Nifty

:

23349.90

Sensex

:

77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

Login

Nifty
Sensex

:
:

23349.90
77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

Phantom Digital Effects Ltd.

TV Broadcasting & Software Production

Rating :

N/A

BSE: Not Listed | NSE: PHANTOMFX

Watchlist

NSE BSE

467.25

05-Jul-2024

Open
High
Low
Previous Close

460.00
489.90
436.05
454.50

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

368700
1697.54
578.00
212.90

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

340.09
14.10
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

342.29
N/A
2.25

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
58.75

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
38.43

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
70.09

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

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 26.12 23.66 10.40% 0.00 18.93 -100.00% 26.06 12.92 101.70% 0.00 0.00 0
Expenses 15.80 14.62 8.07% 0.00 12.70 -100.00% 14.12 7.20 96.11% 0.00 0.00 0
EBITDA 10.32 9.04 14.16% 0.00 6.23 -100.00% 11.94 5.71 109.11% 0.00 0.00 0
EBIDTM 39.51% 38.21% 0.00% 32.92% 45.82% 44.24% 0.00% 0.00%
Other Income 0.67 0.09 644.44% 0.00 0.19 -100.00% 0.11 0.24 -54.17% 0.00 0.00 0
Interest 0.83 0.22 277.27% 0.00 0.14 -100.00% 0.47 0.31 51.61% 0.00 0.00 0
Depreciation 1.62 0.83 95.18% 0.00 0.66 -100.00% 0.97 0.26 273.08% 0.00 0.00 0
PBT 8.54 8.08 5.69% 0.00 5.62 -100.00% 10.61 5.38 97.21% 0.00 0.00 0
Tax 2.32 2.02 14.85% 0.00 1.46 -100.00% 2.82 1.38 104.35% 0.00 0.00 0
PAT 6.21 6.06 2.48% 0.00 4.16 -100.00% 7.80 4.00 95.00% 0.00 0.00 0
PATM 23.79% 25.61% 0.00% 21.99% 29.91% 30.95% 0.00% 0.00%
EPS 4.57 4.45 2.70% 0.00 3.06 -100.00% 5.73 2.94 94.90% 0.00 0.00 0

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
Net Sales - 89.33 57.89 22.33 6.76 Net Sales Growth - 54.31% 159.25% 230.33% Cost Of Goods Sold - -27.72 -1.94 -1.20 -2.72 Gross Profit - 117.05 59.84 23.53 9.48 GP Margin - 131.03% 103.37% 105.37% 140.24% Total Expenditure - 51.41 35.26 14.87 6.43 Power & Fuel Cost - 2.00 0.96 0.57 0.38 % Of Sales - 2.24% 1.66% 2.55% 5.62% Employee Cost - 45.61 22.33 11.49 6.82 % Of Sales - 51.06% 38.57% 51.46% 100.89% Manufacturing Exp. - 6.68 1.64 1.02 0.64 % Of Sales - 7.48% 2.83% 4.57% 9.47% General & Admin Exp. - 22.87 10.09 2.35 1.08 % Of Sales - 25.60% 17.43% 10.52% 15.98% Selling & Distn. Exp. - 1.56 1.88 0.60 0.21 % Of Sales - 1.75% 3.25% 2.69% 3.11% Miscellaneous Exp. - 0.41 0.31 0.03 0.02 % Of Sales - 0.46% 0.54% 0.13% 0.30% EBITDA - 37.92 22.63 7.46 0.33 EBITDA Margin - 42.45% 39.09% 33.41% 4.88% Other Income - 1.10 0.84 0.03 0.39 Interest - 1.80 0.55 0.66 0.31 Depreciation - 4.55 1.15 0.29 0.39 PBT - 32.68 21.78 6.55 0.02 Tax - 8.56 5.58 1.65 -0.05 Tax Rate - 26.19% 25.62% 25.19% -250.00% PAT - 24.11 16.20 4.90 0.08 PAT before Minority Interest - 24.11 16.20 4.90 0.08 Minority Interest - 0.00 0.00 0.00 0.00 PAT Margin - 26.99% 27.98% 21.94% 1.18% PAT Growth - 48.83% 230.61% 6,025.00% EPS - 17.73 11.91 3.60 0.06

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 144.74 44.21 5.26 0.35 Share Capital 13.58 11.64 0.01 0.01 Total Reserves 131.16 32.57 5.25 0.34 Non-Current Liabilities 6.07 2.15 1.04 3.42 Secured Loans 5.22 1.55 0.00 0.00 Unsecured Loans 0.00 0.00 0.77 3.23 Long Term Provisions 0.87 0.53 0.53 0.41 Current Liabilities 27.39 12.61 8.51 3.33 Trade Payables 3.75 1.73 0.75 0.96 Other Current Liabilities 6.55 4.56 3.93 2.28 Short Term Borrowings 14.93 5.12 1.91 0.00 Short Term Provisions 2.17 1.19 1.92 0.08 Total Liabilities 178.20 58.97 14.81 7.10 Net Block 18.10 10.40 0.73 0.72 Gross Block 25.77 13.52 2.82 2.52 Accumulated Depreciation 7.66 3.12 2.08 1.80 Non Current Assets 36.76 12.98 1.51 1.02 Capital Work in Progress 0.00 0.00 0.00 0.00 Non Current Investment 0.05 0.00 0.00 0.00 Long Term Loans & Adv. 18.60 2.58 0.78 0.30 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 141.45 45.99 13.29 6.08 Current Investments 0.00 0.00 0.00 0.00 Inventories 35.16 7.44 5.50 4.30 Sundry Debtors 50.93 15.74 3.89 0.10 Cash & Bank 18.22 4.06 1.67 0.50 Other Current Assets 37.14 0.46 0.28 0.37 Short Term Loans & Adv. 35.68 18.28 1.94 0.80 Net Current Assets 114.06 33.38 4.78 2.75 Total Assets 178.21 58.97 14.80 7.10

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity -15.32 -9.99 3.04 -0.63 PBT 32.68 21.78 6.55 0.02 Adjustment 5.32 1.50 0.95 0.39 Changes in Working Capital -45.65 -27.29 -2.78 -0.91 Cash after chg. in Working capital -7.65 -4.01 4.72 -0.50 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -7.67 -5.98 -1.68 -0.13 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -48.81 -10.62 -0.30 0.02 Net Fixed Assets -12.25 -10.70 -0.30 Net Investments -0.05 0.00 0.00 Others -36.51 0.08 0.00 Cash from Financing Activity 78.29 22.99 -1.58 0.87 Net Cash Inflow / Outflow 14.16 2.38 1.17 0.25 Opening Cash & Equivalents 4.06 1.67 0.51 0.25 Closing Cash & Equivalent 18.22 4.06 1.67 0.50

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 106.59 37.98 5.84 0.39 ROA 20.33% 43.91% 44.79% 1.21% ROE 25.52% 65.48% 174.82% 23.79% ROCE 31.88% 75.59% 118.81% 8.94% Fixed Asset Turnover 4.55 7.09 8.37 3.77 Receivable days 136.21 61.89 32.62 35.43 Inventory Days 87.03 40.79 80.08 158.64 Payable days -36.12 -233.12 -260.22 -100.27 Cash Conversion Cycle 259.36 335.80 372.92 294.34 Total Debt/Equity 0.14 0.16 0.51 10.91 Interest Cover 19.13 40.67 10.89 1.07

Top Investors:

thermo pads private limited

morgan stanley asia (singapore) pte.

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