Nifty

:

24213.30

Sensex

:

79476.63

217.95 (0.91%)
694.39 (0.88%)

Login

Nifty
Sensex

:
:

24213.30
79476.63

217.95 (0.91%)
694.39 (0.88%)

Murae Organisor Ltd.

Trading

Rating :

N/A

BSE: 542724 | NSE: Not Listed

Watchlist

NSE BSE

1.39

05-Nov-2024

Open
High
Low
Previous Close

1.41
1.41
1.35
1.39

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

810709
1131672
3.10
0.98

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

96.90
N/A
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

85.18
N/A
0.63

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-45.96
-50.58

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-23.87

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-51.27
-71.76

P:E (Median)

8 Years
5 Years
3 Years

-
18.35
18.96

P:BV (Average)

8 Years
5 Years
3 Years

-
1.78
1.25

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
63.10
68.65

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.23 1.71 -86.55% 0.00 1.53 -100.00% 0.40 1.17 -65.81% 0.43 7.11 -93.95%
Expenses 0.48 2.38 -79.83% -0.43 0.33 - 0.35 1.03 -66.02% 1.38 7.05 -80.43%
EBITDA -0.24 -0.66 - 0.43 1.21 -64.46% 0.06 0.14 -57.14% -0.95 0.06 -
EBIDTM -104.74% -38.70% 0.00% 78.60% 14.18% 12.00% -220.98% 0.87%
Other Income 0.00 0.66 -100.00% 0.86 0.00 0 0.00 1.40 -100.00% 0.00 0.00 0
Interest 0.00 0.26 -100.00% -0.01 0.15 - 0.00 0.14 -100.00% 0.01 0.00 0
Depreciation 0.00 0.02 -100.00% 0.00 0.03 -100.00% 0.02 0.03 -33.33% 0.02 0.03 -33.33%
PBT -0.24 -0.28 - 1.30 1.03 26.21% 0.04 1.37 -97.08% -0.98 0.04 -
Tax 0.00 0.00 0 0.13 0.77 -83.12% 0.00 0.00 0 -0.11 0.00 -
PAT -0.24 -0.28 - 1.17 0.26 350.00% 0.04 1.37 -97.08% -0.87 0.04 -
PATM -104.74% -16.40% 0.00% 17.09% 9.20% 117.31% -203.03% 0.52%
EPS 0.00 0.00 0 0.02 0.00 0 0.00 0.02 -100.00% -0.01 0.00 -

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 1.06 2.54 14.95 21.04 41.08 55.11 50.70 35.44 23.34 18.57 Net Sales Growth -90.80% -83.01% -28.94% -48.78% -25.46% 8.70% 43.06% 51.84% 25.69% Cost Of Goods Sold 1.04 3.09 12.23 25.04 46.27 50.36 46.22 33.18 22.01 16.92 Gross Profit 0.02 -0.55 2.72 -4.00 -5.19 4.75 4.48 2.26 1.33 1.65 GP Margin 2.08% -21.65% 18.19% -19.01% -12.63% 8.62% 8.84% 6.38% 5.70% 8.89% Total Expenditure 1.78 3.67 13.17 25.46 48.84 53.87 47.40 33.88 22.94 18.05 Power & Fuel Cost - 0.01 0.05 0.02 0.01 0.04 0.02 0.02 0.03 0.02 % Of Sales - 0.39% 0.33% 0.10% 0.02% 0.07% 0.04% 0.06% 0.13% 0.11% Employee Cost - 0.05 0.08 0.04 0.29 0.30 0.19 0.10 0.30 0.40 % Of Sales - 1.97% 0.54% 0.19% 0.71% 0.54% 0.37% 0.28% 1.29% 2.15% Manufacturing Exp. - 0.00 0.07 0.01 0.02 0.29 0.07 0.06 0.05 0.03 % Of Sales - 0% 0.47% 0.05% 0.05% 0.53% 0.14% 0.17% 0.21% 0.16% General & Admin Exp. - 0.37 0.15 0.15 0.28 0.80 0.56 0.46 0.17 0.25 % Of Sales - 14.57% 1.00% 0.71% 0.68% 1.45% 1.10% 1.30% 0.73% 1.35% Selling & Distn. Exp. - 0.16 0.60 0.19 1.98 2.07 0.31 0.06 0.35 0.42 % Of Sales - 6.30% 4.01% 0.90% 4.82% 3.76% 0.61% 0.17% 1.50% 2.26% Miscellaneous Exp. - 0.00 0.00 0.01 0.00 0.01 0.02 0.00 0.02 0.01 % Of Sales - 0% 0% 0.05% 0% 0.02% 0.04% 0% 0.09% 0.05% EBITDA -0.70 -1.13 1.78 -4.42 -7.76 1.24 3.30 1.56 0.40 0.52 EBITDA Margin -66.04% -44.49% 11.91% -21.01% -18.89% 2.25% 6.51% 4.40% 1.71% 2.80% Other Income 0.86 1.52 1.41 7.70 8.93 2.27 0.05 0.43 0.38 0.06 Interest 0.00 0.26 0.29 0.08 0.93 0.97 1.04 0.72 0.52 0.40 Depreciation 0.04 0.06 0.10 0.12 0.12 0.10 0.04 0.02 0.02 0.02 PBT 0.12 0.07 2.80 3.08 0.12 2.45 2.28 1.24 0.24 0.16 Tax 0.02 0.02 0.81 0.86 0.03 0.63 0.62 0.33 0.08 0.06 Tax Rate 16.67% 28.57% 28.93% 27.92% 25.00% 25.71% 27.19% 26.61% 33.33% 37.50% PAT 0.10 0.05 1.98 2.22 0.09 1.82 1.66 0.91 0.16 0.10 PAT before Minority Interest 0.10 0.05 1.98 2.22 0.09 1.82 1.66 0.91 0.16 0.10 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 9.43% 1.97% 13.24% 10.55% 0.22% 3.30% 3.27% 2.57% 0.69% 0.54% PAT Growth -92.81% -97.47% -10.81% 2,366.67% -95.05% 9.64% 82.42% 468.75% 60.00% EPS 0.00 0.00 0.03 0.03 0.00 0.03 0.02 0.01 0.00 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 55.85 18.71 16.73 14.50 14.41 5.94 4.91 1.53 1.37 Share Capital 49.42 12.34 12.34 6.17 6.17 0.31 0.31 0.11 0.11 Total Reserves 6.42 6.37 4.39 8.33 8.25 5.64 4.08 1.42 1.26 Non-Current Liabilities 0.00 0.01 0.01 2.39 1.38 2.60 1.50 0.57 0.40 Secured Loans 0.00 0.00 0.00 0.00 0.23 0.06 0.04 0.07 0.13 Unsecured Loans 0.00 0.00 0.00 2.38 1.14 2.53 1.44 0.49 0.26 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 64.02 9.87 12.06 10.98 20.36 14.71 13.10 8.99 7.02 Trade Payables 0.06 -0.93 1.21 1.29 11.51 6.82 7.01 4.99 4.97 Other Current Liabilities 62.41 0.16 1.08 0.35 1.15 1.25 0.72 2.37 0.44 Short Term Borrowings 0.00 8.74 8.74 8.95 7.07 5.74 5.04 1.50 1.51 Short Term Provisions 1.55 1.90 1.03 0.38 0.64 0.89 0.33 0.14 0.11 Total Liabilities 119.87 28.59 28.80 27.87 36.15 23.25 19.51 11.09 8.79 Net Block 0.00 0.48 0.58 0.76 0.80 0.48 0.20 0.16 0.17 Gross Block 0.54 0.95 0.95 1.02 1.00 0.58 0.26 0.21 0.19 Accumulated Depreciation 0.54 0.48 0.37 0.26 0.21 0.11 0.07 0.05 0.02 Non Current Assets 0.00 0.48 0.58 0.76 3.82 0.48 0.20 0.16 0.17 Capital Work in Progress 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 3.03 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 119.86 28.11 28.21 27.11 32.33 22.78 19.31 10.92 8.62 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 12.18 13.13 12.25 15.46 13.39 10.93 8.29 6.54 3.61 Sundry Debtors 10.74 8.39 15.04 10.67 16.95 10.85 10.79 3.58 4.45 Cash & Bank 11.71 0.03 0.05 0.06 0.03 0.16 0.02 0.18 0.36 Other Current Assets 85.23 0.00 0.00 0.00 1.96 0.84 0.21 0.62 0.20 Short Term Loans & Adv. 85.23 6.56 0.87 0.91 1.96 0.84 0.21 0.62 0.20 Net Current Assets 55.85 18.24 16.16 16.13 11.97 8.07 6.21 1.93 1.60 Total Assets 119.86 28.59 28.79 27.87 36.15 23.26 19.51 11.08 8.79

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -15.92 0.26 2.61 -7.10 -3.45 -0.48 -7.09 0.09 -0.26 PBT 0.07 2.80 3.08 0.12 2.45 2.28 1.24 0.24 0.16 Adjustment 0.32 0.39 0.20 1.05 1.07 1.08 0.01 0.43 0.41 Changes in Working Capital -17.13 -2.11 0.18 -7.31 -5.36 -2.18 -8.02 -0.51 -0.77 Cash after chg. in Working capital -16.73 1.08 3.46 -6.14 -1.85 1.18 -6.76 0.16 -0.20 Interest Paid 0.00 0.00 0.00 -0.93 -0.97 -1.04 0.00 0.00 0.00 Tax Paid 0.81 -0.81 -0.86 -0.03 -0.63 -0.62 -0.32 -0.08 -0.06 Other Direct Exp. Paid 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 Cash From Investing Activity -0.48 0.00 0.06 2.94 -3.45 -0.32 -0.05 -0.02 -0.15 Net Fixed Assets 0.41 0.00 0.07 -0.02 -0.42 -0.32 -0.05 -0.02 Net Investments 0.00 0.00 0.00 3.03 -3.03 0.00 0.00 0.00 Others -0.89 0.00 -0.01 -0.07 0.00 0.00 0.00 0.00 Cash from Financing Activity 28.08 -0.29 -2.67 2.90 6.76 0.94 6.98 -0.25 0.77 Net Cash Inflow / Outflow 11.69 -0.03 -0.01 -1.26 -0.14 0.14 -0.16 -0.18 0.35 Opening Cash & Equivalents 0.03 0.05 0.06 0.03 0.16 0.02 0.18 0.36 0.00 Closing Cash & Equivalent 11.71 0.03 0.05 -1.24 0.03 0.16 0.02 0.18 0.36

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 2.26 2.56 2.29 2.35 2.34 192.66 142.06 142.07 127.18 ROA 0.07% 6.91% 7.85% 0.28% 6.11% 7.77% 5.98% 1.61% 1.11% ROE 0.14% 11.18% 14.24% 0.61% 17.83% 32.17% 30.94% 11.05% 7.15% ROCE 0.81% 11.66% 12.34% 4.23% 17.40% 23.99% 24.94% 21.97% 17.10% Fixed Asset Turnover 3.42 15.67 21.25 40.52 69.51 119.69 150.00 117.43 97.98 Receivable days 1372.66 286.11 223.10 122.72 92.06 77.87 74.01 62.82 87.52 Inventory Days 1816.61 309.92 240.43 128.19 80.57 69.21 76.38 79.34 70.92 Payable days -51.79 4.09 18.22 50.51 66.45 50.77 61.78 70.70 90.97 Cash Conversion Cycle 3241.06 591.93 445.31 200.40 106.18 96.31 88.61 71.46 67.47 Total Debt/Equity 0.00 0.47 0.52 0.78 0.64 1.61 1.65 1.36 1.39 Interest Cover 1.28 10.63 38.44 1.13 3.53 3.19 2.72 1.46 1.40

Top Investors:

ifl enterprises limited

satvat agro llp

mithlesh consultancy llp

someshwara tradelink private limited

moneystar tradelink private limited

ktyayani tradelink private limited

eklingji tradelink private limited

banke tradelink private limited

balmukund tradelink private limited

rajbhar govindsingh bhavnathsingh

Annual Reports:

News Update:

Murae Organisor - Quarterly Results
13th Aug 2024, 19:39 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