Rasoi (Delisted) share price

BSE: 507649

Rasoi Ltd. · Face value ₹200 · Listed Sep 1978

Last traded ₹31,387.65 on 20 Mar 2019

Delisted on 29 Mar 2019.

Last announcements

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

  1. Mar 2019

    • 27 Mar · Dispatch Of Exit Letter Of Offer By J. L. Morison (India) Limited, Pallawi Resources Limited, Leaders Healthcare Limited, Mrs. Shashi Mody And Mrs. Sakshi Mody (Collectively Referred To As 'Acquirers'), For Providing Exit Opportunity To Residual Public Shareholders Of The Company In Accordance With The Securities And Exchange Board Of India (Delisting Of Equity Shares) Regulations, 2009 ('Delisting Regulations').

    • 11 Mar · Exit Offer Public Announcement Issued By J. L. Morison (India) Limited, Pallawi Resources Limited, Leaders Healthcare Limited, Mrs. Shashi Mody And Mrs. Sakshi Mody (Collectively Referred To As 'Acquirers'), For Providing Exit Opportunity To Residual Public Shareholders Of The Company In Accordance With The Securities And Exchange Board Of India (Delisting Of Equity Shares) Regulations, 2009 ('Delisting Regulations').

  2. Feb 2019

Share price history

Daily closes since Mar 2017, adjusted for splits and bonuses. Earlier closes are left out: on 15 Mar 2017 the price changed in a way no corporate action on record explains.

Daily close, ₹ per share

Dividend

Q3 results, quarter to Dec 2018

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

Revenue
₹3.63 Cr−26.0% on a year ago · −18.3% on the quarter before
Operating profit
₹0.20 Cr−43.9% on a year ago · −28.4% on the quarter before
Net profit
−₹0.20 Cr
Earnings per share
−₹20.64
Operating margin
5.4%
Net margin
−5.5%

From revenue to net profit, ₹ crore

  1. Revenue3.6
  2. Materials and goods−1.1
  3. Employee costs−0.4
  4. Other expenses−2.0
  5. Operating profit0.2
  6. Depreciation−0.8
  7. Other income+0.2
  8. Finance costs0.0
  9. Profit before tax−0.4
  10. Tax+0.2
  11. Net profit−0.2

Rasoi results by quarter

Standalone: the listed company alone, without its subsidiaries. Latest quarter to Dec 2018. Results for the quarter to Mar 2019 were due by 30 May 2019, 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
Mar 164.70.9Jun 165.61.6Sep 165.21.4Dec 166.45.2Mar 176.51.7Jun 176.51.2Sep 174.90.0Dec 172.90.2Mar 184.70.0Jun 184.4−0.2Sep 183.6−0.2Dec 18
Peak revenue ₹6.54 Cr, quarter to Sep 2017; lowest ₹2.92 Cr, quarter to Mar 2018A loss in 4 of the 11 quarters with results on record

Operating and net margin by quarter, per cent

  • Operating margin
  • Net margin
81.2%−5.5%25.7%35.4%36.2%21.6%33.0%7.2%11.3%6.2%5.4%18.9%29.0%27.0%81.2%26.4%17.6%−1.0%7.5%−0.7%−3.8%−5.5%Mar 16Sep 16Mar 17Sep 17Mar 18Sep 18Dec 18
₹ croreMar 2014Jun 2014Sep 2014Dec 2014Mar 2015Jun 2015Sep 2015Dec 2015Mar 2016Jun 2016Sep 2016Dec 2016Mar 2017Jun 2017Sep 2017Dec 2017Mar 2018Jun 2018Q1Sep 2018Dec 2018Q3
Revenue from operations36.937.419.92.13.42.23.03.9–4.75.65.26.46.56.54.92.94.74.43.6
34.538.0––––1.53.0–3.53.63.35.04.3–4.6–4.14.23.4
Materials and goods bought27.131.414.8––0.00.12.8–2.22.62.62.92.53.61.71.62.32.01.1
Employee costs0.81.0–––––––0.3––0.4––0.4–0.40.40.4
Other expenses6.65.6–––––––1.1––1.7––2.4–1.41.72.0
Operating profit before depreciation2.5−0.6––––1.50.9–1.22.01.91.42.1–0.4–0.50.30.2
Operating margin6.6%−1.6%––––50.0%24.0%–25.7%35.4%36.2%21.6%33.0%–7.2%–11.3%6.2%5.4%
Depreciation and amortisation0.50.5–−0.20.20.10.20.2–0.20.20.20.20.20.20.90.90.90.90.8
Other income0.10.10.10.10.10.30.10.1–0.10.10.10.10.20.20.20.90.20.20.2
Finance costs1.01.00.6–––0.00.0–0.00.00.00.00.0–0.0–0.00.00.0
Profit before one-off items and tax1.0−2.1−1.90.52.41.11.40.8–1.11.81.71.32.21.6−0.3−1.0−0.2−0.5−0.4
One-off items––2.2−0.30.2––––––––––––0.00.00.0
Profit before tax1.0−2.10.30.22.61.11.40.8–1.11.81.71.32.21.6−0.3−1.0−0.2−0.5−0.4
−0.1−0.1−3.2−0.30.40.20.40.2–0.20.20.3−3.90.50.5−0.3−1.2−0.2−0.3−0.2
Tax rate−5.6%–−1,143.8%−217.8%14.9%16.5%30.9%19.6%–17.5%11.3%19.2%−311.5%21.2%29.0%–––––
Net profit1.0−2.03.50.52.20.91.00.7–0.91.61.45.21.71.20.00.20.0−0.2−0.2
Other comprehensive income–––––––––––––––––5.610.5−10.7
Total comprehensive income–––––––––––––––––5.610.4−10.9
Net margin2.8%−5.4%17.6%23.2%65.9%41.3%32.2%16.8%–18.9%29.0%27.0%81.2%26.4%17.6%−1.0%7.5%−0.7%−3.8%−5.5%
Earnings per share––––––––––––₹534.62₹176.95₹119.14−₹4.95₹22.65−₹3.62−₹17.33−₹20.64
Earnings per share in rupees, restated for later splits and bonuses. No results on record for the quarter to Mar 2016.

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
161−6.6Mar 09881.9Mar 101389.2Mar 111655.8Mar 121583.8Mar 131500.2Mar 14634.2Mar 15Mar 16229.1Mar 17213.0Mar 18
Peak revenue ₹165 Cr, year to Mar 2012; lowest ₹21 Cr, year to Mar 2018A loss in 1 of the 9 years with results on record

Operating and net margin, per cent

  • Operating margin
  • Net margin
41.5%−4.8%−4.8%−3.8%9.9%5.9%3.8%3.0%3.2%29.3%14.8%−4.1%2.1%6.7%3.5%2.4%0.1%6.7%41.5%14.5%Mar 09Mar 11Mar 13Mar 15Mar 17Mar 18

Results for the year to Mar 2018

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

From revenue to net profit

  1. Revenue21
  2. Operating expenses−18
  3. Operating profit3.1
  4. Depreciation−2.2
  5. Other income+1.6
  6. Finance costs0.0
  7. Profit before tax2.5
  8. Tax+0.5
  9. Net profit3.0

Profit and loss

Standalone, ₹ crore, years to March. No results on record for the year to Mar 2016. The last column is the twelve months to Dec 2018, the latest four quarters added.

₹ croreMar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Dec 2018Twelve months
Revenue from operations1618813816515815063–222116
1689112415515214561–1518–
Materials and goods bought1497310213112511734–997
Employee costs333334––1––
Other expenses171519202325––5––
Operating profit before depreciation−8−31410642–63–
Operating margin−4.8%−3.8%9.9%5.9%3.8%3.0%3.2%–29.3%14.8%–
Materials, % of revenue92.5%83.0%74.1%79.7%79.3%78.1%––42.8%––
Employee costs, % of revenue1.8%3.3%2.3%2.0%2.2%2.4%––6.7%––
Other expenses, % of revenue10.6%17.6%13.7%12.4%14.7%16.5%––21.1%––
Depreciation and amortisation2222221–123
Operating profit after depreciation−10−5128421–61–
Other income1410100–021
Finance costs2111132–00–
Profit before one-off items and tax−11−21174−1−1–62−2
One-off items−115––––1––––
Profit before tax−11131174−11–62−2
−411210−1−3–−3−1−2
Net profit−7296404–930
Net margin−4.1%2.1%6.7%3.5%2.4%0.1%6.7%–41.5%14.5%−1.2%
Materials, employee costs and other expenses are shown for the years they add up to operating expenses; for the years to Mar 2015 and Mar 2018 they do not, so they are left blank.

Per share

Standalone, ₹ per share, years to March.

₹ per shareMar 2017Mar 2018
Earnings per share₹939.53₹313.80
Diluted earnings per share₹939.53₹313.80

Ratios

Standalone, years to March.

RatioMar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018
Revenue growth6.5%−45.4%57.1%19.8%−4.2%−5.4%−58.1%––−4.7%
Operating profit growth–––−28.4%−38.5%−26.5%−54.6%––−51.8%
Net profit growth––395.0%−37.2%−35.1%−94.9%2,089.1%––−66.6%
Earnings per share growth–––––––––−66.6%
Interest cover––12.96.93.80.70.5–132.51,847.0
Interest cover is left blank for the years to Mar 2009 and Mar 2010: operating profit after depreciation is a loss, and a loss covers no interest bill.

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 2018.

Measure10 years5 years3 years
Revenue growth, yearly rate−18.0%−33.3%−30.7%
Profit growth, yearly rate14.9%−4.2%−10.3%
Operating margin, average6.8%12.6%22.1%
Net margin, average8.2%15.7%28.0%
Interest cover, average–495.2989.7

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 2018
Effective tax ratePublished threshold 17.16 per cent85.9818.5417.80−5.97–−336.55–––
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 2018, standalone.

  • Baby Care and Packaging Products₹1.74 Cr48.0%
  • Investment and Treasury Operations₹1.65 Cr45.5%
  • Trading Operations₹0.24 Cr6.5%

Where the return came from

Yearly rates to Mar 2018, per-share figures restated for splits and bonuses.

OverReturn a yearEarnings growthChange in P/EDividend yield
1 year+20.7%−66.6%+261.3%0.0%
Longer windows are left empty: a corporate action or price step on 2017-03-15 that cannot be sized sits inside this window.

Rasoi share price by year

Each calendar year to 2019.

YearClose at year endChangeHighest closeLowest close
201931,387.65+4.6%33,050.0026,047.00
201830,000.00−21.9%46,186.6522,792.45
201738,428.00–48,627.6525,283.35
₹ per share, adjusted for splits and bonuses since. Change is on the close at the end of the year before. 2017 is from its first session, 15 Mar 2017. The 2019 close is its last trade, on 20 Mar 2019.

Recent sessions

The 10 trading days to 20 Mar 2019, as traded on BSE.

DateOpenHighLowCloseAverage priceVolume
20 Mar 201931,500.0031,500.0031,375.0031,387.65–18
19 Mar 201931,390.0031,450.0031,300.1031,427.10–14
18 Mar 201931,270.2031,300.0031,270.2031,285.60–13
15 Mar 201931,261.0031,300.0031,261.0031,293.85–28
14 Mar 201931,270.0031,280.0031,265.0031,276.10–33
13 Mar 201931,160.0531,255.0031,160.0531,251.75–18
12 Mar 201931,200.0031,330.0031,200.0031,330.00–16
11 Mar 201931,501.0031,501.0030,900.0031,240.3531,319.55150
7 Mar 201930,600.0030,700.0030,600.0030,699.15–33
6 Mar 201930,700.0030,700.0030,700.0030,700.0030,700.0015
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
15 Mar 2017Price 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.

Company details

BSE code
507649
ISIN
INE349E01023
CIN
L25190WB1905PLC001594
Corporate identity number, the registrar of companies' code for it
Incorporated
1905
Registered office
Rasoi Court, 20, Sir R N Mukherjee Road, Kolkata 700001, West Bengal
Share registrar
C B Management Services Pvt. Ltd
Keeps the register of shareholders and handles transfers and dividend payments