Sowbhagya Media (Delisted) share price

BSE: 532025Entertainment

Sowbhagya Media Limited · Face value ₹10 · Listed Sep 1996

Last traded ₹2.16 on 9 Mar 2020

Delisted on 20 Jun 2023.

Last announcements

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

Share price history

Daily closes since Sep 2011, adjusted for splits and bonuses. Earlier closes are left out: on 20 Sep 2011 the price changed in a way no corporate action on record explains.

Daily close, ₹ per share

Results for the quarter to Sep 2019

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

Revenue
₹0.00 Cr
Operating profit
−₹0.06 Cr
Net profit
−₹0.08 Cr
Earnings per share
−₹0.07

From revenue to net profit, ₹ crore

  1. Revenue0.0
  2. Employee costs0.0
  3. Other expenses0.0
  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

Sowbhagya Media results by quarter

Standalone: the listed company alone, without its subsidiaries. Latest quarter to Sep 2019. Results for the quarter to Dec 2019 were due by 14 Feb 2020, 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
1.50.1Dec 161.5−0.1Mar 171.0−0.3Jun 170.7−0.2Sep 170.7−0.1Dec 170.7−0.2Mar 180.1−0.2Jun 180−0.4Sep 180−0.2Dec 1800.2Mar 190−4,883Jun 190−0.1Sep 19
Peak revenue ₹1.49 Cr, quarter to Mar 2017; lowest ₹0.00 Cr, quarter to Sep 2018A loss in 10 of the 12 quarters shown

Operating and net margin by quarter, per cent

  • Operating margin
  • Net margin
8.4%−328.5%−10.1%−36.2%−34.4%−56.1%−328.5%8.4%−9.4%−34.1%−32.7%−8.8%−26.9%−303.3%Dec 16Jun 17Dec 17Jun 18Dec 18Jun 19Sep 19
₹ croreDec 2014Mar 2015Jun 2015Sep 2015Dec 2015Mar 2016Jun 2016Sep 2016Dec 2016Mar 2017Jun 2017Sep 2017Dec 2017Mar 2018Jun 2018Q1Sep 2018Dec 2018Q3Mar 2019Jun 2019Q1Sep 2019
Revenue from operations11121–22111111000000
–1––––11–211–100002,8970
Materials and goods bought––––––––––––––000000
Employee costs––––––––––––––00001,5300
Other expenses––––––––––––––00001,3670
Operating profit before depreciation–0––––00–000–00000−2,8970
Operating margin–−26.6%––––8.9%9.2%–−10.1%−36.2%−34.4%–−56.1%−328.5%–––––
Depreciation and amortisation00000–0000000000002,0820
Other income00000–00000000000000
Finance costs–0––––00–000–0000000
Profit before one-off items and tax00000–000000000000−4,9790
One-off items––––0–––––––––000000
Profit before tax00000–000000000000−4,9790
00000–000000000000−960
Tax rate–––61.9%−138.9%–0.8%−5.6%3.1%–––––––––––
Net profit00000–000000000000−4,8830
Net margin−2.9%−36.1%−6.5%3.2%8.6%–6.6%7.4%8.4%−9.4%−34.1%−32.7%−8.8%−26.9%−303.3%–––––
Earnings per share–––––––––−₹0.13−₹0.31−₹0.21−₹0.06−₹0.18−₹0.15−₹0.34−₹0.19₹0.14₹0.00−₹0.07
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
5.80.1Mar 107.20.8Mar 119.00.1Mar 125.30.4Mar 133.0−0.6Mar 142.6−0.3Mar 15Mar 166.00.2Mar 173.1−0.8Mar 180.1−0.60Mar 19
Peak revenue ₹9.04 Cr, year to Mar 2012; lowest ₹0.06 Cr, year to Mar 2019A loss in 4 of the 9 years with results on record

Operating and net margin, per cent

  • Operating margin
  • Net margin
22.2%−1,581.1%6.6%22.2%5.0%13.9%−21.3%−3.8%3.3%−34.6%−1,581.1%1.0%10.9%0.7%7.7%−19.0%−11.5%3.3%−26.5%−1,103.2%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. Revenue0.1
  2. Employee costs−0.3
  3. Other expenses−0.7
  4. Operating profit−0.9
  5. Depreciation−0.1
  6. Other income0.0
  7. One-off items0.0
  8. Finance costs0.0
  9. Profit before tax−1.0
  10. Tax+0.3
  11. Net profit−0.6

What the company owns

  • Plant, investments and other assets₹9 Cr
  • Receivables₹0 Cr
  • Cash and bank₹0 Cr

What pays for it: net worth and liabilities

  • Net worth₹9 Cr
  • Other liabilities₹0 Cr

Profit and loss

Standalone, ₹ crore, years to March. No results on record for the year to Mar 2016.

₹ croreMar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019
Revenue from operations5.777.219.045.292.972.59–6.003.080.06
5.395.618.584.553.602.69–5.814.150.93
Materials and goods bought–––––––––0.00
Employee costs–1.58–––––––0.27
Other expenses–4.04–––––––0.66
Operating profit before depreciation0.381.600.460.73−0.63−0.10–0.20−1.07−0.88
Operating margin6.6%22.2%5.0%13.9%−21.3%−3.8%–3.3%−34.6%−1,581.1%
Materials, % of revenue–––––––––0.0%
Employee costs, % of revenue–21.9%–––––––493.9%
Other expenses, % of revenue–56.1%–––––––1,187.2%
Depreciation and amortisation0.230.270.290.290.270.31–0.180.070.08
Operating profit after depreciation0.151.330.170.44−0.90−0.41–0.02−1.14−0.96
Other income–0.000.020.080.100.13–0.180.260.00
Finance costs0.030.020.010.010.010.01–0.000.010.00
One-off items–––––––––0.00
Profit before tax0.091.300.160.49−0.82−0.29–0.20−0.89−0.96
0.030.510.100.09−0.250.01–0.00−0.07−0.35
Net profit0.060.790.060.41−0.56−0.30–0.20−0.82−0.61
Net margin1.0%10.9%0.7%7.7%−19.0%−11.5%–3.3%−26.5%−1,103.2%
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, Mar 2014, Mar 2015, Mar 2017 and Mar 2018 they do not, so they are left blank.

Balance sheet

Standalone, ₹ crore, at 31 March.

₹ croreMar 2019
9.0
Share capital10.9
Reserves−2.0
Borrowings0.0
Liabilities due within a year0.0
0.1
Total assets9.0
7.9
1.2
Net debt0.0
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 2010, Mar 2011, Mar 2012, Mar 2013, Mar 2014, Mar 2015, 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
––₹0.06––––₹0.18−₹0.75−₹0.56
As stated that year₹0.01–₹0.06––––₹0.18−₹0.75−₹0.56
Diluted earnings per share––₹0.06––––₹0.18−₹0.75−₹0.56
Book value per share–––––––––₹8.20
Market cap at the year end (₹ crore)12.0–17.7––––––1.9
Every year is restated for later splits and bonuses, so they do not break the line. The figure the company stated that year is under each line it differs from.

Ratios

Standalone, years to March.

RatioMar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019
Revenue growth–24.9%25.4%−41.5%−43.9%−12.6%––−48.7%−98.2%
Operating profit growth–322.5%−71.6%61.0%––––––
Net profit growth–1,230.5%−92.0%542.9%––––––
Return on equity–––––––––−6.8%
Return on capital employed–––––––––−10.7%
Interest cover4.878.215.131.6–––4.8––
Debt to equity–––––––––0.00
Receivable days–––––––––1,827
Working capital days–––––––––7,628
Asset turnover–––––––––0.01
Assets per rupee of net worth–––––––––1.01
Sales per rupee of plant–––––––––0.19
Revenue growth is left blank for the year to Mar 2010: between the two periods the company restated its earlier figures, so the two are on different bases and the change is not worked out. Interest cover is left blank for the years to Mar 2014, Mar 2015 and Mar 2018: 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 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
−6.8%
Measure10 years5 years3 years
Revenue growth, yearly rate–−54.9%–
Operating margin, average−176.7%−404.1%−537.5%
Net margin, average−126.3%−284.5%−375.5%

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–––––––––111.50
Effective tax ratePublished threshold 17.16 per cent32.9539.5561.4917.52–––2.00––
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 2019 the company reports one business segment, SOWBHAGYA MEDIA LIMITED, 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−31.0%––0.0%
3 years−42.7%––0.0%
5 years−28.9%––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.

Sowbhagya Media share price by year

Each calendar year to 2020.

YearClose at year endChangeHighest closeLowest close
20202.16−9.2%2.272.16
20192.38+33.0%2.501.71
20181.79+14.0%2.861.64
20171.57−70.1%6.981.35
20165.25−33.5%11.694.80
20157.90+100.0%8.012.90
₹ per share, adjusted for splits and bonuses since. Change is on the close at the end of the year before. 2020 is from its first session, 3 Mar 2020. 2019 is from its first session, 18 Jan 2019. The close is the year's last trade for 2020 (9 Mar 2020), 2019 (16 Dec 2019) and 2018 (16 Nov 2018).

Recent sessions

The 10 trading days to 9 Mar 2020, as traded on BSE.

DateOpenHighLowCloseAverage priceVolume
9 Mar 20202.162.162.162.162.161
3 Mar 20202.272.272.272.272.271
16 Dec 20192.382.382.382.382.38250
21 Nov 20192.502.502.502.502.5010
20 Nov 20192.402.402.402.402.4010
19 Nov 20192.302.302.302.302.3010
15 Nov 20192.282.282.282.282.2810
14 Nov 20192.402.402.402.402.40210
13 Nov 20192.502.502.302.30–74
11 Nov 20192.402.402.402.402.4010
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
7 Jun 2016Price move–Between two trading sessions the price moved by a fifth or more. No corporate action is on record. Not adjusted for.
6 Jun 2016Price move–Between two trading sessions the price moved by a fifth or more. No corporate action is on record. Not adjusted for.
20 Sep 2011Price 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
532025
ISIN
INE826D01014
Industry
Entertainment
CIN
L51109TG1994PLC018800
Corporate identity number, the registrar of companies' code for it
Incorporated
1994
Registered office
4th Floor, Block-A, My Home Tycoon, Green Lands, Begumpet, Hyderabad 500016, Telangana
Share registrar
XL Softech Systems Ltd
Keeps the register of shareholders and handles transfers and dividend payments