Novopan Industries (Delisted) share price
BSE: 500310
Novopan Industries 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 Jul 2000
Last traded ₹39.55 on 31 Oct 2014
Delisted on 10 Nov 2014.
Last announcements
The company's own last announcements before its shares stopped trading, routine notices left out.
Nov 2014
5 Nov · Board meeting
Interalia, to consider and approve the Un-audited Financial Results for the quarter ended September 30, 2014.4 Nov · Updates on Post Delisting Offer
Oct 2014
21 Oct · Shareholding Pattern For September 30, 2014
20 Oct · Suspension and Delisting of Trading in Equity Shares
Members of the Exchange are hereby informed that the trading in the equity shares of Novopan Industries Limited shall be suspended w.e.f. November 03, 2014 on account of voluntary delisting pursuant to the SEBI (Delisting of Equity Shares) Regulations, 2009. The admission to dealings in securities of the said company shall be withdrawn (delisted) w.e.f. November 10, 2014.
Results for the quarter to Jun 2014
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
- −₹0.01 Cr
From revenue to net profit, ₹ crore
- Depreciation−0.1
- Other income+0.2
- Profit before tax−0.1
- Tax0.0
- Net profit0.0
Novopan Industries results by quarter
Standalone: the listed company alone, without its subsidiaries. Latest quarter to Jun 2014. Results for the quarter to Sep 2014 were due by 14 Nov 2014, 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 ₹0.08 Cr, quarter to Sep 2011; lowest −₹0.01 Cr, quarter to Mar 2012A loss in 12 of the 12 quarters shown
Operating and net margin by quarter, per cent
- Operating margin
- Net margin
| ₹ crore | Sep 2009 | Dec 2009 | Mar 2010 | Jun 2010 | Sep 2010 | Dec 2010 | Mar 2011 | Jun 2011 | Sep 2011 | Dec 2011 | Mar 2012 | Jun 2012 | Sep 2012 | Dec 2012 | Mar 2013 | Jun 2013 | Sep 2013 | Dec 2013 | Mar 2014 | Jun 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 17.0 | 18.2 | 16.7 | 15.8 | 17.8 | 11.1 | 5.4 | 0.6 | 0.1 | 0.0 | 0.0 | – | – | – | – | – | – | – | – | – |
| 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 | 16.7 | 18.1 | 15.9 | 16.0 | 18.2 | 13.5 | 10.1 | 3.2 | – | – | – | – | – | – | – | – | – | – | – | – |
| 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 | 8.6 | 9.8 | 8.1 | 8.2 | 9.7 | 6.8 | 2.9 | – | – | – | – | – | – | – | – | – | – | – | – | – |
| 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 | 0.3 | 0.1 | 0.8 | −0.2 | −0.4 | −2.4 | −4.7 | −2.7 | – | – | – | – | – | – | – | – | – | – | – | – |
| Operating margin | 1.8% | 0.4% | 4.7% | −1.1% | −2.2% | −21.6% | −86.9% | −475.0% | – | – | – | – | – | – | – | – | – | – | – | – |
| 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 | 1.0 | 0.6 | 0.9 | 0.8 | 0.7 | 0.7 | 0.8 | 0.7 | 0.6 | 0.6 | 0.7 | 0.6 | 0.5 | 0.6 | −1.5 | – | – | 0.1 | 0.1 | 0.1 |
| 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 | 0.5 | 0.3 | 0.0 | 0.0 | 0.5 | 0.5 | 1.2 | 0.3 | 0.4 | 0.1 | 0.6 | 0.3 | 0.3 | 0.8 | −0.7 | 0.0 | 0.0 | 0.1 | 0.3 | 0.2 |
| Finance costsFinance costs. Interest and the other costs of borrowing in the period. Finance costs in the glossary | 1.3 | 1.2 | 1.0 | 1.1 | 1.1 | 1.0 | 1.2 | 0.3 | – | – | – | – | 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 | −1.5 | −1.5 | −1.1 | −2.0 | −1.6 | −3.7 | −5.5 | −3.3 | −1.0 | −2.3 | −3.1 | −0.6 | −1.5 | −0.1 | −1.9 | −0.2 | −0.5 | −1.8 | −4.1 | −0.1 |
| 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 | – | – | – | – | – | – | – | – | – | – | – | – | – | – | −0.2 | – | – | – | – | – |
| Profit before tax | −1.5 | −1.5 | −1.1 | −2.0 | −1.6 | −3.7 | −5.5 | −3.3 | −1.0 | −2.3 | −3.1 | −0.6 | −1.5 | −0.1 | −2.2 | −0.2 | −0.5 | −1.8 | −4.1 | −0.1 |
| Tax | −0.1 | – | 0.0 | – | – | – | 0.1 | – | – | – | 0.0 | – | – | – | – | – | – | – | – | 0.0 |
| Net profit | −1.4 | −1.5 | −1.1 | −2.0 | −1.6 | −3.7 | −5.5 | −3.3 | −1.0 | −2.3 | −3.1 | −0.6 | −1.5 | −0.1 | −2.2 | −0.2 | −0.5 | −1.8 | −4.1 | 0.0 |
| Net margin | −8.4% | −8.0% | −6.7% | −12.9% | −8.9% | −33.1% | −102.4% | −592.9% | −1,300.0% | −11,700.0% | 31,000.0% | – | – | – | – | – | – | – | – | – |
Earnings per share in rupees, restated for later splits and bonuses.
7 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 ₹83 Cr, year to Mar 2008; lowest ₹68 Cr, year to Mar 2010A loss in 4 of the 5 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
Results for the year to Mar 2014
Standalone: the listed company alone, without its subsidiaries. ₹ crore.
From revenue to net profit
- Depreciation−0.2
- Other income+0.4
- Profit before tax−6.6
- Net profit−6.6
Profit and loss
Standalone, ₹ crore, years to 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 year to Mar 2011.
| ₹ crore | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 20129 months | Mar 2013 | Mar 2014 |
|---|---|---|---|---|---|---|---|
| Revenue from operations | 83.4 | 75.5 | 67.7 | – | 0.1 | – | – |
| 68.5 | 79.8 | 67.3 | – | 5.4 | – | – | |
| Materials and goods bought | 37.7 | 41.2 | 34.4 | – | – | – | – |
| Employee costsEmployee costs. Salaries, wages, bonuses and other benefits paid to staff in the period. Employee costs in the glossary | – | – | – | – | 0.3 | – | – |
| Other expensesOther expenses. Every operating cost besides materials and staff: power, rent, freight, repairs, marketing and the like. Other expenses in the glossary | – | – | – | – | 5.2 | – | – |
| Operating profit before depreciation | 14.9 | −4.2 | 0.4 | – | −5.3 | – | – |
| Operating margin | 17.9% | −5.6% | 0.6% | – | −5,844.4% | – | – |
| 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 | – | – | – | – | 288.9% | – | – |
| 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 | – | – | – | – | 5,744.4% | – | – |
| Depreciation and amortisation | 3.2 | 3.9 | 3.4 | – | 1.9 | 0.2 | 0.2 |
| Operating profit after depreciationOperating profit after depreciation (EBIT). Operating profit before depreciation, less depreciation and amortisation. Operating profit after depreciation (EBIT) in the glossary | 11.7 | −8.1 | −2.9 | – | −7.2 | – | – |
| Other income | 1.1 | 3.4 | 1.2 | – | 0.9 | 0.7 | 0.4 |
| Finance costs | 3.8 | 5.4 | 5.2 | – | 0.1 | 0.1 | – |
| Profit before one-off items and tax | – | −10.1 | −6.9 | – | −6.4 | −4.0 | −6.6 |
| One-off items | – | −2.3 | – | – | – | −0.2 | – |
| Profit before tax | 9.0 | −12.5 | −6.9 | – | −6.4 | −4.3 | −6.6 |
| Tax | 3.5 | −1.5 | – | – | 0.0 | – | – |
| Net profit | 5.5 | −11.0 | −6.9 | – | −6.5 | −4.3 | −6.6 |
| Net margin | 6.6% | −14.5% | −10.2% | – | −7,200.0% | – | – |
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 2010 and Mar 2012 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 2013: the statement does not state its revenue, 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 2014: the statement does not state its revenue or finance costs, which operating profit is worked out from, so operating profit is not given.
Ratios
Standalone, years to 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 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 20129 months | Mar 2013 | Mar 2014 |
|---|---|---|---|---|---|---|---|
| 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 | – | −9.4% | −10.3% | – | – | – | – |
| 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 | 3.1 | – | – | – | – | – | – |
Interest cover is left blank for the years to Mar 2009, Mar 2010 and Mar 2012: operating profit after depreciation is a loss, and a loss covers no interest bill.
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 |
|---|---|---|---|---|---|---|---|
| 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 | 38.94 | – | – | – | – | – | – |
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 2014, per-share figures restated for splits and bonuses.
| Over | Return a year | Earnings growth | Change in P/E | Dividend yield |
|---|---|---|---|---|
| 1 year | +9.4% | – | – | 0.0% |
| 3 years | −3.6% | – | – | 0.0% |
| 5 years | +14.5% | – | – | 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.
Recent sessions
The 10 trading days to 31 Oct 2014, as traded on BSE.
| Date | Open | High | Low | Close | Average price | Volume |
|---|---|---|---|---|---|---|
| 31 Oct 2014 | 39.50 | 39.55 | 39.50 | 39.55 | 39.51 | 113 |
| 30 Oct 2014 | 39.30 | 39.30 | 39.30 | 39.30 | 39.30 | 83 |
| 29 Oct 2014 | 39.40 | 39.50 | 39.40 | 39.50 | 39.45 | 1,850 |
| 28 Oct 2014 | 39.30 | 39.30 | 39.30 | 39.30 | 39.30 | 376 |
| 27 Oct 2014 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 10 |
| 23 Oct 2014 | 39.00 | 39.00 | 39.00 | 39.00 | 39.00 | 100 |
| 22 Oct 2014 | 39.15 | 39.95 | 39.05 | 39.95 | 39.45 | 1,011 |
| 21 Oct 2014 | 41.80 | 41.80 | 39.30 | 39.30 | 41.18 | 267 |
| 20 Oct 2014 | 39.15 | 39.15 | 39.15 | 39.15 | 39.15 | 100 |
| 17 Oct 2014 | 43.00 | 43.00 | 41.45 | 41.45 | 42.10 | 1,222 |
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 |
|---|---|---|---|
| 30 Jul 2012 | Price move | – | Between two trading sessions the price moved by a fifth or more. No corporate action is on record. Not adjusted for. |
| 26 Jul 2012 | 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
- 500310
- ISIN
- INE460B01016
- Former symbols
- NOVOPANIND
- Website
- www.novopan.in
- CIN
- L55101AP1984PLC004941
- Corporate identity number, the registrar of companies' code for it
- Incorporated
- 1984
- Registered office
- IDA, Phase - II, Patancheru, Medak District, 502319, Andhra Pradesh
- Share registrar
- XL Softech Systems Ltd
- Keeps the register of shareholders and handles transfers and dividend payments