Panoramic Universal (Delisted) share price

BSE: 531816

Panoramic Universal Limited · Face value ₹5 · Listed Jun 1996

Last traded ₹1.71 on 1 Apr 2019

Delisted on 8 Sep 2020.

Last announcements

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

  1. Jun 2020

  2. Jun 2019

  3. Nov 2018

  4. Sep 2018

Share price history

Daily closes since Jun 2010, BSE closes Jan 2007 to Jul 2007, Jul 2007 to Feb 2008, Feb 2008 to May 2008, May 2008 to Jul 2010, in Jul 2012, in Apr 2013, in Apr 2013, in Apr 2013, in Apr 2013, Apr 2013 to May 2013, in May 2013, in May 2013, in Jun 2013, in Jun 2013, in Jun 2013, in Jul 2013, in Aug 2013, in Aug 2013, in Sep 2013, in Sep 2013, in Sep 2013, in Sep 2013, in Sep 2013, in Oct 2013, in Oct 2013, in Nov 2013, in Nov 2013, in Nov 2013, in Nov 2013, in Dec 2013, in Dec 2013, in Dec 2013, in Jan 2014 and in Apr 2019, adjusted for splits and bonuses. Earlier closes are left out: on 21 Jun 2010 the price changed in a way no corporate action on record explains.

Daily close, ₹ per share

Q3 results, quarter to Dec 2017

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

Revenue
₹2.27 Cr−71.7% on a year ago · +7.2% on the quarter before
Operating profit
−₹1.14 Cr
Net profit
−₹3.50 Cr
Earnings per share
−₹0.45
Operating margin
−50.1%
Net margin
−154.2%

From revenue to net profit, ₹ crore

  1. Revenue2.3
  2. Materials and goods−0.4
  3. Employee costs−0.7
  4. Other expenses−2.3
  5. Operating profit−1.1
  6. Depreciation−1.0
  7. Other income+0.4
  8. Finance costs−1.8
  9. Profit before tax−3.5
  10. Tax0.0
  11. Net profit−3.5

Panoramic Universal results by quarter

Standalone: the listed company alone, without its subsidiaries. Latest quarter to Dec 2017. Results for the quarter to Mar 2018 were due by 30 May 2018, 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
2510Mar 15134.4Jun 15−6.60.0Sep 156.7−0.1Dec 15198.6Mar 16114.0Jun 167.8−1.0Sep 168.01.4Dec 168.2−0.9Mar 173.7−3.2Jun 172.1−3.4Sep 172.3−3.5Dec 17
Peak revenue ₹25 Cr, quarter to Mar 2015; lowest −₹6.60 Cr, quarter to Sep 2015A loss in 7 of the 12 quarters shown

Operating and net margin by quarter, per cent

  • Operating margin
  • Net margin
181.3%−159.3%72.5%61.2%181.3%39.4%61.4%55.7%27.0%51.3%46.3%−7.5%−53.1%−50.1%40.4%33.6%0.0%−1.9%45.1%37.0%−13.0%17.2%−11.2%−86.7%−159.3%−154.2%Mar 15Sep 15Mar 16Sep 16Mar 17Sep 17Dec 17
₹ croreMar 2013Jun 2013Sep 2013Dec 2013Mar 2014Jun 2014Sep 2014Dec 2014Mar 2015Jun 2015Sep 2015Dec 2015Mar 2016Jun 2016Sep 2016Dec 2016Mar 2017Jun 2017Sep 2017Dec 2017Q3
Revenue from operations13.913.113.513.68.811.910.210.524.913.2−6.66.719.110.87.88.08.23.72.12.3
4.9–5.25.77.7–5.85.66.85.15.44.07.44.85.73.94.44.03.23.4
Materials and goods bought0.20.60.60.70.40.70.40.70.30.71.10.30.50.80.60.70.60.70.40.4
Employee costs1.7–2.32.32.6–2.62.63.02.01.71.41.41.61.41.11.00.90.80.7
Other expenses3.1–2.42.74.7–2.72.43.52.42.52.45.42.43.72.12.82.42.02.3
Operating profit before depreciation9.0–8.37.81.1–4.44.918.08.1−12.02.611.76.02.14.13.8−0.3−1.1−1.1
Operating margin64.7%–61.4%57.7%12.3%–42.9%46.7%72.5%61.2%181.3%39.4%61.4%55.7%27.0%51.3%46.3%−7.5%−53.1%−50.1%
Depreciation and amortisation0.8–0.80.80.81.00.92.81.31.31.41.31.31.21.21.11.21.21.21.0
Other income−2.32.90.80.42.11.11.11.5−1.50.915.40.62.22.9−0.11.2−1.40.41.00.4
Finance costs0.00.00.00.00.0–0.00.10.40.92.02.32.32.32.32.12.82.32.11.8
One-off items–––––––––––––––––––0.0
Profit before tax5.810.58.37.42.36.44.63.514.86.80.0−0.410.45.4−1.52.1−1.7−3.3−3.4−3.5
1.93.63.12.50.72.11.81.24.82.30.0−0.21.71.4−0.50.7−0.7−0.10.00.0
Tax rate32.7%34.0%37.6%33.7%31.3%32.4%38.5%34.2%32.2%34.3%107.4%–16.7%25.7%–34.5%––––
Net profit3.96.95.24.91.64.32.82.310.04.40.0−0.18.64.0−1.01.4−0.9−3.2−3.4−3.5
Other comprehensive income–––––––––––––––––––0.8
Total comprehensive income–––––––––––––––––––−2.7
Net margin28.3%52.8%38.2%36.0%18.1%36.1%27.8%21.8%40.4%33.6%0.0%−1.9%45.1%37.0%−13.0%17.2%−11.2%−86.7%−159.3%−154.2%
Earnings per share––––––––––––––––−₹0.12−₹0.42−₹0.43−₹0.45
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
3312Mar 084019Mar 094821Mar 107218Mar 114519Mar 125522Mar 134919Mar 145719Mar 153213Mar 16353.4Mar 17

Operating and net margin, per cent

  • Operating margin
  • Net margin
58.3%9.9%41.9%46.0%53.1%36.0%52.2%58.3%32.4%46.1%37.9%47.8%44.3%25.3%41.9%40.5%37.9%33.9%39.9%9.9%Mar 08Mar 10Mar 12Mar 14Mar 16Mar 17

The years either side of a change of basis do not compare. From the year to Mar 2009, the company's revenue for that year, ₹40 Cr, differs from its quarters added, ₹44 Cr. From the year to Mar 2010, the company's revenue for that year, ₹48 Cr, differs from its quarters added, ₹52 Cr. From the year to Mar 2011, the company's revenue for that year, ₹72 Cr, differs from its quarters added, ₹78 Cr. From the year to Mar 2012, the company's revenue for that year, ₹45 Cr, differs from its quarters added, ₹43 Cr.

Results for the year to Mar 2017

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

From revenue to net profit

  1. Revenue35
  2. Materials and goods−2.7
  3. Employee costs−5.1
  4. Other expenses−11
  5. Operating profit16
  6. Depreciation−4.8
  7. Other income+2.5
  8. Finance costs−9.5
  9. Profit before tax4.3
  10. Tax−0.9
  11. Net profit3.4

Profit and loss

Standalone, ₹ crore, years to March. The last column is the twelve months to Dec 2017, the latest four quarters added.

₹ croreMar 2008Mar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Dec 2017Twelve months
Revenue from operations32.739.848.172.345.055.048.957.432.434.816.3
19.021.522.646.3––23.423.921.918.715.1
Materials and goods bought–––27.32.22.42.32.22.72.72.1
Employee costs––––––9.610.86.55.13.5
Other expenses––––––11.510.912.711.09.5
Operating profit before depreciation13.718.325.626.0––25.533.510.516.01.2
Operating margin41.9%46.0%53.1%36.0%––52.2%58.3%32.4%46.1%7.6%
Materials, % of revenue––––––4.7%3.8%8.4%7.7%13.0%
Employee costs, % of revenue––––––19.6%18.8%20.0%14.6%21.2%
Other expenses, % of revenue––––––23.6%19.0%39.2%31.6%58.1%
Depreciation and amortisation0.81.11.41.5––3.26.15.24.84.6
Operating profit after depreciation13.017.224.224.4––22.427.45.311.2−3.3
Other income1.75.6––3.22.16.12.219.02.50.4
Finance costs0.81.30.70.50.20.10.10.47.69.59.0
Profit before tax13.921.523.524.028.333.528.429.216.84.3−11.9
Tax1.52.52.15.79.411.29.99.83.90.9−0.9
Net profit12.419.021.318.318.822.318.519.512.93.4−11.0
Net margin37.9%47.8%44.3%25.3%41.9%40.5%37.9%33.9%39.9%9.9%−67.7%
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 2011 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 2012 and Mar 2013: the statement does not state its depreciation, which operating profit is worked out from, so operating profit is not given.

Per share

Standalone, ₹ per share, years to March.

₹ per shareMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017
Earnings per share₹1.90––––₹0.44
Diluted earnings per share–––––₹0.44

Ratios

Standalone, years to March.

RatioMar 2008Mar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017
Revenue growth–––––22.4%−11.2%17.5%−43.5%7.2%
Operating profit growth–––––––31.3%−68.6%52.4%
Net profit growth–53.6%––2.9%18.5%−17.0%5.1%−33.5%−73.4%
Interest cover16.812.932.852.1––414.063.80.71.2
Revenue growth and operating profit growth are left blank for the year to Mar 2009: between the two periods the company restated its earlier figures, so the two are on different bases and the change is not worked out. Revenue growth, operating profit growth and net profit growth are left blank for the years to Mar 2010 and Mar 2011: between the two periods the company restated its earlier figures, so the two are on different bases and the change is not worked out. Revenue growth is left blank for the year to Mar 2012: 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 2017.

Measure10 years5 years3 years
Revenue growth, yearly rate–−5.0%−10.7%
Profit growth, yearly rate–−28.8%−42.9%
Operating margin, average–47.3%45.6%
Net margin, average35.9%32.4%27.9%
Interest cover, average–119.921.9

Accounting checks

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

CheckMar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017
Effective tax ratePublished threshold 17.16 per cent11.449.1123.6033.3433.3234.7633.46––
A threshold marked as ours has no published figure; it is the line we read the check against.

Business segments

Share of revenue, quarter to Dec 2017, consolidated.

  • Hospitality Business₹15.7 Cr72.0%
  • Travel and Tour Business₹6.0 Cr27.8%
  • IT Business₹0.0 Cr0.2%

Where the return came from

Yearly rates to Mar 2017, per-share figures restated for splits and bonuses.

OverReturn a yearEarnings growthChange in P/EDividend yield
1 year−14.6%––0.0%
3 years+13.4%––0.0%
5 years+4.1%−25.4%+39.5%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.

Panoramic Universal share price by year

Each calendar year to 2019.

YearClose at year endChangeHighest closeLowest close
2019BSE close1.71−7.6%1.851.65
20181.85−83.4%14.251.85
201711.15+13.2%14.057.00
20169.85−39.0%16.809.35
201516.15+39.8%16.957.60
₹ per share, adjusted for splits and bonuses since. Change is on the close at the end of the year before. The 2019 close is its last trade, on 1 Apr 2019.

Recent sessions

The 10 trading days to 1 Apr 2019, as traded on BSE.

DateOpenHighLowCloseAverage priceVolume
1 Apr 20191.711.711.711.711.712,000
18 Mar 20191.651.651.651.651.652,710
11 Mar 20191.701.701.651.651.661,179
5 Mar 20191.701.701.651.701.672,890
25 Feb 20191.701.701.701.701.702,678
18 Feb 20191.751.751.751.751.75145
11 Feb 20191.801.801.801.801.805
4 Feb 20191.851.851.801.851.8514,057
28 Jan 20191.801.801.801.801.80295
21 Jan 20191.851.851.851.851.851,000
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-dateEventPrice factorWhat happened
24 Sep 2013Price move–Between two trading sessions the price moved by a fifth or more. No corporate action is on record. Not adjusted for.
13 Sep 2013Price move–Between two trading sessions the price moved by a fifth or more. No corporate action is on record. Not adjusted for.
7 Aug 2013Price move–Between two trading sessions the price moved by a fifth or more. The company's board met on results that day or since the trading day before. Not adjusted for.
9 Apr 2013Price move–Between two trading sessions the price moved by a fifth or more. No corporate action is on record. Not adjusted for.
21 Jun 2010Price move–Between two trading sessions the price fell 47% or more, or rose 90% or more. No corporate action is on record. Earlier prices are not shown.
Where an event has no factor that can be worked out, the chart leaves out the closes before it. Any other event is noted and not adjusted for.

Company details

BSE code
531816
ISIN
INE194B01029
Former symbols
PANORAMUNI
CIN
L67190MH1992PLC066856
Corporate identity number, the registrar of companies' code for it
Incorporated
1992
Registered office
Aman Chambers, 4th Floor, Veer Savarkar Road, Opp New Passport Office, Prabhadevi, Mumbai 400025, Maharashtra
Share registrar
Sharex Dynamic (India) Pvt. Ltd
Keeps the register of shareholders and handles transfers and dividend payments