Namaste Exports (Delisted) results and financials
BSE: 526059
Namaste Exports 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 Dec 2001
Delisted on 1 Dec 2017.
Last announcements
The company's own last announcements before its shares stopped trading, routine notices left out.
Nov 2017
4 Nov · Certificate Under Regulation 40(9) For Half Year Ended On 30Th September, 2017
Sep 2017
20 Sep · Intimation Pursuant To Regulations 42(2) Of SEBI (LODR) Regulations, 2015
20 Sep · Intimation Pursuant To Regulations 42(2) Of SEBI (LOR) Regulations, 2015
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
- ₹8.26 Cr+25.8% on a year agoChange 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
- −₹0.47 Cr
- Net profitNet profit. What is left of revenue and other income after every cost, interest and tax. Net profit in the glossary
- −₹0.74 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
- −₹0.05
- Operating margin
- −5.7%
- Net margin
- −8.9%
From revenue to net profit, ₹ crore
- Revenue8.3
- Materials and goods−4.3
- Employee costs−2.9
- Other expenses−1.5
- Operating profit−0.5
- Depreciation−0.2
- Other income+0.1
- Finance costs−0.2
- Profit before tax−0.7
- Net profit−0.7
Namaste Exports 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 ₹12 Cr, quarter to Dec 2014; lowest ₹5.41 Cr, quarter to Sep 2015A loss in 8 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 | 1.6 | 1.0 | 3.7 | 1.4 | 2.4 | 10.7 | 6.1 | 5.9 | 7.2 | 12.2 | 6.6 | 7.0 | 5.4 | 10.7 | 7.3 | 6.6 | 9.9 | 9.0 | – | 8.3 |
| 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 | – | – | 1.3 | – | – | 9.7 | 5.2 | 6.9 | 8.5 | 9.9 | 9.0 | 9.3 | 7.2 | 9.5 | 9.7 | 7.3 | 8.5 | 10.6 | – | 8.7 |
| 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 | – | – | – | – | – | 5.4 | 1.6 | 5.4 | 4.5 | 6.1 | 3.5 | 5.5 | 3.1 | 5.4 | 5.2 | 3.6 | 4.1 | 6.1 | – | 4.3 |
| Employee costsEmployee costs. Salaries, wages, bonuses and other benefits paid to staff in the period. Employee costs in the glossary | – | – | 1.0 | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | 2.9 |
| Other expensesOther expenses. Every operating cost besides materials and staff: power, rent, freight, repairs, marketing and the like. Other expenses in the glossary | – | – | 0.3 | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | 1.5 |
| Operating profit before depreciation | – | – | 2.5 | – | – | 0.9 | 0.9 | −0.9 | −1.2 | 2.2 | −2.4 | −2.3 | −1.7 | 1.2 | −2.4 | −0.7 | 1.4 | −1.6 | – | −0.5 |
| Operating margin | – | – | 66.0% | – | – | 8.9% | 14.2% | −15.6% | −17.3% | 18.5% | −35.9% | −33.6% | −32.3% | 11.5% | −33.1% | −11.3% | 13.9% | −17.9% | – | −5.7% |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | – | 0.2 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.3 | −0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.4 | 0.1 | 0.1 | 0.2 | – | 0.1 |
| Finance costsFinance costs. Interest and the other costs of borrowing in the period. Finance costs in the glossary | – | – | 0.0 | – | – | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.3 | 0.2 | 0.2 | 0.3 | 0.1 | 0.3 | 0.2 | 0.3 | – | 0.2 |
| 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 | 0.5 | −0.1 | 2.5 | 0.2 | 1.1 | 0.8 | 0.9 | −0.9 | −1.8 | 2.2 | −2.9 | −2.7 | −2.1 | 1.0 | −2.5 | −1.1 | 1.0 | −1.7 | – | −0.7 |
| 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 | – | – | – | – | – | – | – | – | – | – | 2.5 | – | – | −2.9 | 0.7 | – | 2.3 | 7.3 | – | – |
| Profit before tax | 0.5 | −0.1 | 2.5 | 0.2 | 1.1 | 0.8 | 0.9 | −0.9 | −1.8 | 2.2 | −0.4 | −2.7 | −2.1 | −1.9 | −1.8 | −1.1 | 3.3 | 5.5 | – | −0.7 |
| Tax | – | – | – | – | – | – | – | – | – | – | 0.0 | – | – | – | 0.1 | – | – | – | – | – |
| Net profit | 0.5 | −0.1 | 2.5 | 0.2 | 1.1 | 0.8 | 0.9 | −0.9 | −1.8 | 2.2 | −0.4 | −2.7 | −2.1 | −1.9 | −1.8 | −1.1 | 3.3 | 5.5 | – | −0.7 |
| Net margin | 30.0% | −8.4% | 66.6% | 15.0% | 43.8% | 7.6% | 14.8% | −15.5% | −24.2% | 17.9% | −5.9% | −38.1% | −38.4% | −17.5% | −25.3% | −16.8% | 33.7% | 61.7% | – | −8.9% |
| Earnings per share | ₹0.11 | −₹0.01 | ₹0.58 | ₹0.04 | – | ₹0.17 | ₹0.06 | – | −₹0.13 | – | – | – | – | – | – | – | – | – | – | −₹0.05 |
Earnings per share in rupees, restated for later splits and bonuses. No results on record for the quarter to Mar 2017.
The quarters either side of a change of basis do not compare. From the quarter to Mar 2014, the company's revenue for the year to Mar 2014, ₹46 Cr, differs from its quarters added, ₹21 Cr.
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
A loss in 7 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
The years either side of a change of basis do not compare. From the year to Mar 2014, the company's revenue for that year, ₹46 Cr, differs from its quarters added, ₹21 Cr.
Results for the year to Mar 2016
Standalone: the listed company alone, without its subsidiaries. ₹ crore.
From revenue to net profit
- Revenue30
- Operating expenses−36
- Operating profit−5.4
- Depreciation−0.7
- Other income+0.7
- One-off items−2.1
- Finance costs−0.8
- Profit before tax−8.4
- Tax−0.1
- Net profit−8.5
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 | 2.5 | 2.8 | 1.9 | 2.2 | 2.7 | 7.0 | 45.8 | 31.9 | 30.4 |
| 3.9 | 3.4 | – | – | 3.9 | 4.4 | 40.6 | 34.3 | 35.7 | |
| Materials and goods bought | 0.2 | – | – | – | – | – | 24.2 | 17.5 | 19.2 |
| Employee costs | – | – | – | – | – | 3.5 | – | – | – |
| Other expenses | – | – | – | – | – | 0.9 | – | – | – |
| Operating profit before depreciation | −1.4 | −0.6 | – | – | −1.2 | 2.5 | 5.3 | −2.4 | −5.4 |
| Operating margin | −57.5% | −23.0% | – | – | −44.7% | 36.5% | 11.5% | −7.4% | −17.7% |
| 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 | – | – | – | – | – | 50.0% | – | – | – |
| 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 | – | – | – | – | – | 13.6% | – | – | – |
| Depreciation and amortisation | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.0 | 0.6 | 0.9 | 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 | −1.9 | −1.0 | – | – | −1.5 | 2.5 | 4.7 | −3.2 | −6.1 |
| Other income | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.5 | 0.7 |
| Finance costs | 0.0 | 0.0 | – | – | 0.0 | 0.0 | 0.8 | 0.7 | 0.8 |
| Profit before one-off items and tax | – | −1.0 | −0.3 | −1.6 | −1.5 | 2.5 | 4.5 | −3.4 | −6.2 |
| One-off items | 0.1 | – | – | – | – | – | – | 2.5 | −2.1 |
| Profit before tax | −1.6 | −1.0 | −0.3 | −1.6 | −1.5 | 2.5 | 4.5 | −0.9 | −8.4 |
| Tax | – | – | – | – | – | – | – | 0.0 | 0.1 |
| Net profit | −1.6 | −1.0 | −0.3 | −1.6 | −1.5 | 2.5 | 4.5 | −0.9 | −8.5 |
| Net margin | −66.4% | −34.1% | −18.2% | −71.7% | −55.2% | 36.2% | 9.8% | −2.8% | −27.8% |
Materials, employee costs and other expenses are shown for the years they add up to operating expenses; for the years to Mar 2008, Mar 2009, 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 2010 and Mar 2011: 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 | 14.1% | −31.9% | 17.7% | 21.0% | 157.3% | – | −30.3% | −4.8% |
| 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 | – | – | – | – | 2,498.0 | 5.6 | – | – |
Interest cover is left blank for the years to Mar 2008, Mar 2009, Mar 2012, Mar 2015 and Mar 2016: operating profit after depreciation is a loss, and a loss covers no interest bill. Revenue growth, operating profit growth, net profit growth and earnings per share growth are left blank for the year to Mar 2014: between the two periods the company restated its earlier figures, so the two are on different bases and the change is not worked out.
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 |
|---|---|---|---|
| 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. | – | −4.4% | −4.5% |
| 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. | −25.6% | −7.9% | −6.9% |
Company details
- BSE code
- 526059
- ISIN
- INE583A01017
- Website
- www.namasteexports.net
- CIN
- L85110KA1988PLC008988
- Corporate identity number, the registrar of companies' code for it
- Incorporated
- 1988
- Registered office
- Namaste Complex 21/2 Vittal Nagar Chamarajpet, Bengaluru 560018, Karnataka
- Share registrar
- Integrated Enterprises (India) Ltd
- Keeps the register of shareholders and handles transfers and dividend payments