Divine Multimedia (India) Ltd - Stock Valuation and Financial Performance

BSE: 523810 | NSE: | Telecommunication - Equipment | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Divine Multimedia

M-Cap below 100cr DeciZen not available

Divine Multimedia (India) stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
2.7 Cr.
52-wk low:
0.4
52-wk high:
0.4

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Divine Multimedia:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
ROCE % -1.4%-0.4%-1.9%-1.6%1.5%1.4%2.2%-36.1%-22.5%-0.8%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3.80.30024.314.600.6000
Sales YoY Gr.--93%-85.2%-100%NA-40.1%-100%NA-100%NA-
Adj EPS -00-0-0000-0.4-0.6-0.1-0.1
YoY Gr.-NANANANA0%-33.3%-1950%NANA-
BVPS (₹) 0.80.80.80.83.63.63.62.41.81.71.6
Adj Net
Profit
-0.10-0.1-0.10.20.20.1-2.5-4.2-0.6-1
Cash Flow from Ops. 0.1-0.103.2-18.94.4-0.9-8.6-1.9-0.9-
Debt/CF from Ops. 1.1-1.1-60.1-00.2-2.8-0.3-1.3-3.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -100%-100%NANA
Adj EPS NA-224.6%-265.1%NA
BVPS8.2%-14.3%-23%-5.1%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
Return on
Equity %
-1.4-0.4-1.9-1.61.50.80.6-12.5-30.3-5.3-5.5
Op. Profit
Mgn %
-1.1-2.4-160.80-1.4-6.70-43.100NAN
Net Profit
Mgn %
-1.4-6.4-185.700.91.20-446.600-INF
Debt to
Equity
0000000.10.10.20.30
Working Cap
Days
952,24013,6210275685013,542000
Cash Conv.
Cycle
591,72811,03507160366000

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Divine Multimedia (India) Ltd.

Standalone Consolidated
TTM EPS (₹) -0.1 -
TTM Sales (₹ Cr.) 0 -
BVPS (₹.) 1.6 -
Reserves (₹ Cr.) 4 -
P/BV 0.25 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 0.40 / 0.40
All Time Low / High (₹) 0.05 / 49.30
Market Cap (₹ Cr.) 2.7
Equity (₹ Cr.) 6.7
Face Value (₹) 1
Industry PE 48.5

Management X-Ray of Divine Multimedia:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Divine Multimedia

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Sales3.830.270.04024.3214.5800.5600
Operating Expenses 3.870.280.110.0724.6615.560.719.463.800.07
Manufacturing Costs0.300.230.070.0100.010.010.0200
Material Costs000024.3214.5800.5600
Employee Cost 0.250.030.030.020.020.050.180.020.010
Other Costs 3.320.020.010.030.330.930.538.873.790.07
Operating Profit -0.04-0.01-0.07-0.07-0.34-0.98-0.71-8.90-3.80-0.07
Operating Profit Margin (%) -1.1%-2.4%-160.0%--1.4%-6.7%--1,592.6%--
Other Income 0000.010.571.331.310.850.140
Interest 0000000.280.480.480.48
Depreciation 0.010.010.010.010.010.020.030.030.050.04
Exceptional Items 000000000.100
Profit Before Tax -0.05-0.02-0.08-0.070.210.330.29-8.56-4.08-0.59
Tax 000000.150.10000
Profit After Tax -0.05-0.02-0.08-0.070.210.180.20-8.56-4.08-0.60
PAT Margin (%) -1.4%-6.4%-185.0%-0.9%1.2%--1,531.3%--
Adjusted EPS (₹)0.00.00.00.00.00.00.0-1.3-0.6-0.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16

Equity and Liabilities

Shareholders Fund 4.334.324.234.1724.0124.1324.3315.7711.6911.09
Share Capital 5.295.295.295.296.696.696.696.696.696.69
Reserves -0.96-0.97-1.06-1.1217.3217.4417.649.084.994.39
Minority Interest0000000000
Debt0.060.080.100.160.190.802.522.182.362.97
Long Term Debt0.060.080.100.160.190.370.380.140.140.30
Short Term Debt000000.432.142.042.222.66
Trade Payables0.150.030.040.0815.300.260.220.180.160.81
Others Liabilities 0000.010.050.500.540.180.080.11
Total Liabilities 4.544.434.384.4239.5525.6927.6018.3114.2714.98

Fixed Assets

Gross Block0.200.200.200.200.360.540.540.540.540.54
Accumulated Depreciation0.140.150.170.180.180.200.230.260.310.35
Net Fixed Assets0.060.050.040.030.180.340.310.280.230.19
CWIP 0000000000
Investments 2.712.712.7133.075.963.070.070.070.07
Inventories000000004.256.37
Trade Receivables1.411.371.320.3215.960.821.280.190.110.11
Cash Equivalents 0.060.010.010.220.770.2100.700.030.15
Others Assets0.300.300.300.8519.5818.3622.9417.079.588.09
Total Assets 4.544.434.384.4239.5525.6927.6018.3114.2714.98

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Cash Flow From Operating Activity 0.05-0.07-0.023.21-18.884.38-0.91-8.62-1.86-0.92
PBT -0.05-0.02-0.08-0.070.210.330.29-8.56-4.08-0.59
Adjustment 0.190.010.010.010.01-0.46-0.86-0.340.390.52
Changes in Working Capital -0.08-0.070.053.27-19.14.51-0.250.281.83-0.85
Tax Paid 000000-0.10000
Cash Flow From Investing Activity 000-3-0.23-5.56-0.7410.141.500.91
Capex 0000-0.16-0.180000
Net Investments 0000-0.07-2.902.34300
Others 000-30-2.48-3.087.141.500.91
Cash Flow From Financing Activity 00.020.02019.650.621.45-0.82-0.300.13
Net Proceeds from Shares 000019.6300000
Net Proceeds from Borrowing 000000.030.01-0.2400
Interest Paid 00000000-0.48-0.48
Dividend Paid 0000000000
Others 00.020.0200.020.591.44-0.580.180.61
Net Cash Flow 0.06-0.0500.210.54-0.56-0.210.69-0.660.12
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Ratios
ROE (%)-1.45-0.4-1.91-1.61.510.760.82-42.7-29.74-5.26
ROCE (%)-1.39-0.4-1.87-1.551.511.372.21-36.07-22.52-0.81
Asset Turnover Ratio0.940.060.0101.110.4500.0200
PAT to CFO Conversion(x)N/AN/AN/AN/A-89.924.33-4.55N/AN/AN/A
Working Capital Days
Receivable Days1341,84600122210048200
Inventory Days0000000000
Payable Days0000115195012800

Divine Multimedia (India) Ltd Stock News

Divine Multimedia (India) Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Divine Multimedia on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Divine Multimedia stood at ₹2.68.
The latest P/E ratio of Divine Multimedia as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Divine Multimedia as of 01-Jan-1970 05:30 is 0.25.
The 52-week high of Divine Multimedia is ₹0.40 and the 52-week low is ₹0.40.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Divine Multimedia is ₹0.00 ( Cr.) .

About Divine Multimedia (India) Ltd

Kaleidoscope Films was incorporated in the year 1991. The company has its registered office is located at Panorama, 3Rd Floor, R C Dutta Road Alkapuri, Vadodara-390007, Gujarat.

Business of the company:

Kaleidoscope Entertainment is an internationally recognized film and television production and distribution house with acclaimed films like Bandit Queen, Fire, Electric Moon, Train to Pakistan, Saathiya, Maqbool, Mangal Pandey: The Rising, Shadows of Time, Guru and Chintuji among others to its credit. Its films have been showcased at premier festivals like Cannes, Berlin, Locarno and Toronto and won several awards. Kaleidoscope has also produced Plays (Karna Warrior of the Sun), National and International TV (Bombay Blue, Rajdhani, Krishna’s Dreams), Reality TV (Telefun), and documentaries, (Rebuilding Lives on the Bhuj Earthquake, Punjab Elections 93, Kehta Hai Joker on the life of Raj Kapoor, Stones of the Raj, Hands of Eve and many more).

It was founded by Bobby Bedi, who is widely regarded as one of the few Indian producers to have produced content that has been successful on the world stage with films like Bandit Queen, Fire, The Rising and Guru garnering critical and commercial acclaim worldwide.

KEPL is one of the only Indian Entertainment companies making films to international standards with professional production controls, completion guarantees, insurance, etc. All of the company ventures have been financial successes. As a part of its vision to become a studio at large, the company produces, finances, commissions, distributes and market films, television, new media and other entertainment software for Indian and international audiences

Business Segments:

Motion Picture: KEPL has been in the motion picture business for over two decades. The company has produced a number of critically and commercially acclaimed films that have won accolades ranging from 3 National Awards for Bandit Queen, Electric Moon and In Which Annie Gives It Those Ones to popular awards like Filmfare for Saathiya, Mangal Pandey, Maqbool and Chintuji. Company's films have been screened at the world's most prestigious film festivals including Cannes, Toronto, Berlin, Venice and Locarno.

KEPL has worked with some of the best talent, from Aamir Khan to A.R.Rahman, from top-notch directors like Shekhar Kapur, Vishal Bharadwaj and Deepa Mehta, to the best lyricists like Gulzar and Javed Akhtar.

Television: KEPL has produced a number of TV shows encompassing comedy, drama and documentaries for the leading networks of the world. Some of its work includes Rajdhani, a political drama that aired on Star Plus, Kehta Hai Joker, a critically acclaimed documentary for Sony Entertainment Television on India's greatest showman, Raj Kapoor, Bombay Blue, a police drama based in Bombay for an international audience for Channel 4 in the UK and many more.

New Media: KEPL was one of the first content companies to produce original content for emerging media platforms with talent like popular funnyman Cyrus Broacha and famous Indian cricketer Navjot Singh Sidhu. The company has a number of properties under development for the mobile and online spaces encompassing a 360 degree view for all media

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.