Pentamedia Graphics (Delisted) share price

BSE: 500329Entertainment

Pentamedia Graphics Ltd · Face value ₹1 · Listed Sep 1992

Last traded ₹0.29 on 7 Jun 2021

Delisted on 24 Feb 2023.

Last announcements

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

Share price history

Daily closes since Jan 2007, adjusted for splits and bonuses

Daily close, ₹ per share

Q3 results, quarter to Dec 2019

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

Revenue
₹0.29 Cr+383.3% on the quarter before
Operating profit
−₹0.05 Cr
Net profit
−₹0.60 Cr
Operating margin
−17.2%
Net margin
−206.9%

From revenue to net profit, ₹ crore

  1. Revenue0.3
  2. Materials and goods−0.3
  3. Employee costs0.0
  4. Other expenses0.0
  5. Operating profit−0.1
  6. Depreciation−0.6
  7. Other income0.0
  8. Finance costs0.0
  9. Profit before tax−0.6
  10. Tax0.0
  11. Net profit−0.6

Pentamedia Graphics 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
0.90.6Mar 171.70.2Jun 170.80.0Sep 170.40.0Dec 170.40.1Mar 18Jun 18Sep 18Dec 181.9−4.4Mar 190.3−0.3Jun 190.1−0.4Sep 190.3−0.6Dec 19
Peak revenue ₹1.89 Cr, quarter to Mar 2019; lowest ₹0.06 Cr, quarter to Sep 2019A loss in 4 of the 9 quarters with results on record

Operating and net margin by quarter, per cent

  • Operating margin
  • Net margin
66.7%−683.3%−22.8%−3.3%−200.0%−17.2%66.7%10.7%2.5%5.4%17.9%−233.9%−90.0%−683.3%−206.9%Mar 17Sep 17Mar 18Sep 18Mar 19Sep 19Dec 19
₹ croreMar 2015Jun 2015Sep 2015Dec 2015Mar 2016Jun 2016Sep 2016Dec 2016Mar 2017Jun 2017Sep 2017Dec 2017Mar 2018Jun 2018Sep 2018Dec 2018Mar 2019Jun 2019Q1Sep 2019Dec 2019Q3
Revenue from operations2111111112100–––2000
––––1–––––––––––2000
Materials and goods bought––––––––10000–––2000
Employee costs––––––––––––––––0000
Other expenses––––––––––––––––0000
Operating profit before depreciation––––0–––––––––––0000
Operating margin––––13.5%–––––––––––−22.8%−3.3%−200.0%−17.2%
Depreciation and amortisation2000022101001–––4001
Other income–––––24–––––––––0000
Finance costs––––0–––––––––––0000
Profit before one-off items and tax−2000000000000–––−400−1
One-off items−148–––−51–––––––––––0000
Profit before tax−149000−5100000000–––−400−1
2–0–0–––−1–––0–––0000
Tax rate––−57.1%–––––−625.0%–––––––––––
Net profit−151000−5100010000–––−400−1
Net margin−7,486.1%18.1%21.4%22.6%−4,928.8%39.6%30.7%14.6%66.7%10.7%2.5%5.4%17.9%–––−233.9%−90.0%−683.3%−206.9%
Earnings per share−₹3.64₹0.01₹0.01₹0.01−₹1.24₹0.01₹0.01₹0.01₹0.01₹0.00₹0.00₹0.00₹0.00––––−₹0.01−₹0.01–
Earnings per share in rupees, restated for later splits and bonuses. The quarters to Jun 2018, Sep 2018 and Dec 2018 are not shown: their results were filed at the wrong scale, a power of ten off the company's own year-to-date figures.

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
133.2Mar 106.70.5Mar 116.10.6Mar 125.30.4Mar 135−139Mar 145.4−150Mar 154.2−51Mar 164.20.9Mar 173.20.1Mar 183.9−5.50.0Mar 19
Peak revenue ₹13 Cr, year to Mar 2010; lowest ₹3.24 Cr, year to Mar 2018A loss in the year to Mar 2019, −₹5.47 Cr

Operating and net margin, per cent

  • Operating margin
  • Net margin
50.0%−2,771.4%38.7%40.2%37.5%50.0%37.6%−18.3%24.3%7.0%9.7%7.8%−2,771.4%−2,750.9%−1,223.0%22.2%3.4%−141.3%Mar 10Mar 12Mar 14Mar 16Mar 18Mar 19

Results for the year to Mar 2019

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

From revenue to net profit

  1. Revenue3.9
  2. Materials and goods−3.8
  3. Employee costs−0.1
  4. Other expenses−0.6
  5. Operating profit−0.7
  6. Depreciation−5.0
  7. Other income0.0
  8. One-off items0.0
  9. Finance costs0.0
  10. Profit before tax−5.7
  11. Tax+0.2
  12. Net profit−5.5

What the company owns

  • Plant, investments and other assets₹98 Cr
  • Inventory₹10 Cr
  • Receivables₹4 Cr
  • Cash and bank₹0 Cr

What pays for it: net worth and liabilities

  • Net worth₹107 Cr
  • Owed to suppliers₹5 Cr
  • Other liabilities₹0 Cr
  • Borrowings₹0 Cr

Profit and loss

Standalone, ₹ crore, years to March. The last column is the twelve months to Dec 2019, the latest four quarters added.

₹ croreMar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Dec 2019Twelve months
Revenue from operations137655544343
8443––3––53
Materials and goods bought–––1–––4–42
Employee costs–––––––––00
Other expenses–––––––––11
Operating profit before depreciation5323––2––−1−1
Operating margin38.7%40.2%37.5%50.0%––37.6%––−18.3%−24.0%
Materials, % of revenue–––––––––99.2%96.1%
Employee costs, % of revenue–––––––––2.8%5.5%
Other expenses, % of revenue–––––––––16.3%22.4%
Depreciation and amortisation12222314–55
Operating profit after depreciation4110––0––−6−5
Other income0––––––6–00
Finance costs0000––0––00
Profit before one-off items and tax411010000−6−5
One-off items––––−139−148−51––00
Profit before tax4110−139−148−5100−6−5
1000020−1000
Net profit3010−139−150−5110−5−6
Net margin24.3%7.0%9.7%7.8%−2,771.4%−2,750.9%−1,223.0%22.2%3.4%−141.3%−224.4%
Materials, employee costs and other expenses are shown for the years they add up to operating expenses; for the years to Mar 2010, Mar 2011, Mar 2012, Mar 2013 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 2014, Mar 2015 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.

Balance sheet

Standalone, ₹ crore, at 31 March.

₹ croreMar 2019
107
Share capital42
Reserves66
0
5
0
Total assets112
94
19
Net debt0
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 2010, Mar 2011, Mar 2012, Mar 2013, Mar 2014, Mar 2015, Mar 2016, Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Per share

Standalone, ₹ per share, years to March.

₹ per shareMar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019
Earnings per share₹0.08₹0.01₹0.01₹0.01−₹3.34−₹3.61−₹1.23₹0.02––
Diluted earnings per share₹0.08₹0.01₹0.01₹0.01−₹3.34−₹3.61−₹1.23₹0.02––
Market cap at the year end (₹ crore)10759462229342825––
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 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019
Revenue growth–−49.0%−9.2%−12.5%−5.9%8.8%−23.3%1.7%−23.6%19.4%
Operating profit growth–−47.1%−15.4%16.8%––––––
Net profit growth–−85.2%24.6%−29.8%––––−88.3%–
Earnings per share growth–−87.5%40.0%−28.6%––––––
Return on equity–––––––––−5.1%
Return on capital employed–––––––––−5.3%
Interest cover747.0349.5223.0126.5––21.0–––
Debt to equity–––––––––0.00
Receivable days–––––––––413
Inventory days–––––––––964
Payable days–––––––––437
Cash conversion cycle, days–––––––––940
Working capital days–––––––––1,319
Asset turnover–––––––––0.03
Assets per rupee of net worth–––––––––1.05
Sales per rupee of plant–––––––––0.91
Interest cover is left blank for the year to Mar 2019: operating profit after depreciation is a loss, and a loss covers no interest bill. No balance sheet is on record for the years to Mar 2010, Mar 2011, Mar 2012, Mar 2013, Mar 2014, 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 2019.

Return on assets, latest year
−4.9%
Measure10 years5 years3 years
Revenue growth, yearly rate–−5.0%−2.5%
Net margin, average−681.2%−817.9%−38.6%

Accounting checks

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

CheckMar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019
Altman Z-scorePublished threshold 1.1–––––––––25.18
Effective tax ratePublished threshold 17.16 per cent14.5532.2311.46−65.46–––−113.64––
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 2019 the company reports one business segment, Graphics Designing, which carries all its revenue.

Where the return came from

Yearly rates to Mar 2019, per-share figures restated for splits and bonuses.

OverReturn a yearEarnings growthChange in P/EDividend yield
1 year−14.3%––0.0%
3 years−10.5%––0.0%
5 years−7.3%––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.

Pentamedia Graphics share price by year

Each calendar year to 2021.

YearClose at year endChangeHighest closeLowest close
20210.29−6.5%0.320.24
20200.310.0%0.520.23
20190.31−27.9%0.500.22
20180.43−34.8%0.720.31
20170.66−4.3%0.840.56
20160.69−16.9%0.980.57
20150.83−25.9%1.210.63
₹ per share, adjusted for splits and bonuses since. Change is on the close at the end of the year before. The close is the year's last trade for 2021 (7 Jun 2021) and 2017 (4 Dec 2017).

Recent sessions

The 10 trading days to 7 Jun 2021, as traded on BSE.

DateOpenHighLowCloseAverage priceVolume
7 Jun 20210.290.290.270.290.287,28,365
31 May 20210.280.300.280.280.294,14,672
24 May 20210.280.300.280.290.293,32,745
17 May 20210.280.290.270.290.291,13,245
10 May 20210.270.280.260.280.272,84,013
3 May 20210.290.290.270.270.2945,139
26 Apr 20210.280.280.260.280.271,38,713
19 Apr 20210.250.270.250.270.2686,548
12 Apr 20210.240.260.240.260.2521,970
5 Apr 20210.250.250.240.250.2536,115
Prices in ₹ per share as traded, not adjusted.

Company details

BSE code
500329
ISIN
INE202A01022
Industry
Entertainment
CIN
L74210TN1976PLC007142
Corporate identity number, the registrar of companies' code for it
Incorporated
1976
Registered office
T- 2,, III Floor, Nu-Tech Plaza, 73 Arcot Road, Kodambakkam, Chennai 600024, Tamil Nadu
Share registrar
Cameo Corporate Services Ltd
Keeps the register of shareholders and handles transfers and dividend payments