Bhagyodaya Infrastructure Development (Delisted) share price
BSE: 501233
Bhagyodaya Infrastructure Development Ltd · 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 Aug 2001
Last traded ₹10.96 on 30 Dec 2011
Delisted on 11 May 2018.
Last announcements
The company's own last announcements before its shares stopped trading, routine notices left out.
Aug 2016
Jul 2016
8 Jul · Shareholding for the Period Ended June 30, 2016
Shareholding Pattern for the Period Ended June 30, 2016. For more details, kindly Click ....
May 2016
Apr 2016
7 Apr · Shareholding for the Period Ended March 31, 2016
Shareholding Pattern for the Period Ended March 31, 2016. For more details, kindly Click ....
Mar 2016
4 Mar · Shareholding for the Period Ended December 31, 2015
Shareholding Pattern for the Period Ended December 31, 2015. For more details, kindly Click ....
Feb 2016
Results for the quarter to Jun 2016
Standalone: the listed company alone, without its subsidiaries. ₹ crore.
- Net profitNet profit. What is left of revenue and other income after every cost, interest and tax. Net profit in the glossary
- −₹0.26 Cr
From revenue to net profit, ₹ crore
- Depreciation−0.2
- Profit before tax−0.3
- Net profit−0.3
Bhagyodaya Infrastructure Development results by quarter
Standalone: the listed company alone, without its subsidiaries. Latest quarter to Jun 2016. Results for the quarter to Sep 2016 were due by 14 Nov 2016, 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 ₹0.49 Cr, quarter to Dec 2014; lowest ₹0.02 Cr, quarter to Dec 2013A loss in 12 of the 12 quarters shown
Operating and net margin by quarter, per cent
- Operating margin
- Net margin
| ₹ crore | Sep 2011 | Dec 2011 | Mar 2012 | Jun 2012 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 3.12 | 2.12 | 4.10 | 2.94 | 2.00 | 1.34 | 0.83 | 0.35 | 0.43 | 0.02 | 0.04 | 0.17 | 0.48 | 0.49 | 0.39 | 0.20 | 0.09 | – | – | – |
| 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 | 2.40 | 1.35 | 3.38 | 2.26 | 1.55 | 0.86 | 0.30 | 0.18 | 0.25 | 0.01 | 0.42 | 0.24 | 0.51 | 0.63 | 0.90 | 0.04 | 0.11 | – | – | – |
| 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 | – | 0.23 | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Employee costsEmployee costs. Salaries, wages, bonuses and other benefits paid to staff in the period. Employee costs in the glossary | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | 0.04 | 0.03 | – | – | – |
| Other expensesOther expenses. Every operating cost besides materials and staff: power, rent, freight, repairs, marketing and the like. Other expenses in the glossary | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | 0.03 | 0.01 | – | – | – |
| Operating profit before depreciationOperating 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 | 0.72 | 0.77 | 0.72 | 0.68 | 0.45 | 0.47 | 0.53 | 0.16 | 0.18 | 0.02 | −0.38 | −0.07 | −0.04 | −0.14 | −0.52 | 0.16 | −0.02 | – | – | – |
| Operating margin | 23.1% | 36.3% | 17.5% | 23.2% | 22.6% | 35.3% | 63.8% | 47.2% | 41.1% | 70.5% | −1,053.3% | −38.8% | −7.3% | −28.8% | −134.6% | 78.3% | −24.0% | – | – | – |
| 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 | 0.35 | 0.35 | 0.35 | 0.30 | 0.30 | 0.31 | 0.30 | 0.29 | 0.26 | 0.26 | 0.26 | 0.18 | 0.18 | 0.18 | 0.18 | 0.17 | 0.17 | 0.17 | 0.20 | 0.22 |
| 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 | 0.04 | 0.00 | 0.00 | 0.01 | 0.01 | – | 0.00 | 0.00 | 0.00 | – | – | 0.02 | – | – | 0.07 | – | – | 0.04 | – | – |
| Finance costsFinance costs. Interest and the other costs of borrowing in the period. Finance costs in the glossary | 0.35 | 0.38 | 0.41 | 0.37 | 0.33 | 0.32 | 0.32 | 0.33 | 0.32 | 0.35 | 0.35 | 0.38 | 0.34 | 0.42 | 0.43 | 0.45 | 0.48 | 0.50 | 0.52 | – |
| Profit before tax | 0.06 | 0.05 | −0.05 | 0.01 | −0.18 | −0.16 | −0.08 | −0.45 | −0.40 | −0.60 | −0.99 | −0.61 | −0.55 | −0.73 | −1.05 | −0.46 | −0.67 | −0.61 | −0.76 | −0.26 |
| Tax | 0.03 | 0.02 | −0.02 | 0.00 | −0.05 | −0.05 | −0.02 | −0.01 | −0.13 | −0.18 | −0.42 | −0.20 | −0.17 | −0.23 | −0.33 | 0.00 | −0.04 | −0.01 | 0.24 | – |
| Tax rateEffective tax rate. Tax charged as a percentage of profit before tax. Effective tax rate in the glossary | 50.9% | 37.0% | – | 30.8% | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Net profit | 0.03 | 0.03 | −0.03 | 0.01 | −0.12 | −0.11 | −0.07 | −0.44 | −0.28 | −0.41 | −0.57 | −0.41 | −0.38 | −0.51 | −0.73 | −0.47 | −0.63 | −0.59 | −1.00 | −0.26 |
| Net margin | 0.9% | 1.4% | −0.7% | 0.3% | −6.0% | −8.1% | −8.1% | −127.7% | −64.9% | −1,872.7% | −1,583.3% | −234.1% | −79.5% | −104.1% | −189.1% | −234.5% | −744.7% | – | – | – |
| 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 | – | – | – | – | – | – | – | −₹29.47 | – | – | – | – | – | – | – | – | – | – | – | – |
Earnings per share in rupees, restated for later splits and bonuses.
9 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
Peak revenue ₹19 Cr, year to Mar 2011; lowest ₹0.29 Cr, year to Mar 2016A loss in 4 of the 9 years shown
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
Results for the year to Mar 2016
Standalone: the listed company alone, without its subsidiaries. ₹ crore.
From revenue to net profit
- Revenue0.3
- Employee costs−0.1
- Other expenses−0.1
- Operating profit0.1
- Depreciation−0.7
- Other income0.0
- Finance costs−1.9
- Profit before tax−2.5
- Tax−0.2
- Net profit−2.7
Profit and loss
Standalone, ₹ crore, years to March.
| ₹ crore | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 0.7 | 1.8 | 8.9 | 18.5 | 12.5 | 7.1 | 0.8 | 1.5 | 0.3 |
| – | – | – | 16.7 | 9.5 | 5.0 | 0.9 | 2.3 | 0.2 | |
| Materials and goods bought | – | 0.0 | – | – | – | – | – | – | – |
| Employee costs | – | – | – | – | – | – | – | – | 0.1 |
| Other expenses | – | – | – | – | – | – | – | – | 0.1 |
| Operating profit before depreciation | – | – | – | 1.8 | 2.9 | 2.1 | 0.0 | −0.8 | 0.1 |
| Operating margin | – | – | – | 9.7% | 23.7% | 30.0% | −3.0% | −50.0% | 40.8% |
| 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 | – | – | – | – | – | – | – | – | 44.7% |
| 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 | – | – | – | – | – | – | – | – | 27.1% |
| Depreciation and amortisation | 0.0 | 0.0 | 0.3 | 1.0 | 1.4 | 1.2 | 1.1 | 0.7 | 0.7 |
| Operating profit after depreciationOperating profit after depreciation (EBIT). Operating profit before depreciation, less depreciation and amortisation. Operating profit after depreciation (EBIT) in the glossary | – | – | – | 0.8 | 1.6 | 0.9 | −1.1 | −1.5 | −0.6 |
| Other income | – | – | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 |
| Finance costs | – | – | – | 0.7 | 1.5 | 1.3 | 1.3 | 1.6 | 1.9 |
| Profit before tax | 0.7 | 0.4 | 0.6 | 0.1 | 0.1 | −0.4 | −2.4 | −2.9 | −2.5 |
| Tax | 0.2 | 0.2 | 0.2 | 0.0 | 0.1 | −0.1 | −0.7 | −0.9 | 0.2 |
| Net profit | 0.5 | 0.2 | 0.4 | 0.1 | 0.1 | −0.3 | −1.7 | −2.0 | −2.7 |
| Net margin | 63.4% | 10.8% | 4.8% | 0.4% | 0.5% | −4.0% | −204.7% | −132.5% | −943.9% |
Materials, employee costs and other expenses are shown for the years they add up to operating expenses; for the years to Mar 2011, Mar 2012, Mar 2013, Mar 2014, Mar 2015 and Mar 2016 they do not, so they are left blank. Operating expenses, operating profit before depreciation and operating profit after depreciation are left blank for the years to Mar 2008, Mar 2009 and Mar 2010: 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 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 |
|---|---|---|---|---|---|---|---|---|
| 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 | 147.4% | 393.5% | 109.1% | −32.7% | −42.9% | −88.3% | 83.4% | −81.3% |
| Operating profit growthOperating profit growth. This year's operating profit before depreciation less last year's, divided by last year's, times 100; blank where last year's is not above nought. Operating profit growth in the glossary | – | – | – | 65.0% | −27.6% | – | – | – |
| Net profit growthNet profit growth. This year's net profit less last year's, divided by last year's, times 100; blank where last year's is not above nought. Net profit growth in the glossary | −58.0% | 120.2% | −82.1% | −18.4% | – | – | – | – |
| 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 | – | – | 1.0 | 1.1 | 0.7 | – | – | – |
Interest cover is left blank for the years to Mar 2014, Mar 2015 and Mar 2016: 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 2016.
| Measure | 10 years | 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. | – | −56.6% | −65.8% |
| Operating margin, averageOperating margin, average. 3 years: The plain average of the yearly operating 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 operating 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 operating profit margin over the last ten years, needing at least nine of them; a year without the figure is left out, never filled in. | – | 8.3% | −4.0% |
| 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. | −133.9% | −256.9% | −427.0% |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Effective tax ratePublished threshold 17.16 per cent | 34.38 | 44.89 | 29.64 | 2.56 | 50.00 | – | – | – | – |
A threshold marked as ours has no published figure; it is the line we read the check against.
Recent sessions
The 5 trading days to 30 Dec 2011, as traded on BSE.
| Date | Open | High | Low | Close | Average price | Volume |
|---|---|---|---|---|---|---|
| 30 Dec 2011 | 10.96 | 10.96 | 10.96 | 10.96 | 10.96 | 200 |
| 2 Dec 2010 | 10.44 | 10.44 | 10.44 | 10.44 | 10.44 | 100 |
| 24 Sep 2010 | 9.95 | 9.95 | 9.95 | 9.95 | 9.95 | 100 |
| 30 Jun 2010 | 9.48 | 9.48 | 9.48 | 9.48 | 9.48 | 1,500 |
| 27 Nov 2007 | 9.03 | 9.03 | 9.03 | 9.03 | 9.03 | 200 |
Prices in ₹ per share as traded, not adjusted.
Company details
- BSE code
- 501233
- ISIN
- INE876D01019
- Website
- www.bhagyodayagroup.com
- CIN
- L65990MH1974PLC017178
- Corporate identity number, the registrar of companies' code for it
- Incorporated
- 1974
- Registered office
- 64, Orbit Terraces, 3rd Floor, N M Joshi Marg, (Junction of S B Marg), Lower Parel (West), Mumbai 400013, Maharashtra
- Share registrar
- Sharex Dynamic (India) Pvt. Ltd
- Keeps the register of shareholders and handles transfers and dividend payments