Agro Dutch Industries (Delisted) share price
BSE: 519281
Agro Dutch Industries Ltd. · Formerly Agro Dutch Foods · Face value ₹10 Face value. The nominal value of one share as the company issued it, the unit its share capital is counted in and a dividend can be stated as a percentage of; it has no link to the share price. Face value in the glossary · Listed Apr 2000
Last traded ₹1.00 on 19 Jun 2017
Delisted on 11 May 2018.
Last announcements
The company's own last announcements before its shares stopped trading, routine notices left out.
May 2018
Feb 2018
Sep 2017
6 Sep · Updates
Results for the quarter to Jun 2017
Standalone: the listed company alone, without its subsidiaries. ₹ crore.
- RevenueRevenue from operations. Money earned from selling the company's goods and services in the period. Revenue from operations in the glossary
- ₹0.16 Cr−83.1% on a year ago · −82.9% on the quarter beforeChange on a year ago and on the quarter before. The change against the same quarter a year before: (this quarter's figure less that quarter's) divided by that quarter's, times 100. The change on the quarter before is the same sum against the quarter just before, taken as this quarter's results restate it where the company restated it: this quarter's year to date less this quarter. Left out where either figure is a loss, where the restatement covers two or more earlier quarters without saying which, or across a change of basis named under the table, on the lines it affects.
- Operating profitOperating profit before depreciation (EBITDA). Revenue less operating expenses: what the business earns from its operations before depreciation, interest and tax. Operating profit before depreciation (EBITDA) in the glossary
- −₹0.98 Cr
- Net profitNet profit. What is left of revenue and other income after every cost, interest and tax. Net profit in the glossary
- −₹18 Cr
- Earnings per shareEarnings per share. Profit belonging to shareholders divided by the number of shares, restated for later splits and bonuses so they do not break the line. Earnings per share in the glossary
- −₹3.28
- Operating margin
- −598.5%
- Net margin
- −10,930.7%
From revenue to net profit, ₹ crore
- Revenue0.2
- Materials and goods−0.7
- Employee costs0.0
- Other expenses−0.4
- Operating profit−1.0
- Depreciation−3.5
- Finance costs−13
- Profit before tax−18
- Net profit−18
Agro Dutch Industries results by quarter
Standalone: the listed company alone, without its subsidiaries. Latest quarter to Jun 2017. Results for the quarter to Sep 2017 were due by 14 Nov 2017, 45 days after it ends. Every company's dates are on the results calendar.
Revenue and net profit by quarter, ₹ crore
- Revenue
- Net profit
- Loss
Peak revenue ₹2.65 Cr, quarter to Jun 2015; lowest ₹0.16 Cr, quarter to Jun 2017A loss in 11 of the 11 quarters with results on record
Operating and net margin by quarter, per cent
- Operating margin
- Net margin
| ₹ crore | Sep 2012 | Dec 2012 | Mar 2013 | Jun 2013 | Sep 2013 | Dec 2013 | Mar 2014 | Jun 2014 | Sep 2014 | Dec 2014 | Mar 2015 | Jun 2015 | Sep 2015 | Dec 2015 | Mar 2016 | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 5.5 | 8.3 | – | 2.6 | 3.9 | 2.0 | 3.0 | 2.0 | 2.6 | 2.6 | 1.6 | 2.7 | 1.8 | 1.3 | – | 1.0 | 0.4 | 0.9 | 1.0 | 0.2 |
| Operating expenses. What the business spent to run itself in the period, materials, staff and other costs, before depreciation, interest and tax. Operating expenses in the glossary | 26.9 | 13.9 | – | 7.0 | – | 3.8 | 4.6 | 3.7 | 4.4 | 3.3 | 6.7 | 4.6 | 6.2 | 2.6 | – | 2.8 | 0.8 | 1.3 | – | 1.1 |
| Materials and goods boughtCost of materials and goods. Raw materials used and goods bought for resale in the period, adjusted for the change in stock held. Cost of materials and goods in the glossary | 21.5 | 10.0 | – | 1.3 | 2.6 | 1.7 | 3.1 | 1.6 | 1.8 | 1.4 | 4.6 | 2.3 | 2.3 | 1.4 | – | 1.4 | 0.3 | 0.3 | 1.1 | 0.7 |
| Employee costsEmployee costs. Salaries, wages, bonuses and other benefits paid to staff in the period. Employee costs in the glossary | 0.9 | 0.8 | – | 0.7 | – | 0.5 | 0.7 | 0.5 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.3 | – | 0.2 | 0.2 | 0.1 | – | 0.0 |
| Other expensesOther expenses. Every operating cost besides materials and staff: power, rent, freight, repairs, marketing and the like. Other expenses in the glossary | 4.6 | 3.0 | – | 5.1 | – | 1.6 | 0.8 | 1.6 | 2.1 | 1.5 | 1.5 | 2.0 | 3.6 | 0.9 | – | 1.2 | 0.4 | 0.7 | – | 0.4 |
| Operating profit before depreciation | −21.4 | −5.6 | – | −4.4 | – | −1.9 | −1.7 | −1.7 | −1.7 | −0.8 | −5.0 | −2.0 | −4.4 | −1.3 | – | −1.8 | −0.5 | −0.4 | – | −1.0 |
| Operating margin | −387.1% | −67.2% | – | −166.4% | – | −93.1% | −56.1% | −87.1% | −65.3% | −30.2% | −305.3% | −74.4% | −242.5% | −104.3% | – | −185.9% | −137.2% | −50.0% | – | −598.5% |
| Depreciation and amortisationDepreciation and amortisation. The part of the cost of plant, buildings and other long-lived assets charged against each year they are used. Depreciation and amortisation in the glossary | 4.2 | 4.1 | – | 4.1 | – | 4.1 | 4.0 | 4.0 | 3.9 | 3.9 | 8.5 | 5.0 | 5.0 | 5.0 | – | 3.9 | 3.5 | 3.7 | 2.8 | 3.5 |
| Other incomeOther income. Income from outside the main business, such as interest on deposits, dividends received and gains on investments. Other income in the glossary | 0.8 | −0.4 | – | 0.1 | – | – | 0.0 | 0.0 | 0.1 | −0.2 | 1.6 | 0.0 | – | 0.0 | – | 0.0 | 0.6 | −0.5 | 1.5 | – |
| Finance costsFinance costs. Interest and the other costs of borrowing in the period. Finance costs in the glossary | 10.0 | 8.7 | – | 10.1 | 10.4 | 10.6 | 10.7 | 11.1 | 11.5 | 11.8 | 11.8 | 12.2 | 12.7 | 13.0 | – | 13.4 | 14.2 | 14.4 | – | 13.4 |
| Profit before one-off items and taxProfit before one-off items and tax. Profit before tax as it would be without the one-off items below it, as the company states it. Profit before one-off items and tax in the glossary | −34.8 | −18.8 | – | −18.5 | −18.0 | −16.6 | −16.3 | −16.8 | −17.0 | −16.6 | −23.7 | −19.2 | −22.1 | −19.4 | – | −19.0 | −17.6 | −19.0 | −16.9 | −17.8 |
| One-off itemsExceptional items. Gains or losses the company reports separately because they are not expected to recur, such as selling a business or writing down an asset. Exceptional items in the glossary | −0.1 | – | – | – | – | – | 4.4 | 1.8 | 2.2 | 1.9 | −0.4 | 0.5 | −2.4 | 0.0 | – | 3.0 | – | – | −1.9 | 0.0 |
| Profit before tax | −34.9 | −18.8 | – | −18.5 | −18.0 | −16.6 | −11.9 | −15.0 | −14.8 | −14.7 | −24.1 | −18.7 | −24.5 | −19.4 | – | −16.1 | −17.6 | −19.0 | −18.8 | −17.8 |
| Tax | – | – | – | – | – | – | −2.6 | – | – | – | −2.9 | – | – | – | – | – | – | – | – | – |
| Net profit | −34.9 | −18.8 | – | −18.5 | −18.0 | −16.6 | −9.3 | −15.0 | −14.8 | −14.7 | −21.2 | −18.7 | −24.5 | −19.4 | – | −16.1 | −17.6 | −19.0 | −18.8 | −17.8 |
| Net margin | −630.8% | −226.2% | – | −701.6% | −463.1% | −836.8% | −312.1% | −753.1% | −561.3% | −572.0% | −1,291.7% | −704.4% | −1,349.6% | −1,544.7% | – | −1,664.2% | −4,977.9% | −2,228.6% | −1,979.3% | −10,930.7% |
| Earnings per share | −₹6.42 | −₹3.46 | – | −₹3.39 | −₹3.31 | −₹3.06 | −₹1.71 | – | – | – | – | – | – | – | – | – | – | −₹3.49 | −₹3.46 | −₹3.28 |
Earnings per share in rupees, restated for later splits and bonuses. No results on record for the quarters to Mar 2013 and Mar 2016.
10 years at a glance
Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to March.
Revenue, net profit and borrowings, ₹ crore
- Revenue
- Net profit
- Borrowings
- Loss
A loss in 7 of the 8 years with results on record
Operating and net margin, per cent
- Operating marginOperating margin. Operating profit before depreciation as a percentage of revenue: how much of each rupee of sales is left after running costs. Operating margin in the glossary
- Net marginNet margin. Net profit as a percentage of revenue: how much of each rupee of sales is left after every cost, interest and tax. Net margin in the glossary
The years either side of a change of basis do not compare. From the year to Mar 2009, the company's revenue for that year, ₹143 Cr, differs from its quarters added, ₹141 Cr. From the year to Mar 2010, the company's revenue for that year, ₹104 Cr, differs from its quarters added, ₹102 Cr.
Results for the year to Mar 2017
Standalone: the listed company alone, without its subsidiaries. ₹ crore.
From revenue to net profit
- Revenue3.1
- Depreciation−14
- Other income+1.7
- One-off items+1.1
- Profit before tax−71
- Net profit−71
Profit and loss
Standalone, ₹ crore, years to March. No results on record for the years to Mar 2013 and Mar 2016. The last column is the twelve months to Jun 2017, the latest four quarters added.
| ₹ crore | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Jun 2017Twelve months |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 210 | 143 | 104 | 141 | 183 | – | 11 | 9 | – | 3 | 2 |
| 141 | – | 139 | 178 | 148 | – | 23 | 18 | – | – | – | |
| Materials and goods bought | 70 | 61 | 54 | 62 | 48 | – | 9 | 9 | – | 3 | 2 |
| Employee costs | – | – | – | – | 1 | – | 2 | 2 | – | – | – |
| Other expenses | – | – | – | – | 100 | – | 12 | 7 | – | – | – |
| Operating profit before depreciation | 68 | – | −35 | −37 | 35 | – | −11 | −9 | – | – | – |
| Operating margin | 32.7% | – | −33.7% | −26.5% | 19.1% | – | −98.8% | −104.5% | – | – | – |
| Materials, % of revenueMaterials, % of revenue. Raw materials used and goods bought for resale, adjusted for the change in stock, divided by revenue, times 100. Materials, % of revenue in the glossary | – | – | – | – | 25.9% | – | 75.6% | 106.7% | – | – | – |
| Employee costs, % of revenueEmployee costs, % of revenue. Salaries, wages and other staff costs divided by revenue, times 100. Employee costs, % of revenue in the glossary | – | – | – | – | 0.4% | – | 20.9% | 20.9% | – | – | – |
| Other expenses, % of revenueOther expenses, % of revenue. Operating costs besides materials and staff divided by revenue, times 100; with the two above and the operating margin it makes 100. Other expenses, % of revenue in the glossary | – | – | – | – | 54.6% | – | 102.4% | 77.0% | – | – | – |
| Depreciation and amortisation | 13 | – | 16 | 16 | 16 | – | 16 | 20 | – | 14 | 13 |
| Operating profit after depreciationOperating profit after depreciation (EBIT). Operating profit before depreciation, less depreciation and amortisation. Operating profit after depreciation (EBIT) in the glossary | 56 | – | −51 | −54 | 19 | – | −28 | −30 | – | – | – |
| Other income | 4 | 1 | – | – | – | – | 0 | 2 | – | 2 | – |
| Finance costs | 23 | 30 | 32 | 32 | 38 | – | 42 | 46 | – | – | – |
| Profit before one-off items and tax | – | −48 | −83 | −85 | −19 | – | −69 | −74 | – | −73 | −71 |
| One-off items | – | – | −8 | 4 | – | – | 4 | −6 | – | 1 | – |
| Profit before tax | 37 | −48 | −91 | −82 | −19 | – | −65 | −80 | – | −71 | −73 |
| Tax | 10 | −16 | −27 | 1 | −5 | – | −3 | −3 | – | – | – |
| Net profit | 24 | −32 | −64 | −92 | −43 | – | −62 | −77 | – | −71 | −73 |
| Net margin | 11.2% | −22.3% | −61.3% | −65.6% | −23.5% | – | −543.2% | −876.6% | – | −2,288.7% | −3,156.5% |
Materials, employee costs and other expenses are shown for the years they add up to operating expenses; for the years to Mar 2008, Mar 2010 and Mar 2011 they do not, so they are left blank. Operating expenses, operating profit before depreciation and operating profit after depreciation are left blank for the year to Mar 2009: the statement does not state its depreciation, which operating profit is worked out from, so operating profit is not given. Operating expenses, operating profit before depreciation and operating profit after depreciation are left blank for the year to Mar 2017: the statement does not state its finance costs, which operating profit is worked out from, so operating profit is not given.
Ratios
Standalone, years to March.
| Ratio | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue growthRevenue growth. This year's revenue less last year's, divided by last year's, times 100; blank where last year's is not above nought. Revenue growth in the glossary | – | – | – | 34.8% | 30.3% | – | – | −23.1% | – | – |
| Interest coverInterest cover. Operating profit after depreciation divided by finance costs: how many times over the profit pays the interest bill. Interest cover in the glossary | 2.5 | – | – | – | 0.5 | – | – | – | – | – |
Revenue growth is left blank for the years to Mar 2009 and Mar 2010: between the two periods the company restated its earlier figures, so the two are on different bases and the change is not worked out. Interest cover is left blank for the years to Mar 2010, Mar 2011, Mar 2014 and Mar 2015: operating profit after depreciation is a loss, and a loss covers no interest bill.
Growth and returns over 3, 5 and 10 years
Standalone: the listed company alone, without its subsidiaries. Each window ends with the year to Mar 2017.
| Measure | 5 years | 3 years |
|---|---|---|
| Revenue growth, yearly rateRevenue growth, yearly rate. 3 years: Revenue in the latest year ÷ revenue in the year three years before, to the power of one third, − 1, × 100: the yearly rate it grew at; empty where either year is missing, nought or a loss, or a change of year end falls between them. 5 years: Revenue in the latest year ÷ revenue in the year five years before, to the power of one fifth, − 1, × 100: the yearly rate it grew at; empty where either year is missing, nought or a loss, or a change of year end falls between them. 10 years: Revenue in the latest year ÷ revenue in the year ten years before, to the power of one tenth, − 1, × 100: the yearly rate it grew at; empty where either year is missing, nought or a loss, or a change of year end falls between them. | −55.7% | −35.2% |
| Net margin, averageNet margin, average. 3 years: The plain average of the yearly net profit margin over the last three years, needing at least two of them; a year without the figure is left out, never filled in. 5 years: The plain average of the yearly net profit margin over the last five years, needing at least four of them; a year without the figure is left out, never filled in. 10 years: The plain average of the yearly net profit margin over the last ten years, needing at least nine of them; a year without the figure is left out, never filled in. | – | −1,582.7% |
Accounting checks
Standalone, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.
| Check | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Effective tax rateEffective tax rate. Tax charged as a percentage of profit before tax. Effective tax rate in the glossaryPublished threshold 17.16 per cent | 26.34 | – | – | – | – | – | – | – | – | – |
A threshold marked as ours has no published figure; it is the line we read the check against.
Where the return came from
Yearly rates to Mar 2017, per-share figures restated for splits and bonuses.
| Over | Return a year | Earnings growth | Change in P/E | Dividend yield |
|---|---|---|---|---|
| 1 year | −38.2% | – | – | 0.0% |
| 3 years | +6.7% | – | – | 0.0% |
| 5 years | −18.9% | – | – | 0.0% |
Return is price growth plus the average dividend yield. Change in P/E is (1 + price growth) / (1 + earnings growth) - 1, so the parts compound rather than add. Earnings growth and the change in P/E are left empty where earnings per share at either end of the window was a loss or is not on record.
Agro Dutch Industries share price by year
Each calendar year to 2017.
| Year | Close at year end | Change | Highest close | Lowest close |
|---|---|---|---|---|
| 2017BSE close | 1.00 | −44.8% | 1.80 | 1.00 |
| 2016BSE close | 1.81 | −51.1% | 4.40 | 1.81 |
| 2015 | 3.70 | +21.3% | 7.05 | 2.45 |
₹ per share, adjusted for splits and bonuses since. Change is on the close at the end of the year before. The 2017 close is its last trade, on 19 Jun 2017.
Recent sessions
The 10 trading days to 19 Jun 2017, as traded on BSE.
| Date | Open | High | Low | Close | Average price | Volume |
|---|---|---|---|---|---|---|
| 19 Jun 2017 | 0.98 | 1.00 | 0.98 | 1.00 | 0.98 | 4,000 |
| 12 Jun 2017 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 15,688 |
| 5 Jun 2017 | 1.07 | 1.10 | 1.07 | 1.08 | 1.08 | 5,600 |
| 29 May 2017 | 1.09 | 1.14 | 1.09 | 1.12 | 1.12 | 3,750 |
| 22 May 2017 | 1.09 | 1.19 | 1.09 | 1.09 | 1.14 | 4,000 |
| 15 May 2017 | 1.19 | 1.19 | 1.14 | 1.14 | 1.18 | 2,846 |
| 8 May 2017 | 1.20 | 1.20 | 1.20 | 1.20 | 1.20 | 1,000 |
| 24 Apr 2017 | 1.20 | 1.20 | 1.20 | 1.20 | 1.20 | 4,200 |
| 17 Apr 2017 | 1.20 | 1.32 | 1.20 | 1.21 | 1.21 | 5,596 |
| 10 Apr 2017 | 1.25 | 1.26 | 1.25 | 1.26 | 1.26 | 9,090 |
Prices in ₹ per share as traded, not adjusted.
Price adjustments
What the price chart is corrected for, so it reads as one share held throughout.
| Ex-date | Event | Price factor | What happened |
|---|---|---|---|
| 10 Apr 2017 | Price move | – | Between two trading sessions the price moved by a fifth or more. No corporate action is on record. Not adjusted for. |
| 27 Mar 2017 | Price move | – | Between two trading sessions the price moved by a fifth or more. No corporate action is on record. Not adjusted for. |
| 27 Feb 2017 | Price move | – | Between two trading sessions the price moved by a fifth or more. No corporate action is on record. Not adjusted for. |
| 6 Oct 2016 | Price move | – | Between two trading sessions the price moved by a fifth or more. No corporate action is on record. Not adjusted for. |
Each event is noted and not adjusted for.
Company details
- BSE code
- 519281
- ISIN
- INE135B01014
- Former symbols
- AGRODUTCH
- Website
- www.agro-dutch.com
- CIN
- L29211CH1992PLC012321
- Corporate identity number, the registrar of companies' code for it
- Incorporated
- 1992
- Registered office
- SCO 30 2nd Floor Sector 33-D, Chandigarh 160020, Chandigarh
- Share registrar
- KFin Technologies Ltd
- Keeps the register of shareholders and handles transfers and dividend payments