Nifty

:

24286.50

Sensex

:

79986.80

162.65 (0.67%)
545.35 (0.69%)

Login

Nifty
Sensex

:
:

24286.50
79986.80

162.65 (0.67%)
545.35 (0.69%)

MSR Copper Ltd.

Consumer Food

Rating :

39/99

BSE: 508922 | NSE: Not Listed

Watchlist

NSE BSE

9.05

03-Jul-2024

Open
High
Low
Previous Close

9.22
9.22
9.00
9.05

Volume
Traded Value (lacs)
52 Week High
52 Week Low

241
2.68
15.30
6.90

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

56.91
60.86
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

64.52
N/A
4.02

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-7.76
-51.54
-46.42

EBITDA CAGR (%)

10 Years
5 Years
3 Years

46.07
-
-32.89

PAT CAGR (%)

10 Years
5 Years
3 Years

-
110.18
-

P:E (Median)

8 Years
5 Years
3 Years

27.28
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-2.12
-2.12
-4.18

EV:EBITDA (Average)

8 Years
5 Years
3 Years

21.93
2.82
0.79

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 0.00 0.54 -100.00% 0.00 0.19 -100.00% 0.00 0.13 -100.00% 0.00 3.68 -100.00%
Expenses 3.69 4.82 -23.44% 0.07 1.20 -94.17% 0.54 0.01 5,300.00% 0.08 4.71 -98.30%
EBITDA -3.69 -4.28 - -0.07 -1.01 - -0.54 0.12 - -0.08 -1.02 -
EBIDTM 0.00% -794.43% 0.00% -547.57% 0.00% 93.94% -1,875.00% -27.80%
Other Income 0.00 0.02 -100.00% 0.00 0.00 0 0.00 0.00 0 0.00 0.03 -100.00%
Interest 0.00 2.17 -100.00% 0.00 2.19 -100.00% 0.00 0.09 -100.00% 0.29 0.28 3.57%
Depreciation 0.01 0.13 -92.31% 0.02 0.42 -95.24% 0.00 0.42 -100.00% 0.24 0.42 -42.86%
PBT 0.43 15.02 -97.14% -0.09 -3.62 - 0.36 -0.39 - 0.24 -2.04 -
Tax 0.00 11.19 -100.00% 0.00 0.00 0 0.35 0.00 0 0.00 0.00 0
PAT 0.43 3.83 -88.77% -0.09 -3.62 - 0.01 -0.39 - 0.24 -2.04 -
PATM 0.00% 710.02% 0.00% -1,957.30% 0.00% -293.18% 6,075.00% -55.25%
EPS 0.07 0.61 -88.52% -0.01 -0.58 - 0.00 -0.06 - 0.04 -0.32 -

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 0.00 4.54 13.65 29.52 50.13 169.92 122.25 112.47 176.94 85.71 10.18 Net Sales Growth -100.00% -66.74% -53.76% -41.11% -70.50% 38.99% 8.70% -36.44% 106.44% 741.94% Cost Of Goods Sold 0.00 5.99 7.92 57.61 21.86 152.96 105.10 98.77 163.22 84.42 9.60 Gross Profit 0.00 -1.45 5.73 -28.08 28.27 16.96 17.16 13.71 13.73 1.29 0.59 GP Margin 0.00% -31.94% 41.98% -95.12% 56.39% 9.98% 14.04% 12.19% 7.76% 1.51% 5.80% Total Expenditure 4.38 10.73 14.40 74.98 43.64 163.58 116.14 108.08 175.10 85.09 10.32 Power & Fuel Cost - 0.00 0.00 0.00 0.00 1.36 0.77 0.43 0.04 0.03 0.06 % Of Sales - 0% 0% 0% 0% 0.80% 0.63% 0.38% 0.02% 0.04% 0.59% Employee Cost - 1.24 3.08 3.65 5.17 4.41 3.42 2.07 1.09 0.28 0.17 % Of Sales - 27.31% 22.56% 12.36% 10.31% 2.60% 2.80% 1.84% 0.62% 0.33% 1.67% Manufacturing Exp. - 0.62 2.28 4.52 4.14 0.62 1.50 0.44 0.05 0.06 0.01 % Of Sales - 13.66% 16.70% 15.31% 8.26% 0.36% 1.23% 0.39% 0.03% 0.07% 0.10% General & Admin Exp. - 0.62 0.70 1.62 8.37 1.48 1.65 0.72 0.42 0.28 0.44 % Of Sales - 13.66% 5.13% 5.49% 16.70% 0.87% 1.35% 0.64% 0.24% 0.33% 4.32% Selling & Distn. Exp. - 0.66 0.37 2.55 3.06 2.72 3.71 5.65 10.29 0.01 0.00 % Of Sales - 14.54% 2.71% 8.64% 6.10% 1.60% 3.03% 5.02% 5.82% 0.01% 0% Miscellaneous Exp. - 1.61 0.04 5.05 1.04 0.03 0.00 0.00 0.00 0.00 0.00 % Of Sales - 35.46% 0.29% 17.11% 2.07% 0.02% 0% 0% 0% 0% 0.49% EBITDA -4.38 -6.19 -0.75 -45.46 6.49 6.34 6.11 4.39 1.84 0.62 -0.14 EBITDA Margin 0.00% -136.34% -5.49% -154.00% 12.95% 3.73% 5.00% 3.90% 1.04% 0.72% -1.38% Other Income 0.00 21.64 2.76 0.14 0.10 0.11 0.19 0.04 0.14 0.04 0.06 Interest 0.29 4.74 3.21 3.99 3.67 2.31 0.97 0.03 0.02 0.02 0.02 Depreciation 0.27 1.38 2.01 2.41 2.90 3.12 3.11 3.29 0.99 0.10 0.06 PBT 0.94 9.32 -3.21 -51.72 0.03 1.03 2.22 1.11 0.98 0.54 -0.15 Tax 0.35 -11.19 -1.37 -11.28 0.00 0.53 0.45 0.21 0.18 0.13 0.04 Tax Rate 37.23% -120.06% 42.68% 21.81% 0.00% 51.46% 20.27% 18.92% 18.37% 1.15% -26.67% PAT 0.59 20.51 -1.83 -40.44 0.03 0.50 1.77 0.91 0.80 11.20 -0.19 PAT before Minority Interest 0.59 20.51 -1.83 -40.44 0.03 0.50 1.77 0.91 0.80 11.20 -0.19 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 0.00% 451.76% -13.41% -136.99% 0.06% 0.29% 1.45% 0.81% 0.45% 13.07% -1.87% PAT Growth 126.58% - - - -94.00% -71.75% 94.51% 13.75% -92.86% - EPS 0.09 3.26 -0.29 -6.43 0.00 0.08 0.28 0.14 0.13 1.78 -0.03

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 13.58 -6.93 -5.10 35.34 35.31 34.81 33.04 31.85 31.81 20.61 Share Capital 31.44 31.44 31.44 31.44 31.44 31.44 31.44 31.44 31.44 31.44 Total Reserves -17.86 -38.37 -36.54 3.90 3.87 3.37 1.60 0.41 0.37 -10.83 Non-Current Liabilities -8.17 -3.70 -1.89 3.84 5.12 0.45 0.03 0.16 0.14 0.54 Secured Loans 3.20 6.85 9.59 4.05 5.15 0.61 0.00 0.12 0.11 0.06 Unsecured Loans 13.10 2.73 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.43 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 7.67 33.35 32.46 42.78 36.66 17.72 22.49 31.25 22.25 7.76 Trade Payables 1.62 12.24 3.35 11.49 5.66 5.54 21.59 30.04 21.90 7.54 Other Current Liabilities 1.34 1.50 1.11 1.09 0.92 0.41 0.48 0.25 0.18 0.22 Short Term Borrowings 4.71 19.61 28.00 30.20 30.08 11.78 0.21 0.00 0.00 0.00 Short Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.21 0.95 0.16 0.01 Total Liabilities 13.08 22.72 25.47 81.96 77.09 52.98 55.56 63.26 54.20 28.91 Net Block 11.72 16.29 21.22 23.52 30.50 25.49 25.81 17.47 5.87 5.47 Gross Block 31.25 34.44 37.36 37.25 41.34 33.21 30.43 18.79 6.20 5.71 Accumulated Depreciation 19.53 18.15 16.14 13.73 10.84 7.72 4.61 1.32 0.34 0.24 Non Current Assets 12.19 16.76 21.70 24.02 30.81 25.55 25.81 17.47 30.79 18.41 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12.50 4.93 Long Term Loans & Adv. 0.47 0.47 0.47 0.49 0.31 0.06 0.00 0.00 12.43 8.02 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 0.88 5.96 3.77 57.95 46.28 27.44 29.75 45.79 23.41 10.50 Current Investments 0.00 0.05 0.05 0.35 0.50 0.00 0.00 0.00 0.00 0.00 Inventories 0.01 2.95 2.33 39.65 25.07 9.20 3.39 3.27 4.50 0.01 Sundry Debtors 0.30 1.61 0.64 15.97 19.96 13.19 22.48 36.66 18.21 7.16 Cash & Bank 0.26 0.34 0.28 1.05 0.10 0.06 0.09 0.94 0.48 0.04 Other Current Assets 0.32 0.00 0.00 0.00 0.65 4.99 3.79 4.92 0.22 3.30 Short Term Loans & Adv. 0.32 1.00 0.48 0.93 0.65 4.99 3.79 4.89 0.09 3.30 Net Current Assets -6.79 -27.39 -28.69 15.17 9.62 9.72 7.26 14.55 1.16 2.74 Total Assets 13.07 22.72 25.47 81.97 77.09 52.99 55.56 63.26 54.20 28.91

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 9.61 9.17 -2.23 2.42 6.43 3.63 10.42 4.28 13.92 2.25 PBT 9.32 -3.21 -51.72 0.03 1.03 2.22 1.11 0.98 11.33 -0.15 Adjustment 6.13 5.22 6.40 7.50 5.42 4.03 3.29 0.99 0.10 0.06 Changes in Working Capital -5.84 7.16 43.09 -4.94 0.39 -1.98 6.23 2.49 2.35 2.34 Cash after chg. in Working capital 9.61 9.17 -2.23 2.59 6.83 4.26 10.63 4.46 13.77 2.25 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 -0.17 -0.40 -0.63 -0.21 -0.18 0.14 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 3.24 2.92 -0.11 3.30 -8.65 -2.74 -12.07 8.58 -33.99 -3.71 Net Fixed Assets 3.19 2.92 -0.11 4.09 -8.13 -2.78 -11.64 -12.59 -0.49 -3.37 Net Investments 0.05 0.00 0.30 0.15 -0.50 0.00 0.00 12.50 -7.57 0.00 Others 0.00 0.00 -0.30 -0.94 -0.02 0.04 -0.43 8.67 -25.93 -0.34 Cash from Financing Activity -12.93 -12.03 1.57 -4.77 2.23 -0.97 0.00 0.00 0.09 0.09 Net Cash Inflow / Outflow -0.08 0.07 -0.77 0.95 0.01 -0.08 -1.65 12.86 -19.99 -1.37 Opening Cash & Equivalents 0.30 0.23 1.00 0.06 0.04 0.09 0.94 0.48 1.40 1.40 Closing Cash & Equivalent 0.22 0.30 0.23 1.00 0.06 0.01 -0.71 13.33 -18.59 0.04

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 2.16 -1.10 -0.81 5.62 5.62 5.54 5.25 5.07 5.06 3.28 ROA 114.59% -7.60% -75.29% 0.04% 0.77% 3.26% 1.53% 1.36% 26.95% -0.77% ROE 617.13% 0.00% -267.44% 0.09% 1.42% 5.22% 2.79% 2.52% 42.73% -0.94% ROCE 49.47% 0.02% -93.51% 5.28% 5.67% 7.92% 3.50% 3.13% 42.71% -0.61% Fixed Asset Turnover 0.14 0.38 0.79 1.28 4.56 3.84 4.58 14.16 14.39 2.53 Receivable days 76.60 30.06 102.65 130.80 35.60 53.25 95.86 56.59 54.01 128.99 Inventory Days 119.09 70.62 259.51 235.61 36.81 18.80 10.78 8.01 9.60 0.46 Payable days 422.60 359.15 47.04 143.21 12.37 41.12 85.07 54.35 60.10 139.04 Cash Conversion Cycle -226.92 -258.47 315.12 223.20 60.04 30.94 21.58 10.25 3.51 -9.60 Total Debt/Equity 1.55 -4.21 -7.37 0.97 1.00 0.36 0.01 0.00 0.00 0.03 Interest Cover 2.96 0.00 -11.95 1.01 1.44 3.28 37.34 59.16 619.97 -5.52

Top Investors:

raisonneur capital ltd

tanish homes and construction pvt ltd

Annual Reports:

News Update:

MSR Copper - Quarterly Results
28th May 2024, 18:38 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback