Nifty

:

23753.45

Sensex

:

78540.17

165.95 (0.70%)
498.58 (0.64%)

Login

Nifty
Sensex

:
:

23753.45
78540.17

165.95 (0.70%)
498.58 (0.64%)

Muzali Arts Ltd.

Trading

Rating :

N/A

BSE: 539410 | NSE: Not Listed

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

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

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5.80
N/A
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

5.65
N/A
0.45

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

28.09
-41.70
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
2.19
-6.28

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
50.28

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

1.12
1.12
1.11

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-8.42
-8.42
-8.35

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 0.00 0.00 0 0.00 0.00 0 0.12 0.00 0 0.05 0.66 -92.42%
Expenses 0.00 0.27 -100.00% 0.00 0.23 -100.00% 0.05 0.37 -86.49% 0.23 0.83 -72.29%
EBITDA 0.00 -0.27 - 0.00 -0.23 - 0.06 -0.37 - -0.19 -0.17 -
EBIDTM 0.00% 0.00% 0.00% 0.00% 53.04% 0.00% -420.00% -25.23%
Other Income 0.00 0.09 -100.00% 0.00 0.08 -100.00% 0.01 0.09 -88.89% 0.20 0.12 66.67%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.03 -100.00% 0.00 0.04 -100.00%
Depreciation 0.00 0.00 0 0.00 0.01 -100.00% 0.00 0.00 0 0.00 0.00 0
PBT 0.00 -0.17 - 0.00 -0.39 - 0.07 -1.07 - 0.01 -1.19 -
Tax 0.00 0.00 0 0.00 -0.08 - 0.00 0.00 0 -0.04 0.00 -
PAT 0.00 -0.17 - 0.00 -0.31 - 0.07 -1.07 - 0.05 -1.19 -
PATM 0.00% 0.00% 0.00% 0.00% 56.52% 0.00% 117.78% -181.46%
EPS 0.00 -0.03 - 0.00 -0.05 - 0.01 -0.18 - 0.01 -0.20 -

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 0.12 0.00 0 0.05 0.74 -93.24%
Expenses 0.00 0.27 -100.00% 0.00 0.00 0 0.05 0.00 0 0.23 0.94 -75.53%
EBITDA 0.00 -0.27 - 0.00 0.00 0 0.06 0.00 0 -0.19 -0.20 -
EBIDTM 0.00% 0.00% 0.00% 0.00% 53.04% 0.00% -420.00% -27.06%
Other Income 0.00 0.09 -100.00% 0.00 0.00 0 0.01 0.00 0 0.20 0.12 66.67%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.04 -100.00%
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 -0.17 - 0.00 0.00 0 0.07 0.00 0 0.01 -1.23 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 -0.04 0.00 -
PAT 0.00 -0.17 - 0.00 0.00 0 0.07 0.00 0 0.05 -1.23 -
PATM 0.00% 0.00% 0.00% 0.00% 56.52% 0.00% 117.78% -166.31%
EPS 0.00 -0.03 - 0.00 0.00 0 0.01 0.00 0 0.01 -0.23 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

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 0.17 1.07 2.75 0.00 3.77 15.89 8.82 11.73 9.90 0.10 0.09 Net Sales Growth -84.68% -61.09% 0 -100% -76.27% 80.16% -24.81% 18.48% 9800% 11.11% Cost Of Goods Sold 0.06 0.69 1.15 0.00 3.71 15.76 7.81 11.54 9.60 0.03 0.04 Gross Profit 0.11 0.38 1.60 0.00 0.06 0.13 1.01 0.18 0.30 0.07 0.05 GP Margin 65.29% 35.51% 58.18% 0 1.59% 0.82% 11.45% 1.53% 3.03% 70.0% 55.56% Total Expenditure 0.78 2.14 2.69 1.48 3.86 16.85 8.00 11.67 9.88 0.07 0.07 Power & Fuel Cost - 0.01 0.02 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.93% 0.73% 0 0% 0% 0% 0% 0% 0% 0% Employee Cost - 0.63 0.74 0.28 0.03 0.22 0.07 0.03 0.05 0.02 0.02 % Of Sales - 58.88% 26.91% 0 0.80% 1.38% 0.79% 0.26% 0.51% 20.0% 22.22% Manufacturing Exp. - 0.09 0.13 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 8.41% 4.73% 0 0% 0% 0% 0% 0% 0% 0% General & Admin Exp. - 0.67 0.62 0.26 0.10 0.10 0.10 0.09 0.22 0.02 0.01 % Of Sales - 62.62% 22.55% 0 2.65% 0.63% 1.13% 0.77% 2.22% 20.0% 11.11% Selling & Distn. Exp. - 0.05 0.02 0.01 0.00 0.01 0.00 0.00 0.00 0.00 0.00 % Of Sales - 4.67% 0.73% 0 0% 0.06% 0% 0% 0% 0% 0% Miscellaneous Exp. - 0.00 0.02 0.91 0.02 0.78 0.01 0.01 0.00 0.00 0.00 % Of Sales - 0% 0.73% 0 0.53% 4.91% 0.11% 0.09% 0% 0% 0% EBITDA -0.63 -1.07 0.06 -1.48 -0.09 -0.96 0.82 0.06 0.02 0.03 0.02 EBITDA Margin -370.59% -100% 2.18% 0 -2.39% -6.04% 9.30% 0.51% 0.20% 30.0% 22.22% Other Income 0.38 0.37 0.38 0.62 0.82 1.34 0.34 0.19 0.04 0.00 0.00 Interest 0.00 0.11 0.13 0.08 0.17 0.24 0.06 0.02 0.02 0.01 0.00 Depreciation 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 PBT -0.48 -0.82 0.29 -0.94 0.57 0.14 1.09 0.22 0.04 0.02 0.01 Tax -0.12 -0.08 0.05 0.00 0.15 0.04 0.30 0.06 0.01 0.01 0.00 Tax Rate 25.00% 2.45% 17.24% 0.00% 26.32% 28.57% 27.52% 27.27% 25.00% 50.00% 0.00% PAT -0.36 -3.19 0.25 -0.94 0.41 0.10 0.79 0.16 0.03 0.01 0.01 PAT before Minority Interest -0.36 -3.19 0.25 -0.94 0.41 0.10 0.79 0.16 0.03 0.01 0.01 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 -211.76% -298.13% 9.09% 0 10.88% 0.63% 8.96% 1.36% 0.30% 10.0% 11.11% PAT Growth 0.00% - - - 310.00% -87.34% 393.75% 433.33% 200.00% 0.00% EPS -0.06 -0.54 0.04 -0.16 0.07 0.02 0.13 0.03 0.01 0.00 0.00

Description TTM Mar 22 Mar 21 Mar 20
Net Sales - 11.42 2.23 3.77 Net Sales Growth - 412.11% -40.85% Cost Of Goods Sold - 4.37 0.72 3.71 Gross Profit - 7.05 1.51 0.06 GP Margin - 61.73% 67.71% 1.59% Total Expenditure - 14.42 4.64 3.86 Power & Fuel Cost - 0.02 0.01 0.00 % Of Sales - 0.18% 0.45% 0% Employee Cost - 3.52 1.23 0.03 % Of Sales - 30.82% 55.16% 0.80% Manufacturing Exp. - 0.94 0.11 0.00 % Of Sales - 8.23% 4.93% 0% General & Admin Exp. - 4.69 1.51 0.10 % Of Sales - 41.07% 67.71% 2.65% Selling & Distn. Exp. - 0.64 0.13 0.00 % Of Sales - 5.60% 5.83% 0% Miscellaneous Exp. - 0.24 0.93 0.02 % Of Sales - 2.10% 41.70% 0.53% EBITDA - -3.00 -2.41 -0.09 EBITDA Margin - -26.27% -108.07% -2.39% Other Income - 1.62 0.64 0.82 Interest - 0.38 0.12 0.17 Depreciation - 0.01 0.00 0.00 PBT - -1.77 -1.88 0.57 Tax - 0.05 0.00 0.15 Tax Rate - -2.82% 0.00% 26.32% PAT - -1.82 -1.88 0.41 PAT before Minority Interest - -1.82 -1.88 0.41 Minority Interest - 0.00 0.00 0.00 PAT Margin - -15.94% -84.30% 10.88% PAT Growth - - - EPS - -0.31 -0.32 0.07

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 12.95 12.63 12.79 4.59 4.16 4.20 3.41 3.25 3.23 3.22 Share Capital 5.92 5.08 4.87 2.03 2.03 2.03 2.03 2.03 2.03 2.03 Total Reserves 6.87 7.39 7.25 2.56 2.13 2.17 1.38 1.22 1.20 1.19 Non-Current Liabilities 0.11 2.11 0.93 2.02 1.87 2.47 0.29 0.27 0.00 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.11 2.11 0.93 2.03 1.88 2.47 0.29 0.27 0.00 0.00 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 1.23 1.58 1.02 4.44 8.30 5.48 4.71 0.74 0.11 0.08 Trade Payables 0.27 0.30 0.30 4.19 7.48 5.26 4.61 0.61 0.10 0.06 Other Current Liabilities 0.96 1.20 0.63 0.04 0.03 0.14 0.04 0.04 0.00 0.02 Short Term Borrowings 0.00 0.00 0.00 0.00 0.70 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.00 0.07 0.08 0.21 0.09 0.08 0.05 0.08 0.01 0.00 Total Liabilities 14.29 16.32 14.74 11.05 14.33 12.15 8.41 4.26 3.34 3.30 Net Block 0.02 0.03 0.03 0.01 0.01 0.01 0.01 0.01 0.02 0.02 Gross Block 0.05 0.04 0.03 0.04 0.04 0.04 0.04 0.04 0.04 0.06 Accumulated Depreciation 0.02 0.01 0.00 0.04 0.04 0.03 0.03 0.03 0.03 0.04 Non Current Assets 2.95 4.86 1.78 0.41 0.01 0.01 0.01 3.11 3.11 3.11 Capital Work in Progress 0.08 0.08 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 2.85 4.76 1.74 0.41 0.00 0.00 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 3.10 3.09 3.09 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 11.34 11.46 12.96 10.64 14.33 12.14 8.39 1.14 0.23 0.19 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1.03 1.01 0.42 0.24 0.00 0.00 0.19 0.19 0.00 0.00 Sundry Debtors 1.69 1.73 0.00 0.09 0.00 2.35 0.17 0.94 0.14 0.09 Cash & Bank 0.66 0.23 2.15 0.02 0.20 0.77 0.03 0.01 0.09 0.10 Other Current Assets 7.96 0.00 0.00 0.00 14.13 9.03 8.00 0.01 0.00 0.00 Short Term Loans & Adv. 7.96 8.49 10.39 10.30 14.13 9.03 8.00 0.01 0.00 0.00 Net Current Assets 10.11 9.88 11.94 6.20 6.03 6.66 3.68 0.41 0.12 0.11 Total Assets 14.29 16.32 14.74 11.05 14.34 12.15 8.40 4.25 3.34 3.30

Description Mar 22 Mar 21 Mar 20
Shareholder's Funds 11.95 13.44 4.59 Share Capital 5.08 4.87 2.03 Total Reserves 6.70 7.90 2.56 Non-Current Liabilities 4.16 1.97 2.03 Secured Loans 0.00 0.00 0.00 Unsecured Loans 4.16 1.97 2.03 Long Term Provisions 0.00 0.00 0.00 Current Liabilities 10.78 4.88 4.44 Trade Payables 1.03 1.07 4.19 Other Current Liabilities 4.72 1.02 0.04 Short Term Borrowings 4.96 2.70 0.00 Short Term Provisions 0.07 0.08 0.21 Total Liabilities 27.32 20.83 11.06 Net Block 0.03 0.03 0.01 Gross Block 0.04 0.03 0.04 Accumulated Depreciation 0.01 0.00 0.04 Non Current Assets 5.13 0.54 0.41 Capital Work in Progress 0.08 0.01 0.00 Non Current Investment 4.76 0.24 0.41 Long Term Loans & Adv. 0.26 0.26 0.00 Other Non Current Assets 0.00 0.00 0.00 Current Assets 22.18 20.28 10.64 Current Investments 0.00 0.00 0.00 Inventories 11.46 7.26 0.24 Sundry Debtors 0.06 0.00 0.09 Cash & Bank 2.07 2.48 0.02 Other Current Assets 8.59 0.00 0.00 Short Term Loans & Adv. 8.59 10.54 10.30 Net Current Assets 11.41 15.41 6.20 Total Assets 27.31 20.82 11.05

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 -3.34 -1.11 -9.26 -3.76 3.34 -0.70 4.90 -0.07 0.00 0.01 PBT -3.27 0.29 -0.94 0.57 0.14 1.09 0.22 0.04 0.02 0.01 Adjustment -0.24 -0.21 -0.52 -0.65 -1.10 -0.27 0.00 0.00 0.01 0.00 Changes in Working Capital 0.09 -1.15 -7.67 -3.65 4.46 -1.25 4.74 -0.11 -0.02 -0.01 Cash after chg. in Working capital -3.42 -1.06 -9.13 -3.73 3.50 -0.42 4.97 -0.07 0.00 0.01 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.08 -0.05 -0.13 -0.04 -0.16 -0.28 -0.07 0.00 0.00 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 2.37 -1.46 3.36 4.30 -3.76 -0.69 -4.89 0.00 -0.01 0.00 Net Fixed Assets -0.01 -0.08 0.00 0.00 0.00 0.00 0.00 0.00 0.02 Net Investments 1.91 -3.02 -1.33 -0.41 0.00 0.00 0.00 0.00 0.00 Others 0.47 1.64 4.69 4.71 -3.76 -0.69 -4.89 0.00 -0.03 Cash from Financing Activity 1.40 0.65 8.02 -0.71 -0.14 2.12 0.02 -0.01 0.00 0.00 Net Cash Inflow / Outflow 0.43 -1.91 2.12 -0.18 -0.56 0.73 0.03 -0.08 -0.01 0.01 Opening Cash & Equivalents 0.23 2.15 0.02 0.20 0.77 0.03 0.01 0.09 0.10 0.08 Closing Cash & Equivalent 0.66 0.23 2.15 0.02 0.20 0.77 0.03 0.01 0.09 0.10

Description Mar 22 Mar 21 Mar 20
Cash From Operating Activity -3.19 -10.70 -3.76 PBT -1.76 -2.21 0.57 Adjustment -0.03 -0.49 -0.65 Changes in Working Capital -1.40 -7.87 -3.65 Cash after chg. in Working capital -3.19 -10.57 -3.73 Interest Paid 0.00 0.00 0.00 Tax Paid 0.00 -0.13 -0.04 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -0.16 4.32 4.30 Net Fixed Assets -0.08 0.00 Net Investments -3.02 -1.33 Others 2.94 5.65 Cash from Financing Activity 2.94 8.03 -0.71 Net Cash Inflow / Outflow -0.41 1.64 -0.18 Opening Cash & Equivalents 2.50 0.84 0.20 Closing Cash & Equivalent 2.09 2.48 0.02

Financial Ratios

Standalone /

Consolidated

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 2.45 2.49 2.26 2.05 2.07 1.68 1.60 1.59 1.59 ROA -20.85% 1.60% -7.28% 3.27% 0.76% 7.74% 2.55% 0.70% 0.23% 0.31% ROE -25.26% 2.02% -11.23% 9.48% 2.39% 20.89% 4.84% 0.81% 0.24% 0.32% ROCE -22.74% 2.98% -8.47% 11.04% 5.65% 22.26% 6.76% 1.74% 0.65% 0.46% Fixed Asset Turnover 24.95 78.15 0.00 87.51 368.52 204.48 271.90 225.93 1.93 1.47 Receivable days 584.43 228.85 0.00 8.35 0.00 52.16 17.27 19.92 427.20 288.42 Inventory Days 347.29 94.31 0.00 23.05 0.00 0.00 5.86 6.93 0.00 0.00 Payable days 151.77 95.88 0.00 573.02 145.39 233.66 82.36 13.19 483.62 260.98 Cash Conversion Cycle 779.94 227.28 0.00 -541.62 -145.39 -181.51 -59.23 13.66 -56.41 27.44 Total Debt/Equity 0.01 0.17 0.08 0.44 0.62 0.59 0.08 0.08 0.00 0.00 Interest Cover -29.08 3.27 -11.14 4.37 1.56 18.89 10.84 2.88 3.61 2227.19

Description Mar 22 Mar 21 Mar 20
Book Value (Rs.) 2.32 2.62 2.26 ROA -7.54% -11.79% 3.75% ROE -14.78% -21.65% 9.04% ROCE -7.11% -14.25% 11.14% Fixed Asset Turnover 323.91 59.79 87.51 Receivable days 1.85 0.00 8.35 Inventory Days 299.22 612.44 23.05 Payable days 87.83 1322.80 411.21 Cash Conversion Cycle 213.24 -710.36 -379.81 Total Debt/Equity 0.77 0.37 0.44 Interest Cover -3.71 -15.03 4.37

Top Investors:

shirish shivkumar jaiswal

bhavesh mahavir khetan

dilip jeram bhai patel

ajaz shafi mohammed

dharmaprakash j kumar

shantanu shivkumar jaiswal

sultan hyder syed

Annual Reports:

News Update:

No Latest News!

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