Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Prismx Global Ventures Ltd.

Finance - Investment

Rating :

N/A

BSE: 501314 | NSE: Not Listed

Watchlist

NSE BSE

1.08

22-Nov-2024

Open
High
Low
Previous Close

1.09
1.1
1.03
1.08

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

452636
485764
2.14
0.88

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

45.67
18.38
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

32.17
N/A
0.46

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

2.58
-10.71
12.17

EBITDA CAGR (%)

10 Years
5 Years
3 Years

33.42
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

33.09
-
-

P:E (Median)

8 Years
5 Years
3 Years

17.23
17.23
17.23

P:BV (Average)

8 Years
5 Years
3 Years

0.77
0.77
0.77

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.99
7.99
7.99

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 8.55 4.23 102.13% 4.90 1.10 345.45% 4.65 2.63 76.81% 2.68 4.35 -38.39%
Expenses 8.24 24.66 -66.59% 4.25 0.16 2,556.25% 6.57 1.86 253.23% 1.99 8.32 -76.08%
EBITDA 0.31 -20.44 - 0.66 0.94 -29.79% -1.91 0.77 - 0.69 -3.97 -
EBIDTM 3.60% -483.35% 13.38% 85.40% -41.01% 29.26% 25.78% -91.15%
Other Income 0.49 1.95 -74.87% 0.98 0.50 96.00% 1.56 1.01 54.46% 1.09 0.75 45.33%
Interest 0.00 0.02 -100.00% 0.08 0.03 166.67% 0.01 0.00 0 0.01 0.00 0
Depreciation 0.01 0.01 0.00% 0.01 0.01 0.00% 0.01 0.01 0.00% 0.01 0.01 0.00%
PBT 0.79 -18.52 - 1.55 1.39 11.51% -0.36 1.76 - 1.77 -3.23 -
Tax 0.28 0.26 7.69% 0.39 0.35 11.43% -0.07 0.87 - 0.30 0.00 0
PAT 0.51 -18.78 - 1.16 1.04 11.54% -0.29 0.89 - 1.47 -3.23 -
PATM 5.93% -444.25% 23.59% 94.98% -6.27% 33.93% 54.97% -74.33%
EPS 0.01 -0.43 - 0.03 0.02 50.00% -0.01 0.02 - 0.03 -0.07 -

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 8.58 4.23 102.84% 4.90 1.16 322.41% 4.68 2.65 76.60% 2.73 7.10 -61.55%
Expenses 8.33 24.75 -66.34% 4.40 0.26 1,592.31% 6.72 1.67 302.40% 2.04 10.88 -81.25%
EBITDA 0.25 -20.53 - 0.50 0.91 -45.05% -2.04 0.97 - 0.68 -3.78 -
EBIDTM 2.89% -485.50% 10.24% 77.95% -43.57% 36.79% 25.08% -53.22%
Other Income 0.49 1.95 -74.87% 0.98 0.50 96.00% 1.56 1.01 54.46% 1.09 0.75 45.33%
Interest 0.00 0.02 -100.00% 0.08 0.03 166.67% 0.01 0.02 -50.00% 0.01 0.00 0
Depreciation 0.01 0.01 0.00% 0.01 0.01 0.00% 0.01 0.88 -98.86% 0.01 0.01 0.00%
PBT 0.73 -18.61 - 1.39 1.36 2.21% -0.49 1.09 - 1.76 -3.05 -
Tax 0.28 0.26 7.69% 0.39 0.35 11.43% -0.07 0.92 - 0.30 0.00 0
PAT 0.45 -18.87 - 1.00 1.01 -0.99% -0.42 0.18 - 1.47 -3.05 -
PATM 5.21% -446.40% 20.45% 86.99% -9.04% 6.62% 53.72% -42.92%
EPS 0.01 -0.43 - 0.02 0.02 0.00% -0.01 0.00 - 0.03 -0.07 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 20.78 12.66 7.97 8.80 7.92 22.31 30.14 27.70 19.64 10.85 9.81 Net Sales Growth 68.81% 58.85% -9.43% 11.11% -64.50% -25.98% 8.81% 41.04% 81.01% 10.60% Cost Of Goods Sold 13.91 6.73 4.29 7.06 5.74 19.03 27.02 25.63 19.29 12.11 10.05 Gross Profit 6.87 5.92 3.68 1.74 2.19 3.28 3.12 2.06 0.36 -1.26 -0.23 GP Margin 33.06% 46.76% 46.17% 19.77% 27.65% 14.70% 10.35% 7.44% 1.83% -11.61% -2.34% Total Expenditure 21.05 33.39 10.72 8.36 6.48 21.05 29.39 26.92 19.61 12.38 10.97 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 0.14 0.13 0.09 0.05 0.07 0.05 0.05 0.12 0.06 0.16 % Of Sales - 1.11% 1.63% 1.02% 0.63% 0.31% 0.17% 0.18% 0.61% 0.55% 1.63% Manufacturing Exp. - 0.27 0.43 0.16 0.05 0.15 0.17 0.11 0.13 0.13 0.08 % Of Sales - 2.13% 5.40% 1.82% 0.63% 0.67% 0.56% 0.40% 0.66% 1.20% 0.82% General & Admin Exp. - 0.13 0.27 0.18 0.07 0.36 0.11 0.26 0.07 0.08 0.13 % Of Sales - 1.03% 3.39% 2.05% 0.88% 1.61% 0.36% 0.94% 0.36% 0.74% 1.33% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 26.12 5.59 0.86 0.57 1.42 2.04 0.86 0.00 0.00 0.00 % Of Sales - 206.32% 70.14% 9.77% 7.20% 6.36% 6.77% 3.10% 0% 0% 5.71% EBITDA -0.25 -20.73 -2.75 0.44 1.44 1.26 0.75 0.78 0.03 -1.53 -1.16 EBITDA Margin -1.20% -163.74% -34.50% 5.00% 18.18% 5.65% 2.49% 2.82% 0.15% -14.10% -11.82% Other Income 4.12 5.13 7.70 0.18 0.05 0.02 0.02 -0.54 0.01 0.00 0.04 Interest 0.10 0.07 0.01 0.00 0.00 0.13 0.09 0.11 0.02 0.00 0.01 Depreciation 0.04 0.04 0.05 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PBT 3.75 -15.72 4.89 0.60 1.49 1.15 0.68 0.14 0.03 -1.53 -1.13 Tax 0.90 0.84 0.87 0.26 0.15 0.18 0.30 0.03 0.00 0.00 -0.19 Tax Rate 24.00% -5.34% 17.79% 43.33% 10.07% 15.65% 44.12% 21.43% 0.00% 0.00% 16.81% PAT 2.85 -16.56 4.02 0.34 1.34 0.97 0.37 0.10 0.03 -1.53 -0.95 PAT before Minority Interest 2.85 -16.56 4.02 0.34 1.34 0.97 0.37 0.10 0.03 -1.53 -0.95 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 13.72% -130.81% 50.44% 3.86% 16.92% 4.35% 1.23% 0.36% 0.15% -14.10% -9.68% PAT Growth 114.19% - 1,082.35% -74.63% 38.14% 162.16% 270.00% 233.33% - - EPS 0.06 -0.38 0.09 0.01 0.03 0.02 0.01 0.00 0.00 -0.03 -0.02

Description TTM Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 20.89 12.73 13.48 9.02 7.92 Net Sales Growth 37.98% -5.56% 49.45% 13.89% Cost Of Goods Sold 13.91 6.73 4.29 7.06 5.74 Gross Profit 6.98 6.00 9.19 1.96 2.19 GP Margin 33.40% 47.13% 68.18% 21.73% 27.65% Total Expenditure 21.49 33.60 15.19 8.45 6.48 Power & Fuel Cost - 0.01 0.00 0.00 0.00 % Of Sales - 0.08% 0% 0% 0% Employee Cost - 0.22 0.31 0.09 0.05 % Of Sales - 1.73% 2.30% 1.00% 0.63% Manufacturing Exp. - 0.33 0.47 0.16 0.05 % Of Sales - 2.59% 3.49% 1.77% 0.63% General & Admin Exp. - 0.19 4.50 0.27 0.07 % Of Sales - 1.49% 33.38% 2.99% 0.88% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% Miscellaneous Exp. - 26.13 5.63 0.86 0.57 % Of Sales - 205.26% 41.77% 9.53% 7.20% EBITDA -0.61 -20.87 -1.71 0.57 1.44 EBITDA Margin -2.92% -163.94% -12.69% 6.32% 18.18% Other Income 4.12 5.13 7.70 0.04 0.05 Interest 0.10 0.07 0.02 0.00 0.00 Depreciation 0.04 0.04 0.92 0.02 0.00 PBT 3.39 -15.86 5.04 0.59 1.49 Tax 0.90 0.84 0.91 0.26 0.15 Tax Rate 26.55% -5.30% 18.06% 44.07% 10.07% PAT 2.50 -16.70 4.13 0.33 1.34 PAT before Minority Interest 2.50 -16.70 4.13 0.32 1.34 Minority Interest 0.00 0.00 0.00 0.01 0.00 PAT Margin 11.97% -131.19% 30.64% 3.66% 16.92% PAT Growth 112.06% - 1,151.52% -75.37% EPS 0.06 -0.38 0.09 0.01 0.03

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 98.63 113.92 43.34 42.26 40.94 40.46 39.59 39.49 39.52 41.05 Share Capital 43.91 43.98 28.39 28.39 28.39 28.39 28.39 28.39 28.39 28.39 Total Reserves 54.72 69.94 14.95 13.87 12.55 12.07 11.20 11.10 11.13 12.66 Non-Current Liabilities -0.34 -0.40 0.19 -0.13 -0.02 -0.01 -0.19 -0.19 -0.19 -0.19 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 1.27 2.54 2.56 2.61 2.63 1.20 6.46 1.03 0.14 2.83 Trade Payables 0.01 1.25 1.28 1.27 1.28 0.01 0.01 0.01 0.13 2.82 Other Current Liabilities 0.02 0.04 0.03 0.00 0.09 0.01 0.00 0.00 0.00 0.01 Short Term Borrowings 1.25 1.25 1.25 1.25 1.26 1.19 6.41 1.01 0.00 0.00 Short Term Provisions 0.00 0.00 0.00 0.09 0.00 0.00 0.03 0.01 0.00 0.00 Total Liabilities 99.56 116.06 46.09 44.74 43.55 41.65 45.86 40.33 39.47 43.69 Net Block 0.10 0.13 0.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Block 0.17 0.16 0.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Accumulated Depreciation 0.07 0.03 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Assets 55.81 72.89 8.00 3.93 4.04 3.36 0.10 0.10 0.10 0.10 Capital Work in Progress 0.06 0.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 50.42 71.86 6.96 3.93 4.04 3.36 0.10 0.10 0.09 0.09 Long Term Loans & Adv. 0.53 0.84 0.89 0.00 0.00 0.00 0.00 0.01 0.01 0.01 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 43.75 43.17 38.09 40.80 39.51 38.29 45.76 40.23 39.36 43.60 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.02 0.00 0.00 0.00 0.06 1.75 Sundry Debtors 0.13 1.29 1.23 1.33 1.44 0.00 0.00 0.00 0.12 3.44 Cash & Bank 13.84 14.92 17.04 2.07 0.34 1.13 2.86 0.67 0.74 0.80 Other Current Assets 29.78 0.64 0.07 0.00 37.72 37.16 42.90 39.56 38.44 37.60 Short Term Loans & Adv. 29.15 26.33 19.76 37.41 37.72 37.16 42.90 39.56 38.44 37.60 Net Current Assets 42.48 40.63 35.53 38.20 36.88 37.09 39.30 39.20 39.23 40.76 Total Assets 99.56 116.06 46.09 44.73 43.55 41.65 45.86 40.33 39.46 43.70

Description Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 98.50 114.03 43.34 42.26 Share Capital 43.91 43.98 28.39 28.39 Total Reserves 54.59 70.06 14.95 13.87 Non-Current Liabilities -0.31 -0.38 0.21 -0.13 Secured Loans 0.00 0.00 0.00 0.00 Unsecured Loans 0.01 0.02 0.02 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 Current Liabilities 1.29 6.32 2.56 2.61 Trade Payables 0.03 1.62 1.28 1.27 Other Current Liabilities 0.02 0.42 0.03 0.00 Short Term Borrowings 1.25 4.09 1.25 1.25 Short Term Provisions 0.00 0.18 0.00 0.09 Total Liabilities 99.48 119.97 46.15 44.74 Net Block 0.13 20.74 0.24 0.00 Gross Block 0.20 23.51 2.14 0.00 Accumulated Depreciation 0.07 2.77 1.90 0.00 Non Current Assets 55.76 72.64 8.04 3.93 Capital Work in Progress 0.06 0.06 0.00 0.00 Non Current Investment 50.32 50.99 6.91 3.93 Long Term Loans & Adv. 0.55 0.84 0.89 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 43.72 47.34 38.11 40.80 Current Investments 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 Sundry Debtors 0.13 1.29 1.24 1.33 Cash & Bank 13.95 15.00 17.04 2.07 Other Current Assets 29.64 0.77 0.07 0.00 Short Term Loans & Adv. 28.99 30.28 19.77 37.41 Net Current Assets 42.43 41.02 35.55 38.20 Total Assets 99.48 119.98 46.15 44.73

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -0.27 -7.80 17.12 1.60 0.45 6.35 -0.16 -4.17 -2.98 -4.07 PBT -15.72 4.89 0.60 1.49 1.15 0.68 0.14 0.02 -1.53 -1.13 Adjustment 25.11 -0.45 0.55 0.53 1.55 2.13 -2.36 -4.19 -3.51 -3.00 Changes in Working Capital -8.57 -11.56 16.70 -0.40 -2.25 3.55 2.09 0.00 2.06 0.06 Cash after chg. in Working capital 0.82 -7.13 17.86 1.62 0.45 6.35 -0.12 -4.17 -2.98 -4.07 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.09 -0.67 -0.74 -0.03 0.00 0.00 -0.03 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 -0.76 -65.69 -13.15 0.14 -1.17 -2.76 -0.54 0.01 0.00 -8.52 Net Fixed Assets -0.01 -0.04 -0.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Investments 21.44 -64.90 -3.03 0.11 -0.68 -3.26 0.00 -0.01 0.00 0.56 Others -22.19 -0.75 -9.94 0.03 -0.49 0.50 -0.54 0.02 0.00 -9.08 Cash from Financing Activity 0.48 69.26 -0.01 -0.01 -0.06 -5.32 2.89 4.09 2.92 13.00 Net Cash Inflow / Outflow -0.55 -4.23 3.95 1.72 -0.79 -1.73 2.19 -0.07 -0.06 0.40 Opening Cash & Equivalents 1.79 6.02 2.07 0.34 1.13 2.86 0.67 0.74 0.80 0.40 Closing Cash & Equivalent 1.24 1.79 6.02 2.07 0.34 1.13 2.86 0.67 0.74 0.80

Description Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 1.23 -11.07 17.08 1.60 PBT -15.86 5.04 0.59 1.49 Adjustment 25.11 0.43 0.56 0.53 Changes in Working Capital -6.93 -15.82 16.68 -0.40 Cash after chg. in Working capital 2.32 -10.35 17.82 1.62 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -1.09 -0.72 -0.74 -0.03 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 -0.71 -65.81 -13.12 0.14 Net Fixed Assets -0.01 -0.04 -0.18 Net Investments 21.44 -64.90 -3.03 Others -22.14 -0.87 -9.91 Cash from Financing Activity -1.04 72.60 -0.01 -0.01 Net Cash Inflow / Outflow -0.52 -4.28 3.95 1.72 Opening Cash & Equivalents 1.87 6.15 2.07 0.34 Closing Cash & Equivalent 1.35 1.87 6.02 2.07

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 2.25 2.59 1.53 1.26 1.44 14.25 13.94 13.91 13.92 14.46 ROA -15.36% 4.95% 0.75% 3.03% 2.28% 0.85% 0.24% 0.07% -3.68% -2.58% ROE -15.59% 5.11% 0.79% 3.21% 2.39% 0.93% 0.26% 0.07% -3.80% -2.70% ROCE -14.55% 6.13% 1.37% 3.47% 3.07% 1.75% 0.56% 0.12% -3.80% -3.22% Fixed Asset Turnover 76.77 47.25 97.70 2745.81 7777.48 0.00 9654.39 6847.04 5534.95 9338.87 Receivable days 20.44 57.52 52.95 63.64 23.49 0.00 0.00 0.00 59.84 64.09 Inventory Days 0.00 0.00 0.00 0.00 0.25 0.00 0.00 0.00 30.56 89.41 Payable days 34.26 107.85 65.90 81.16 12.16 0.10 0.11 1.30 50.71 69.92 Cash Conversion Cycle -13.82 -50.33 -12.95 -17.52 11.58 -0.10 -0.11 -1.30 39.69 83.58 Total Debt/Equity 0.01 0.01 0.03 0.03 0.03 0.03 0.16 0.03 0.00 0.00 Interest Cover -216.14 719.94 172.51 0.00 9.61 8.22 2.30 3.00 -4817.02 -133.98

Description Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 2.24 2.59 1.53 1.26 ROA -15.22% 4.97% 0.71% 2.99% ROE -15.72% 5.25% 0.76% 3.16% ROCE -14.49% 6.22% 1.34% 3.42% Fixed Asset Turnover 1.07 1.05 8.42 2731.14 Receivable days 20.32 34.16 51.86 61.12 Inventory Days 0.00 0.00 0.00 0.00 Payable days 44.65 123.45 65.90 80.74 Cash Conversion Cycle -24.32 -89.29 -14.04 -19.62 Total Debt/Equity 0.01 0.04 0.03 0.03 Interest Cover -215.95 244.65 131.00 0.00

Top Investors:

wassup media private limited

anand kamalnayan pandit

amardeep kamalkishore kadam

sushil sudhakar deshpande

kamini arvind desai

arvind danabhai desai

tilak ventures limited

amar nath agrawal

ambrish agarwal

bimal jitendra desai

Annual Reports:

News Update:

Prismx Global Ventur - Quarterly Results
9th Nov 2024, 16:59 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