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%)

Rap Media Ltd.

Construction - Real Estate

Rating :

N/A

BSE: 531583 | NSE: Not Listed

Watchlist

NSE BSE

38.08

21-Nov-2024

Open
High
Low
Previous Close

38.08
38.08
38.08
38.85

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

1945
74065
50.84
13.02

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

22.39
0.37
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

22.39
N/A
0.32

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-100.00
-100.00
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-5.11
-12.77

PAT CAGR (%)

10 Years
5 Years
3 Years

22.40
-
-3.72

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.96
0.96
1.14

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-31.08
-46.05
-17.49

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 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 0.25 0.13 92.31% -58.43 0.19 - 0.38 0.50 -24.00% 0.13 0.11 18.18%
EBITDA -0.25 -0.13 - 58.43 -0.19 - -0.38 -0.50 - -0.13 -0.11 -
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.04 0.00 0 0.01 0.00 0 0.01 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 0.08 0.06 33.33% 0.08 0.06 33.33% 0.06 0.25 -76.00% 0.06 0.00 0
PBT -0.29 -0.19 - 61.82 -0.25 - -0.43 -0.76 - -0.19 -0.12 -
Tax 0.00 0.00 0 0.00 0.00 0 -0.27 0.08 - 0.00 0.00 0
PAT -0.29 -0.19 - 61.82 -0.25 - -0.16 -0.83 - -0.19 -0.12 -
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS -0.49 -0.32 - 104.78 -0.42 - -0.28 -1.41 - -0.33 -0.19 -

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 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 0.29 0.13 123.08% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA -0.29 -0.13 - 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 0.04 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.05 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.08 0.06 33.33% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT -0.38 -0.19 - 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 -0.38 -0.19 - 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 -0.65 -0.32 - 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 0.00 0.00 0.00 1.09 1.20 4.71 0.22 4.38 1.83 1.83 Net Sales Growth 0.00% 0 0 -100% -9.17% -74.52% 2040.91% -94.98% 139.34% 0% Cost Of Goods Sold -58.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 58.75 0.00 0.00 0.00 1.09 1.20 4.71 0.22 4.38 1.83 1.83 GP Margin 0.00% 0 0 0 100% 100% 100% 100% 100% 100% 100% Total Expenditure -57.67 0.50 0.70 0.99 1.67 1.85 3.71 1.74 29.99 1.70 1.60 Power & Fuel Cost - 0.00 0.02 0.04 0.07 0.07 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0 0 0 6.42% 5.83% 0% 0% 0% 0% 0% Employee Cost - 0.17 0.33 0.51 0.52 0.74 0.60 0.28 0.56 0.28 0.28 % Of Sales - 0 0 0 47.71% 61.67% 12.74% 127.27% 12.79% 15.30% 15.30% Manufacturing Exp. - 0.02 0.02 0.03 0.06 0.00 0.99 0.00 0.00 0.00 0.00 % Of Sales - 0 0 0 5.50% 0% 21.02% 0% 0% 0% 0% General & Admin Exp. - 0.31 0.33 0.34 0.65 1.01 1.47 0.83 1.41 0.62 1.03 % Of Sales - 0 0 0 59.63% 84.17% 31.21% 377.27% 32.19% 33.88% 56.28% Selling & Distn. Exp. - 0.00 0.00 0.00 0.36 0.02 0.10 0.05 0.07 0.05 0.06 % Of Sales - 0 0 0 33.03% 1.67% 2.12% 22.73% 1.60% 2.73% 3.28% Miscellaneous Exp. - 0.00 0.00 0.07 0.01 0.02 0.55 0.59 27.95 0.75 0.06 % Of Sales - 0 0 0 0.92% 1.67% 11.68% 268.18% 638.13% 40.98% 12.57% EBITDA 57.67 -0.50 -0.70 -0.99 -0.58 -0.65 1.00 -1.52 -25.61 0.13 0.23 EBITDA Margin 0.00% 0 0 0 -53.21% -54.17% 21.23% -690.91% -584.70% 7.10% 12.57% Other Income 0.06 0.00 0.05 0.04 0.55 0.94 0.08 0.01 0.01 0.01 0.00 Interest 0.00 0.00 0.03 0.04 0.03 0.04 0.01 0.00 0.00 0.00 0.00 Depreciation 0.28 0.25 0.26 0.26 0.26 0.25 0.25 0.35 0.41 0.40 0.35 PBT 60.91 -0.76 -0.94 -1.25 -0.31 0.01 0.84 -1.86 -26.01 -0.26 -0.11 Tax -0.27 0.08 0.00 -0.32 -0.47 -0.01 -0.01 0.00 -0.04 -0.03 0.00 Tax Rate -0.44% -10.53% 0.00% 25.60% 151.61% -100.00% -1.19% 0.00% 0.15% 11.54% 0.00% PAT 61.18 -0.83 -0.95 -0.93 0.15 0.02 0.85 -1.86 -25.98 -0.23 -0.11 PAT before Minority Interest 61.18 -0.83 -0.95 -0.93 0.15 0.02 0.85 -1.86 -25.98 -0.23 -0.11 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% 0 0 0 13.76% 1.67% 18.05% -845.45% -593.15% -12.57% -6.01% PAT Growth 4,501.44% - - - 650.00% -97.65% - - - - EPS 103.69 -1.41 -1.61 -1.58 0.25 0.03 1.44 -3.15 -44.03 -0.39 -0.19

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 8.84 9.68 10.57 11.50 11.33 11.32 10.51 12.37 38.34 38.57 Share Capital 5.88 5.88 5.88 5.88 5.88 5.88 5.88 5.88 5.88 5.88 Total Reserves 2.95 3.80 4.69 5.62 5.45 5.44 4.63 6.48 32.46 32.69 Non-Current Liabilities 0.51 0.44 0.57 1.00 1.00 2.07 12.35 12.43 12.45 12.44 Secured Loans 0.00 0.00 0.09 0.21 0.31 0.40 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 0.03 0.01 0.05 0.04 0.15 0.12 0.12 0.20 0.17 0.14 Current Liabilities 3.14 2.24 1.57 0.83 1.81 0.97 0.79 0.96 0.96 0.91 Trade Payables 0.24 0.16 0.15 0.13 0.44 0.79 0.78 0.81 0.68 0.66 Other Current Liabilities 0.54 0.55 0.62 0.59 1.24 0.13 0.01 0.02 0.04 0.04 Short Term Borrowings 2.37 1.52 0.79 0.10 0.09 0.00 0.00 0.00 0.11 0.00 Short Term Provisions 0.00 0.00 0.01 0.01 0.04 0.06 0.00 0.13 0.13 0.21 Total Liabilities 12.49 12.36 12.71 13.33 14.14 14.36 23.65 25.76 51.75 51.92 Net Block 7.44 7.69 7.95 8.21 8.29 8.51 12.20 12.53 12.92 13.32 Gross Block 10.77 10.77 10.76 10.76 10.59 10.56 16.17 16.15 16.22 16.22 Accumulated Depreciation 3.33 3.08 2.82 2.56 2.30 2.05 3.97 3.62 3.30 2.90 Non Current Assets 11.13 11.00 11.28 11.54 9.29 9.70 13.64 19.62 44.45 45.52 Capital Work in Progress 3.57 1.00 1.00 1.00 1.00 1.00 1.24 6.89 31.41 32.07 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.11 2.31 2.34 2.34 0.00 0.19 0.19 0.20 0.13 0.13 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 1.36 1.36 1.42 1.79 4.86 4.67 10.00 6.14 7.29 6.41 Current Investments 0.00 0.00 0.00 0.00 0.00 3.30 0.00 0.00 2.05 4.05 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 0.67 0.67 0.67 0.69 0.73 0.00 5.13 5.13 3.24 1.55 Cash & Bank 0.00 0.00 0.10 0.00 3.62 1.18 4.59 0.06 1.09 0.01 Other Current Assets 0.68 0.03 0.11 0.07 0.50 0.19 0.28 0.95 0.91 0.79 Short Term Loans & Adv. 0.66 0.66 0.54 1.03 0.49 0.18 0.27 0.91 0.89 0.79 Net Current Assets -1.78 -0.88 -0.15 0.96 3.04 3.69 9.21 5.18 6.34 5.49 Total Assets 12.49 12.36 12.70 13.33 14.15 14.37 23.64 25.76 51.74 51.93

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 1.73 -0.71 -0.45 -3.32 -0.72 -4.25 -1.08 2.86 -1.68 4.27 PBT -0.76 -0.94 -1.25 -0.31 0.01 0.80 -1.86 -25.98 -0.26 -0.11 Adjustment 0.24 0.30 0.27 -0.25 -0.67 0.20 0.33 30.70 0.42 0.38 Changes in Working Capital 2.25 -0.07 0.38 -2.68 0.04 -5.25 0.44 -1.86 -1.83 4.03 Cash after chg. in Working capital 1.73 -0.71 -0.61 -3.25 -0.62 -4.25 -1.08 2.86 -1.68 4.30 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 0.16 -0.07 -0.10 0.00 0.00 0.00 0.00 -0.03 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 -2.57 0.00 0.00 -0.18 3.29 0.44 5.62 -3.78 2.01 -4.05 Net Fixed Assets -2.57 -0.01 0.00 -0.17 -0.03 5.85 5.63 24.59 0.66 0.01 Net Investments 0.00 0.00 0.00 0.00 3.30 -3.30 0.00 2.05 2.00 -4.05 Others 0.00 0.01 0.00 -0.01 0.02 -2.11 -0.01 -30.42 -0.65 -0.01 Cash from Financing Activity 0.84 0.61 0.55 -0.12 -0.12 0.40 0.00 -0.11 0.97 0.00 Net Cash Inflow / Outflow 0.00 -0.10 0.10 -3.62 2.44 -3.41 4.53 -1.03 1.30 0.22 Opening Cash & Equivalents 0.00 0.10 0.00 3.62 1.18 4.59 0.06 1.09 -0.21 -0.21 Closing Cash & Equivalent 0.00 0.00 0.10 0.00 3.62 1.18 4.59 0.06 1.09 0.01

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.) 15.02 16.46 17.97 19.55 19.27 19.25 17.87 21.03 65.20 65.59 ROA -6.70% -7.57% -7.13% 1.12% 0.13% 4.47% -7.52% -67.03% -0.44% -0.21% ROE -8.99% -9.36% -8.41% 1.35% 0.16% 7.79% -16.25% -102.46% -0.60% -0.29% ROCE -6.73% -8.05% -10.42% -2.41% 0.35% 7.58% -16.25% -102.39% -0.68% -0.29% Fixed Asset Turnover 0.00 0.00 0.00 0.10 0.11 0.35 0.01 0.27 0.11 0.11 Receivable days 0.00 0.00 0.00 236.12 222.12 0.00 8511.92 349.11 479.07 470.23 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 193.64 142.93 367.77 238.97 307.69 312.17 Cash Conversion Cycle 0.00 0.00 0.00 236.12 28.47 -142.93 8144.15 110.14 171.38 158.06 Total Debt/Equity 0.27 0.16 0.08 0.03 0.04 0.04 0.00 0.00 0.00 0.00 Interest Cover -202.80 -27.65 -30.90 -10.20 1.16 94.37 0.00 0.00 0.00 0.00

Top Investors:

centrum capital limited

top class capital markets private limited

polyfibre industries private limited

kishore kumar patni

renu devi patni

manmohan shetty

dipak kanayalal shah

nidhi polyester ltd

mahendra girdharilal wadhwani

Annual Reports:

News Update:

Rap Media to acquire stake in White River Properties LLP
29th Aug 2024, 16:41 PM

The objective of acquisition is to expand Company’s business of real estate development through new projects
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