Empee Distilleries (Delisted) share price
BSE: 532920
EMPEE DISTILLERIES 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 Nov 2007
Last traded ₹4.60 on 16 Jul 2020
Delisted on 24 Jul 2020.
Last announcements
The company's own last announcements before its shares stopped trading, routine notices left out.
Jul 2020
Jun 2020
5 Jun · Legal
Exchange has sought clarification from Empee Distilleries Limited with respect to Regulation 33 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015. On basis of above the Company is required to clarify the following: -1. Financial results submitted is not as per format prescribed by SEBI -2. Statement of Cash Flow not submitted -3. No Segment Reporting. -4. Board meeting notice not submitted. -5. Financial results not signed by authorized signatory/ies -6. Consolidated Financial Results not submitted -7. Limited Review Report/ Independent Auditor's Report is not in the format prescribed by SEBI The response of the Company is awaited.
May 2020
29 May · Results
29 May · Results
29 May · Results
Q3 results, quarter to Dec 2019
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
- ₹0.79 Cr−66.9% on a year ago · −6.3% 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
- −₹0.84 Cr
- Net profitNet profit. What is left of revenue and other income after every cost, interest and tax. Net profit in the glossary
- −₹2.51 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
- −₹1.24
- Operating margin
- −106.4%
- Net margin
- −316.4%
From revenue to net profit, ₹ crore
- Revenue0.8
- Materials and goods0.0
- Employee costs−0.6
- Other expenses−1.0
- Operating profit−0.8
- Depreciation−1.7
- Other income0.0
- Finance costs0.0
- Profit before tax−2.5
- Tax0.0
- Net profit−2.5
Empee Distilleries results by quarter
Standalone: the listed company alone, without its subsidiaries. Latest quarter to Dec 2019. Results for the quarter to Mar 2020 were due by 30 May 2020, 60 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 ₹187 Cr, quarter to Sep 2017; lowest ₹0.79 Cr, quarter to Dec 2019A loss in 11 of the 11 quarters with results on record
Operating and net margin by quarter, per cent
- Operating margin
- Net margin
| ₹ crore | Mar 2015 | Jun 2015 | Sep 2015 | Dec 2015 | Mar 2016 | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018Q1 | Sep 2018 | Dec 2018Q3 | Mar 2019 | Jun 2019Q1 | Sep 2019 | Dec 2019Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 207 | 182 | 183 | 141 | 107 | 93 | 125 | 96 | 187 | 146 | 187 | 85 | 94 | 19 | 24 | 2 | – | 1 | 1 | 1 |
| 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 | 196 | 166 | 166 | 131 | 107 | 91 | 122 | 98 | 182 | 140 | 185 | 88 | 97 | 25 | 59 | 2 | – | 2 | 2 | 2 |
| 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 | 75 | 55 | 58 | 44 | 41 | 30 | 46 | 33 | 58 | 42 | 62 | 31 | 37 | 14 | 44 | 1 | – | 0 | 0 | 0 |
| Employee costsEmployee costs. Salaries, wages, bonuses and other benefits paid to staff in the period. Employee costs in the glossary | – | – | – | – | – | – | – | – | – | 4 | 5 | 5 | 5 | 4 | 4 | 1 | – | 1 | 1 | 1 |
| Other expensesOther expenses. Every operating cost besides materials and staff: power, rent, freight, repairs, marketing and the like. Other expenses in the glossary | – | – | – | – | – | – | – | – | – | 94 | 118 | 52 | 55 | 7 | 11 | 1 | – | 1 | 1 | 1 |
| Operating profit before depreciation | 10 | 16 | 16 | 10 | 0 | 2 | 3 | −1 | 5 | 6 | 2 | −3 | −3 | −6 | −35 | 0 | – | −1 | −1 | −1 |
| Operating margin | 5.1% | 8.5% | 8.8% | 6.9% | −0.3% | 2.6% | 2.2% | −1.4% | 2.6% | 4.0% | 1.1% | −4.1% | −2.9% | −32.9% | −147.3% | 4.3% | – | −80.5% | −110.5% | −106.4% |
| 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 | −3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | −2 | 1 | 5 | 2 | 2 | 2 | – | 2 | 2 | 2 |
| 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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | – | 0 | 0 | 0 |
| Finance costsFinance costs. Interest and the other costs of borrowing in the period. Finance costs in the glossary | 6 | 7 | 6 | 5 | 7 | 7 | 8 | 6 | 9 | 8 | 9 | 10 | 12 | 11 | 13 | 0 | – | 0 | 0 | 0 |
| 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 | 8 | 5 | 7 | 1 | −10 | −8 | −9 | −11 | −7 | −5 | −6 | −14 | −19 | −19 | −50 | −2 | – | −2 | −2 | −3 |
| 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 | – | – | – | – | – | – | – | – | −21 | – | – | – | −1 | 3 | 2 | 0 | – | 0 | 2 | 0 |
| Profit before tax | 8 | 5 | 7 | 1 | −10 | −8 | −9 | −11 | −27 | −5 | −6 | −14 | −20 | −16 | −48 | −2 | – | −2 | 0 | −3 |
| Tax | 4 | 2 | 2 | 0 | −3 | −2 | −3 | −3 | −21 | – | 0 | −1 | 33 | 0 | 0 | 0 | – | 0 | 0 | 0 |
| Tax rateEffective tax rate. Tax charged as a percentage of profit before tax. Effective tax rate in the glossary | 48.8% | 32.4% | 32.5% | 32.5% | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Net profit | 4 | 3 | 5 | 1 | −7 | −5 | −6 | −7 | −7 | −5 | −6 | −13 | −53 | −16 | −48 | −2 | – | −2 | 0 | −3 |
| Net margin | 1.9% | 1.9% | 2.7% | 0.5% | −6.7% | −5.8% | −4.7% | −7.7% | −3.5% | −3.5% | −3.0% | −15.7% | −56.0% | −84.0% | −198.4% | −72.7% | – | −180.3% | −53.3% | −316.4% |
| Earnings per share | – | ₹1.77 | ₹2.58 | – | – | – | – | – | −₹3.52 | −₹2.55 | −₹15.61 | −₹6.59 | −₹26.05 | −₹15.54 | −₹23.63 | −₹0.86 | – | −₹1.01 | −₹0.22 | −₹1.24 |
| Diluted earnings per shareDiluted earnings per share. Earnings per share counting the shares that options, warrants and convertible bonds already granted would add, on today's share count after splits and bonuses. Diluted earnings per share in the glossary | – | – | – | – | – | – | – | – | −₹3.48 | −₹2.55 | −₹15.61 | −₹6.59 | −₹26.05 | −₹15.54 | −₹23.63 | −₹0.86 | – | −₹1.01 | −₹0.22 | −₹1.24 |
Earnings per share in rupees, restated for later splits and bonuses. No results on record for the quarter to Mar 2019.
10 years at a glance
Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to September, then March.
Revenue, net profit and borrowings, ₹ crore
- Revenue
- Net profit
- Borrowings
- Loss
Peak revenue ₹869 Cr, year to Mar 2011; lowest ₹501 Cr, year to Mar 2017A loss in 2 of the 7 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 company moved its year end from September to March: its last year to September on record ended in Sep 2007, its first year to March in Mar 2010. The 9 months to Mar 2009 between them are one changeover period, not a year, and the yearly charts leave it out. The company moved its year end from March to September: its last year to March on record ended in Mar 2011, its first year to September in Sep 2013. The company moved its year end from September to March: its last year to September on record ended in Sep 2013, its first year to March in Mar 2016.
Results for the year to Mar 2018
Standalone: the listed company alone, without its subsidiaries. ₹ crore.
From revenue to net profit
- Revenue511
- Materials and goods−172
- Employee costs−19
- Other expenses−319
- Operating profit1.7
- Depreciation−7.4
- Other income+1.2
- One-off items−0.6
- Finance costs−40
- Profit before tax−45
- Tax−32
- Net profit−77
Profit and loss
Standalone, ₹ crore, years to September, then March. A column marked with its months is a changeover year, when the company moved its year end: it is not a twelve-month year. No results on record for the years to Sep 2012 and Mar 2015.
| ₹ crore | Sep 2007 | Mar 20099 months | Mar 2010 | Mar 2011 | Sep 2012 | Sep 2013 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 626 | 665 | 851 | 869 | – | 583 | – | 612 | 501 | 511 |
| 601 | 646 | 812 | 825 | – | – | – | 571 | 492 | 510 | |
| Materials and goods bought | 111 | 138 | 174 | 187 | – | 177 | – | 197 | 167 | 172 |
| Employee costs | – | – | – | – | – | – | – | – | – | 19 |
| Other expenses | – | – | – | – | – | – | – | – | – | 319 |
| Operating profit before depreciation | 25 | 20 | 40 | 44 | – | – | – | 41 | 9 | 2 |
| Operating margin | 4.0% | 2.9% | 4.7% | 5.1% | – | – | – | 6.7% | 1.7% | 0.3% |
| 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 | – | – | – | – | – | – | – | – | – | 33.6% |
| 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 | – | – | – | – | – | – | – | – | – | 3.8% |
| 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 | – | – | – | – | – | – | – | – | – | 62.3% |
| Depreciation and amortisation | 2 | 5 | 6 | 6 | – | – | – | 13 | 13 | 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 | 24 | 15 | 34 | 38 | – | – | – | 28 | −4 | −6 |
| Other income | 12 | 6 | 3 | 6 | – | 0 | – | 0 | 0 | 1 |
| Finance costs | 5 | 6 | 10 | 15 | – | 24 | – | 25 | 30 | 40 |
| Profit before one-off items and tax | – | 15 | 26 | 29 | – | 6 | – | 3 | −34 | −44 |
| One-off items | – | – | – | −7 | – | – | – | – | −21 | −1 |
| Profit before tax | 30 | 15 | 26 | 22 | – | 6 | – | 3 | −54 | −45 |
| Tax | 10 | 4 | 9 | 7 | – | −5 | – | 2 | −29 | 32 |
| Net profit | 20 | 10 | 17 | 21 | – | 11 | – | 2 | −25 | −77 |
| Net margin | 3.2% | 1.5% | 2.0% | 2.4% | – | 1.9% | – | 0.3% | −5.1% | −15.0% |
Materials, employee costs and other expenses are shown for the years they add up to operating expenses; for the years to Sep 2007, Mar 2009, Mar 2010, Mar 2011, Mar 2016 and Mar 2017 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 Sep 2013: the statement does not state its depreciation, which operating profit is worked out from, so operating profit is not given.
Ratios
Standalone, years to September, then March. A column marked with its months is a changeover year, when the company moved its year end: it is not a twelve-month year. A ratio that sets its sales or profit against the balance sheet is left blank for it.
| Ratio | Sep 2007 | Mar 20099 months | Mar 2010 | Mar 2011 | Sep 2012 | Sep 2013 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| 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 | – | – | – | 2.1% | – | – | – | – | −18.2% | 2.1% |
| 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 | – | – | – | 11.1% | – | – | – | – | −78.7% | −80.6% |
| 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 | – | – | – | 24.1% | – | – | – | – | – | – |
| 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 | 4.3 | 2.3 | 3.3 | 2.6 | – | – | – | 1.1 | – | – |
Interest cover is left blank for the years to Mar 2017 and Mar 2018: 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 2018.
| Measure | 3 years |
|---|---|
| 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. | 2.9% |
| 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. | −6.6% |
Accounting checks
Standalone, years to September, then March. Published tests of whether reported profit is backed by cash and the balance sheet.
| Check | Sep 2007 | Mar 2009 | Mar 2010 | Mar 2011 | Sep 2012 | Sep 2013 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Effective tax ratePublished threshold 17.16 per cent | 32.67 | – | 34.82 | 30.52 | – | −93.25 | – | – | – | – |
A threshold marked as ours has no published figure; it is the line we read the check against.
Business segments
In the quarter to Dec 2019 the company reports one business segment, Empee Distilleries Limited, which carries all its revenue.
Where the return came from
Yearly rates to Mar 2018, per-share figures restated for splits and bonuses.
| Over | Return a year | Earnings growth | Change in P/E | Dividend yield |
|---|---|---|---|---|
| 1 year | −44.8% | – | – | 0.0% |
| 3 years | +6.2% | – | – | 0.0% |
| 5 years | −11.9% | – | – | 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.
Empee Distilleries share price by year
Each calendar year to 2020.
| Year | Close at year end | Change | Highest close | Lowest close |
|---|---|---|---|---|
| 2020BSE close | 4.60 | +4.5% | 7.25 | 2.55 |
| 2019BSE close | 4.40 | −50.8% | 9.00 | 3.10 |
| 2018 | 8.95 | −82.8% | 70.10 | 8.15 |
| 2017 | 52.10 | −3.0% | 57.90 | 36.70 |
| 2016 | 53.70 | −40.4% | 101.40 | 46.05 |
| 2015 | 90.15 | +154.3% | 109.35 | 23.20 |
₹ per share, adjusted for splits and bonuses since. Change is on the close at the end of the year before. The 2020 close is its last trade, on 16 Jul 2020.
Recent sessions
The 10 trading days to 16 Jul 2020, as traded on BSE.
| Date | Open | High | Low | Close | Average price | Volume |
|---|---|---|---|---|---|---|
| 16 Jul 2020 | 4.60 | 4.60 | 4.60 | 4.60 | 4.60 | 5,210 |
| 15 Jul 2020 | 4.80 | 4.80 | 4.80 | 4.80 | 4.80 | 226 |
| 14 Jul 2020 | 5.05 | 5.05 | 5.05 | 5.05 | 5.05 | 1,263 |
| 13 Jul 2020 | 5.30 | 5.30 | 5.30 | 5.30 | 5.30 | 1,075 |
| 10 Jul 2020 | 5.55 | 5.55 | 5.55 | 5.55 | 5.55 | 9,770 |
| 9 Jul 2020 | 5.80 | 5.80 | 5.80 | 5.80 | 5.80 | 7,647 |
| 8 Jul 2020 | 6.10 | 6.10 | 6.10 | 6.10 | 6.10 | 17,323 |
| 7 Jul 2020 | 6.40 | 6.40 | 6.40 | 6.40 | 6.40 | 426 |
| 6 Jul 2020 | 7.00 | 7.00 | 6.70 | 6.70 | 6.74 | 18,216 |
| 3 Jul 2020 | 7.45 | 7.45 | 6.95 | 7.05 | 7.02 | 11,554 |
Prices in ₹ per share as traded, not adjusted.
Company details
- BSE code
- 532920
- ISIN
- INE180G01019
- Former symbols
- EDL
- Website
- www.empeegroup.co.in
- CIN
- L15511TN1983PLC010313
- Corporate identity number, the registrar of companies' code for it
- Incorporated
- 1983
- Registered office
- Empee Tower No 59 Haris Road Pudupet, Chennai 600002, Tamil Nadu
- Share registrar
- Cameo Corporate Services Ltd
- Keeps the register of shareholders and handles transfers and dividend payments