Northern Projects (Delisted) results and financials

BSE: 508924Commercial Services & Supplies

Northern Projects Ltd. · Face value ₹10 · Listed Mar 1984

Delisted on 8 Apr 2022.

Last announcements

The company's own last announcements before its shares stopped trading, routine notices left out.

Q3 results, quarter to Dec 2021

Standalone: the listed company alone, without its subsidiaries. ₹ crore.

Revenue
₹0.00 Cr
Operating profit
−₹0.06 Cr
Net profit
−₹0.06 Cr
Earnings per share
−₹0.29

From revenue to net profit, ₹ crore

  1. Revenue0.0
  2. Employee costs0.0
  3. Other expenses−0.1
  4. Operating profit−0.1
  5. Depreciation0.0
  6. Other income0.0
  7. Finance costs0.0
  8. Profit before tax−0.1
  9. Tax0.0
  10. Net profit−0.1

Northern Projects results by quarter

Standalone: the listed company alone, without its subsidiaries. Latest quarter to Dec 2021. Results for the quarter to Mar 2022 were due by 30 May 2022, 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
0.0−0.1Mar 190.0−0.1Jun 190.0−0.1Sep 190.0−0.5Dec 190.0−0.1Mar 200.0−0.1Jun 200−0.1Sep 200−0.1Dec 200.0−0.1Mar 210−0.1Jun 210−0.1Sep 210−0.1Dec 21
Peak revenue ₹0.02 Cr, quarter to Jun 2019; lowest ₹0.00 Cr, quarter to Sep 2020A loss in 12 of the 12 quarters shown

Operating and net margin by quarter, per cent

  • Operating margin
  • Net margin
−516.3%−83,200.0%−6,300.0%−83,200.0%−728.7%−516.3%−6,970.0%−12,478.4%−833.8%−6,300.0%−83,200.0%Mar 19Sep 19Mar 20Sep 20Mar 21Sep 21Dec 21
₹ croreMar 2017Jun 2017Sep 2017Dec 2017Mar 2018Jun 2018Q1Sep 2018Dec 2018Q3Mar 2019Jun 2019Q1Sep 2019Dec 2019Q3Mar 2020Jun 2020Q1Sep 2020Dec 2020Q3Mar 2021Jun 2021Q1Sep 2021Dec 2021Q3
Revenue from operations0.090.080.080.080.090.000.000.000.010.020.000.000.010.000.000.000.000.000.000.00
–––––––––––––0.120.060.060.080.050.090.06
Materials and goods bought–––––0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Employee costs–––––––––––––0.010.010.010.030.000.010.01
Other expenses–––––––––––––0.110.050.050.060.050.090.05
Operating profit before depreciation–––––––––––––−0.11−0.06−0.06−0.08−0.05−0.09−0.06
Operating margin–––––––––––––−6,300.0%––−83,200.0%–––
Depreciation and amortisation–––––––––0.000.000.000.000.000.000.000.000.000.000.00
Other income0.01––––0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Finance costs–––––0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Profit before one-off items and tax0.010.030.030.03−0.08−0.06−0.10−0.08−0.06−0.08−0.07−0.44−0.07−0.11−0.06−0.06−0.08−0.05−0.09−0.06
One-off items−4.79––––––––0.000.000.000.000.000.000.000.000.000.000.00
Profit before tax−4.790.030.030.03−0.08−0.06−0.10−0.08−0.06−0.08−0.07−0.44−0.07−0.11−0.06−0.06−0.08−0.05−0.09−0.06
0.010.01−0.010.03−0.030.000.000.000.010.000.000.020.000.000.000.000.000.000.000.00
Tax rate–29.4%−31.3%88.2%––––––––––––––––
Net profit−4.790.020.040.00−0.05−0.06−0.10−0.08−0.07−0.08−0.07−0.46−0.07−0.11−0.06−0.06−0.08−0.05−0.09−0.06
Net margin−5,533.5%28.6%50.0%4.8%−53.9%–––−728.7%−516.3%−6,970.0%−12,478.4%−833.8%−6,300.0%––−83,200.0%–––
Earnings per share−₹21.73₹0.11₹0.19₹0.02−₹0.22−₹0.27−₹0.45−₹0.36–−₹0.37−₹0.32−₹2.09−₹0.30−₹0.51−₹0.26−₹0.28−₹0.38−₹0.23−₹0.43−₹0.29
Earnings per share in rupees, restated for later splits and bonuses.

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
0.60.4Mar 120.50.1Mar 13Mar 140.50.0Mar 150.40.0Mar 160.3−4.8Mar 170.30.0Mar 180.0−0.30Mar 190.0−0.30Mar 200.0−0.30Mar 21
Peak revenue ₹0.56 Cr, year to Mar 2012; lowest ₹0.00 Cr, year to Mar 2021A loss in 6 of the 9 years with results on record

Operating and net margin, per cent

  • Operating margin
  • Net margin
73.2%−16,605.3%−16,605.3%73.2%19.2%−3.8%−6.6%−1,391.8%6.5%−3,117.8%−3,117.8%−16,605.3%Mar 12Mar 14Mar 16Mar 18Mar 20Mar 21

Results for the year to Mar 2021

Standalone: the listed company alone, without its subsidiaries. ₹ crore.

From revenue to net profit

  1. Revenue0.0
  2. Employee costs−0.1
  3. Other expenses−0.3
  4. Operating profit−0.3
  5. Depreciation0.0
  6. Other income0.0
  7. One-off items0.0
  8. Finance costs0.0
  9. Profit before tax−0.3
  10. Tax0.0
  11. Net profit−0.3

What the company owns

  • Plant, investments and other assets₹16 Cr
  • Receivables₹1 Cr
  • Cash and bank₹0 Cr

What pays for it: net worth and liabilities

  • Net worth₹16 Cr
  • Other liabilities₹0 Cr

Profit and loss

Standalone, ₹ crore, years to March. No results on record for the year to Mar 2014. The last column is the twelve months to Dec 2021, the latest four quarters added.

₹ croreMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Dec 2021Twelve months
Revenue from operations0.560.45–0.480.410.340.340.010.010.000.00
–––––––––0.320.29
Materials and goods bought–––––––0.000.000.000.00
Employee costs–––––––––0.050.05
Other expenses–––––––––0.270.24
Operating profit before depreciation–––––––––−0.32−0.29
Operating margin–––––––––−16,605.3%–
Materials, % of revenue–––––––––0.0%–
Employee costs, % of revenue–––––––––2,721.1%–
Other expenses, % of revenue–––––––––13,984.2%–
Depreciation and amortisation0.000.00–0.050.020.01––0.000.000.00
Operating profit after depreciation–––––––––−0.32−0.29
Other income0.300.00–––0.03–0.000.000.000.00
Finance costs–––––––0.000.000.000.00
Profit before one-off items and tax0.460.11–−0.03−0.030.030.03−0.30−0.30−0.32−0.29
One-off items–––––−4.79––0.000.000.00
Profit before tax0.460.11–−0.03−0.03−4.760.03−0.30−0.30−0.32−0.29
0.050.02–−0.020.000.010.000.010.010.000.00
Net profit0.410.09–−0.02−0.03−4.770.02−0.31−0.31−0.32−0.29
Net margin73.2%19.2%–−3.8%−6.6%−1,391.8%6.5%−3,117.8%−3,117.8%−16,605.3%–
Operating expenses, operating profit before depreciation and operating profit after depreciation are left blank for the years to Mar 2012, Mar 2013, Mar 2015, Mar 2016 and Mar 2017: the statement does not state its finance costs, 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 2018: the statement does not state its finance costs or 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 2019: 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 2020: borrowing is this company's raw material rather than a claim against it, and it has no trading cycle, so netting its debt against its cash, adding its interest bill back to its profit or counting days of inventory are not figures about it.
Earlier years, Mar 2008 to Mar 2011
₹ croreMar 2008Mar 2009Mar 2010Mar 2011
Revenue from operations0.770.680.960.68
––––
Materials and goods bought0.820.04––
Depreciation and amortisation0.010.010.000.00
Other income0.08––1.66
Profit before tax−1.050.460.812.03
Tax0.000.050.130.32
Net profit−1.050.420.681.71
Net margin−137.2%61.6%71.6%251.2%
Standalone, ₹ crore, years to March.

Balance sheet

Standalone, ₹ crore, at 31 March. The last column is the half year to Sep 2021, after the latest full year: the balance sheet at its end.

₹ croreMar 2019Mar 2020Mar 2021Sep 2021Half year
17.516.816.516.3
Share capital2.22.22.22.2
Reserves15.314.614.314.1
Borrowings0.00.00.00.0
0.4–––
Liabilities due after a year0.0–––
Total assets17.917.216.916.8
2.0–––
15.9–––
Net debt0.0–0.00.0
Borrowings are counted again inside the liabilities due within a year and after a year. No balance sheet is on record for the years to Mar 2012, Mar 2013, Mar 2015, Mar 2016, Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there. Net debt is left blank for the year to Mar 2020: borrowing is this company's raw material rather than a claim against it, and it has no trading cycle, so netting its debt against its cash, adding its interest bill back to its profit or counting days of inventory are not figures about it.

Cash flow

Standalone, ₹ crore, years to March. The last column is the half year to Sep 2021, after the latest full year: the cash flow over its six months.

₹ croreMar 2021Sep 2021Half year
Cash from operations0.000.00
Capital spending0.000.00
Free cash flow0.000.00
Cash from investing0.000.00
Cash from financing0.000.00
Dividends paid0.000.00
Shares bought back0.000.00
Shares issued0.000.00
Net change in cash0.000.00
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only. No cash flow statement is on record for the years to Mar 2012, Mar 2013, Mar 2015, Mar 2016, Mar 2017, Mar 2018, Mar 2019 and Mar 2020.

Per share

Standalone, ₹ per share, years to March.

₹ per shareMar 2017Mar 2018Mar 2019Mar 2020Mar 2021
Earnings per share−₹21.65₹0.10–−₹1.43−₹1.43
Diluted earnings per share−₹21.65₹0.10–−₹1.43−₹1.43
Book value per share–––₹76.24₹74.81
Earnings per share is left blank for the year to Mar 2019: the earnings per share is stated as 0 while the period's profit or loss comes to at least half a paisa a share, so the 0 stands in for a figure the filing does not give.

Ratios

Standalone, years to March.

RatioMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021
Revenue growth−18.6%−18.4%––−14.2%−16.3%−0.6%−97.0%0.0%−81.2%
Net profit growth−76.3%−78.6%––––––––
–––––––−1.8%−1.8%−1.9%
––––––––0.0 pts−0.1 pts
From the net margin––––––––0.0 pts−7.9 pts
From asset turnover––––––––0.0 pts7.9 pts
From borrowing––––––––0.0 pts0.0 pts
Return on capital employed–––––––––−1.9%
Debt to equity–––––––0.00–0.00
Receivable days–––––––18,109–96,264
Working capital days–––––––5,60,481––
Asset turnover–––––––0.000.000.00
Assets per rupee of net worth–––––––1.021.021.02
Debt to equity, interest cover, receivable days, inventory days, payable days, cash conversion cycle, days, return on capital employed and working capital days are left blank for the year to Mar 2020: borrowing is this company's raw material rather than a claim against it, and it has no trading cycle, so netting its debt against its cash, adding its interest bill back to its profit or counting days of inventory are not figures about it. No balance sheet is on record for the years to Mar 2012, Mar 2013, Mar 2015, Mar 2016, Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

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 2021.

Return on assets, latest year
−1.9%
Measure10 years5 years3 years
Revenue growth, yearly rate−44.5%−65.9%−82.3%
Return on equity, average––−1.8%
Net margin, average−2,682.7%−4,845.3%−7,613.6%
Asset turnover, average––0.00
Debt to equity, average––0.00

Where the cash came from and went

Standalone: the listed company alone, without its subsidiaries. ₹ crore, added up over each window, which ends with the year to Mar 2021.

₹ croreLatest year
Cash from operations0.00
Cash from investing0.00
Cash from financing0.00
Capital spending0.00
Dividends paid0.00
Shares bought back0.00
Shares issued for cash0.00

Accounting checks

Standalone, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets–––––––––−1.88
Effective tax ratePublished threshold 17.16 per cent11.6321.43––––12.00–––
A threshold marked as ours has no published figure; it is the line we read the check against.

Business segments

In the year to Mar 2021 the company reports one business segment, Business Segment, which carries all its revenue.

Company details

BSE code
508924
ISIN
INE01CZ01010
Industry
Commercial Services & Supplies
CIN
L45400WB1983PLC035987
Corporate identity number, the registrar of companies' code for it
Incorporated
1983
Registered office
Trinity Plaza, 3rd Floor, 84/1A,, Topsia Road (South), Kolkata 700046, West Bengal
Share registrar
Link Intime India Pvt. Ltd
Keeps the register of shareholders and handles transfers and dividend payments