 | 0.44 | -0.06 | -5.67 |
| Tax ⓘ | 0.55 | 0.22 | 0.08 | -0.16 | -0.09 | 1.84 | -0.19 | -0.41 | -0.17 | -0.21 |
| Profit After Tax | 3.18 | 0.47 | 0.59 | 0.41 | -138.57 | -149.65 | -50.61 | 0.85 | 0.11 | -5.46 |
| PAT Margin (%) | 24.2% | 7.1% | 9.7% | 7.8% | -2,802.4% | -3,760.3% | -1,340.5% | 20.1% | 3.3% | -141.0% |
| Adjusted EPS (₹) | 0.1 | 0.0 | 0.0 | 0.0 | -3.3 | -3.6 | -1.2 | 0.0 | 0.0 | -0.1 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'10 | Mar'11 | Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 449.13 | 449.60 | 450.19 | 450.60 | 312.03 | 162.37 | 111.76 | 112.61 | 112.72 | 107.26 |
| Share Capital ⓘ | 41.50 | 41.50 | 41.50 | 41.50 | 41.50 | 41.50 | 41.50 | 41.50 | 41.50 | 41.50 |
| Reserves ⓘ | 407.63 | 408.10 | 408.69 | 409.10 | 270.52 | 120.87 | 70.25 | 71.11 | 71.22 | 65.75 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 70.89 | 93.05 | 18.06 | 0 | 0.07 | 0.17 | 0.18 | 1.80 | 0.02 | 0.03 |
| Long Term Debt | 70.89 | 70.89 | 0 | 0 | 0.07 | 0.17 | 0.18 | 0.02 | 0.02 | 0.02 |
| Short Term Debt | 0 | 22.16 | 18.06 | 0 | 0 | 0 | 0 | 1.78 | 0 | 0.01 |
| Trade Payables | 0.89 | 0.24 | 0.17 | 0.94 | 0.41 | 0.22 | 0.51 | 0.45 | 0.48 | 4.60 |
| Others Liabilities ⓘ | 3.25 | 3.06 | 3.12 | 2.74 | 3.09 | 2.69 | 27.36 | 0.87 | 0.65 | 0.31 |
| Total Liabilities ⓘ | 524.16 | 545.95 | 471.53 | 454.27 | 315.59 | 165.45 | 139.80 | 115.73 | 113.86 | 112.20 |
Fixed Assets | ||||||||||
| Gross Block | 338.98 | 334.70 | 334.70 | 336.99 | 324.51 | 291.68 | 67.96 | 63.76 | 63.76 | 63.76 |
| Accumulated Depreciation | 239.38 | 234.99 | 236.54 | 238.89 | 238.68 | 241.74 | 19.38 | 16.74 | 18.58 | 23.54 |
| Net Fixed Assetsⓘ | 99.60 | 99.71 | 98.16 | 98.10 | 85.83 | 49.94 | 48.58 | 47.01 | 45.18 | 40.22 |
| CWIP ⓘ | 89.78 | 89.78 | 89.78 | 87.49 | 79.24 | 16.63 | 16.63 | 5.06 | 5.06 | 5.06 |
| Investmentsⓘ | 168.72 | 168.68 | 92.73 | 92.73 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | 27.76 | 26.21 | 25.46 | 24.20 | 16.11 | 15.76 | 14.81 | 10.86 | 10.44 | 10.14 |
| Trade Receivables | 3.09 | 2.91 | 2 | 0.61 | 0.70 | 1.30 | 1.30 | 0.22 | 0.67 | 4.38 |
| Cash Equivalents | 0.20 | 0.21 | 0.22 | 0.06 | 0.06 | 0.01 | 0.03 | 0.04 | 0.01 | 0.01 |
| Others Assetsⓘ | 135 | 158.46 | 163.19 | 151.09 | 133.65 | 81.82 | 58.45 | 52.55 | 52.50 | 52.40 |
| Total Assets ⓘ | 524.16 | 545.95 | 471.53 | 454.27 | 315.59 | 165.45 | 139.80 | 115.73 | 113.86 | 112.20 |
| PARTICULARS | Mar'10 | Mar'11 | Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | -2.62 | 2.04 | 75 | 15.61 | -18.54 | -96.80 | -0.38 | -15.13 | -0.03 | 0 |
| PBT ⓘ | 3.73 | 0.69 | 0.66 | 0.25 | -138.66 | -147.81 | -50.80 | 0.44 | -0.06 | -5.67 |
| Adjustment ⓘ | 1.35 | 1.93 | 1.55 | 0.06 | 1.98 | 1.66 | 0.96 | -2 | 1.83 | 4.96 |
| Changes in Working Capital ⓘ | -7.14 | -0.58 | 72.79 | 15.31 | 118.15 | 49.36 | 49.46 | -13.57 | -1.8 | 0.71 |
| Tax Paid ⓘ | -0.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow From Investing Activity ⓘ | 0.03 | -2.03 | 0 | 2.29 | 18.54 | 99.21 | 0.39 | 15.14 | 0 | 0 |
| Capex | 0.03 | -2.09 | 0 | 2.29 | 18.48 | 97.88 | 0 | 14.99 | 0 | 0 |
| Net Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 0 | 0.07 | 0 | 0 | 0.06 | 1.32 | 0.39 | 0.15 | 0 | 0 |
| Cash Flow From Financing Activityⓘ | 2.38 | 0 | -74.99 | -18.06 | 0 | -2.46 | 0 | 0 | 0 | 0 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | -6.92 | 0 | -70.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 9.30 | 0 | -4.10 | -18.06 | 0 | -2.46 | 0 | 0 | 0 | 0 |
| Net Cash Flow ⓘ | -0.21 | 0.01 | 0.01 | -0.15 | 0 | -0.05 | 0.01 | 0.01 | -0.03 | 0 |
| PARTICULARS | Mar'10 | Mar'11 | Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 0.72 | 0.1 | 0.13 | 0.09 | -36.34 | -63.09 | -36.93 | 0.76 | 0.1 | -4.97 |
| ROCE (%) | 0.72 | 0.13 | 0.13 | 0.05 | -36.36 | -62.28 | -37.02 | 0.39 | -0.05 | -5.15 |
| Asset Turnover Ratio | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 |
| PAT to CFO Conversion(x) | -0.82 | 4.34 | 127.12 | 38.07 | N/A | N/A | N/A | -17.8 | -0.27 | N/A | Working Capital Days |
| Receivable Days | 132 | 165 | 148 | 90 | 48 | 92 | 126 | 66 | 50 | 238 |
| Inventory Days | 818 | 1,488 | 1,553 | 1,706 | 1,488 | 1,462 | 1,478 | 1,104 | 1,200 | 971 |
| Payable Days | 0 | 0 | 100 | 159 | 2,215 | 327 | 140 | 44 | 406 | 241 |
Pentamedia Graphics, formerly known as Pentafour Software and Exports (PSEL) was incorporated in May 1976. The company was established to manufacture and trade consumer durables and electronic items such as air conditioners, UPS, water heaters, stabilizers, etc and to render consultancy services in project finance and administration.
PSEL has been supplying these products to reputed companies including Spencer & Co. to be marketed under their brand name.
In December 1999, Pentamedia started new project -The New Millennium TV, www.numtv.com which is the first internet live broadcasting TV. This project has registered base of 2,00,000 viewers across Asia, Europe and US.
Num TV's include Jaya and Raj live sourcing of various language contents for webcasting to the expatriates living in Europe, Australia, New Zealand and USA. It also includes Raj digital, Raj music, Vissa telugu channel, Jeevan malayalam channel, news channel IBN Live, Aajtak, Headlines, Num channels NumTamil, NumTelugu, Num Movies, spiritual channel Sadhana, Jesus calls etc.
During 1999-2000, the company hived off its business software segment; including overseas operation as well as products on and off shore projects, transfer of human resources associated with software and brand value.
In order to reflect its business after restructuring, the company decided to change the name from Pentafour software to Pentamedia Graphic with the approval on 24.01.2000.
Business area of the company:
Pentamedia has expertise in films/ broadcasting, video, CD/DVD and internet entertainment with having all kinds of screen big screen, small screen (home video and TV) and personal screen (personal computer). The company has entire production facility, business operation and creation of multimedia with special effect has only in one roof at the Software Park in Kelambakkam - Chennai. It also operates international marketing offices in Hollywood, Cerritos, Singapore, Manila, Tokyo and London.
In the year 2000-01, company received the SEI-CMM level 4 certification. Further, it acquired Media Dreams to increase its presence in media; Mayajaal in the themed space and Kris.Srikkanth Sports & Entertainment (KSSEL) in the sports space and also acquired Improvision Corporation, California, USA, a movie production company , in an all stock-deal.
Company’s production facility of computer animation and graphics is headquartered in India and works in conjunction with its production houses in Manila and Singapore.
The creative hub for all these production activities is Pentamedia's digital imaging center in Kelambakkam, India, a 22-acre sprawling development center, with SGI workstations, Challenge XL server, Onyx RE/IR, Film Scanner and Recorder, Macs, PCs and software ranging from Maya, Softimage, 3D Max, Cineon, Flint / Flame to Animo, Tic Tac Toon, among others.
Company past projects include animation movies like Sinbad - Beyond the Veil of Mists, Pandavas - The Five Warriors, Alibaba, Buddha, Son of Alladin, Gulliver's Travels and Sinbad Sequel.
Its future projects are Tarzan and the Aliens - A fantasy of Tarzan to animation and Hanji -The story of the legendry god Hanuman.
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
Claim your FREE 15-day access to the most practical investing handbook.
Hurry, limited to the first 10 users today!
FREE Become a savvy and confident
stock investor.
Hurry, limited to the first 10 users today!
Download APP
