Uniworth Textiles (Delisted) results and financials

BSE: 500138Textiles & Apparels

Uniworth Textiles Ltd. · Face value ₹10

Delisted on 28 Aug 2024.

Last announcements

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

Results for the quarter to Mar 2024

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

Revenue
₹0.00 Cr
Operating profit
−₹0.04 Cr
Net profit
−₹2.33 Cr
Earnings per share
−₹1.02

From revenue to net profit, ₹ crore

  1. Revenue0.0
  2. Employee costs0.0
  3. Other expenses0.0
  4. Operating profit0.0
  5. Depreciation0.0
  6. Other income0.0
  7. Finance costs−2.3
  8. Profit before tax−2.3
  9. Tax0.0
  10. Net profit−2.3

Uniworth Textiles results by quarter

Standalone: the listed company alone, without its subsidiaries. Latest quarter to Mar 2024. Results for the quarter to Jun 2024 were due by 14 Aug 2024, 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
0−2.7Jun 210−2.5Sep 210−2.5Dec 210−2.9Mar 220−3.0Jun 220−3.0Sep 220−2.6Dec 220−2.5Mar 230−2.5Jun 230−2.6Sep 230−2.5Dec 230−2.3Mar 24
Peak revenue ₹0.00 Cr, quarter to Jun 2021A loss in 12 of the 12 quarters shown

Operating and net margin by quarter, per cent

  • Operating margin
  • Net margin
₹ croreJun 2019Q1Sep 2019Dec 2019Q3Mar 2020Jun 2020Q1Sep 2020Dec 2020Q3Mar 2021Jun 2021Q1Filed 12 AugSep 2021Filed 8 NovDec 2021Q3Filed 10 FebMar 2022Jun 2022Q1Sep 2022Dec 2022Q3Mar 2023Jun 2023Q1Sep 2023Dec 2023Q3Mar 2024
Revenue from operations0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
0.110.110.110.310.030.070.070.210.040.050.040.130.040.040.030.140.040.040.030.04
Materials and goods bought0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Employee costs0.070.070.060.150.020.050.000.100.030.010.010.040.000.000.000.000.000.020.010.00
Other expenses0.040.040.050.160.010.020.070.110.010.040.030.100.030.040.020.140.040.020.020.04
Operating profit before depreciation−0.11−0.11−0.11−0.31−0.03−0.07−0.07−0.21−0.04−0.05−0.04−0.13−0.04−0.04−0.03−0.14−0.04−0.04−0.03−0.04
Depreciation and amortisation0.110.110.110.100.110.110.110.100.110.110.110.100.100.100.100.090.100.070.070.04
Other income0.000.000.000.110.000.000.000.500.000.000.000.010.000.000.000.000.000.000.000.04
Finance costs2.322.552.433.172.372.592.392.102.532.312.392.712.862.822.512.242.352.522.362.30
One-off items0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Profit before tax−2.53−2.77−2.65−3.47−2.51−2.77−2.57−1.92−2.67−2.46−2.53−2.92−2.99−2.97−2.64−2.48−2.49−2.63−2.46−2.33
Tax0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Net profit−2.53−2.77−2.65−3.47−2.51−2.77−2.57−1.92−2.67−2.46−2.53−2.92−2.99−2.97−2.64−2.48−2.49−2.63−2.46−2.33
Other comprehensive income0.000.000.000.010.000.000.00−0.100.000.020.000.100.000.000.030.020.000.000.000.00
Total comprehensive income−2.53−2.77−2.65−3.46−2.51−2.77−2.57−2.02−2.67−2.44−2.53−2.82−2.99−2.97−2.61−2.46−2.49−2.63−2.46−2.33
Earnings per share−₹1.11−₹1.21−₹1.16−₹1.51−₹1.10−₹1.21−₹1.12−₹0.80−₹1.17−₹1.08−₹1.11−₹1.28−₹1.31−₹1.30−₹1.16−₹1.09––−₹1.08−₹1.02
Earnings per share in rupees, restated for later splits and bonuses.

The quarter to Jun 2023 was restated in the company's filing of 30 Nov 2023. The table shows the restated 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
30−16Mar 1527−25Mar 1641−24Mar 1711−20Mar 180−10.040Mar 190−1140Mar 200−9.840Mar 210−1177Mar 220−1178Mar 230−9.978Mar 24
Peak revenue ₹41 Cr, year to Mar 2017; lowest ₹0.00 Cr, year to Mar 2019A loss in 10 of the 10 years shown

Operating and net margin, per cent

  • Operating margin
  • Net margin
−26.1%−183.1%−26.1%−56.4%−39.2%−92.4%−52.7%−91.4%−59.2%−183.1%Mar 15Mar 17Mar 19Mar 21Mar 23Mar 24

Results for the year to Mar 2024

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

From revenue to net profit

  1. Revenue0.0
  2. Employee costs0.0
  3. Other expenses−0.1
  4. Operating profit−0.1
  5. Depreciation−0.3
  6. Other income0.0
  7. One-off items0.0
  8. Finance costs−9.5
  9. Profit before tax−9.9
  10. Tax0.0
  11. Net profit−9.9

What the company owns

  • Receivables₹80 Cr
  • Plant, investments and other assets₹29 Cr
  • Cash and bank₹1 Cr
  • Inventory₹0 Cr

What pays for it: net worth and liabilities

  • Borrowings₹78 Cr
  • Owed to suppliers₹41 Cr

Profit and loss

Standalone, ₹ crore, years to March.

₹ croreMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Revenue from operations29.926.940.810.90.00.00.00.00.00.0
37.742.156.721.00.70.60.40.30.20.1
Materials and goods bought21.720.135.410.20.00.00.00.00.00.0
Employee costs7.37.48.24.80.40.40.20.10.00.0
Other expenses8.714.513.15.90.30.30.20.20.20.1
Operating profit before depreciation−7.8−15.2−16.0−10.1−0.7−0.6−0.4−0.3−0.2−0.1
Operating margin−26.1%−56.4%−39.2%−92.4%––––––
Materials, % of revenue72.4%74.8%87.0%93.8%––––––
Employee costs, % of revenue24.6%27.7%20.1%44.4%––––––
Other expenses, % of revenue29.1%53.9%32.1%54.2%––––––
Depreciation and amortisation0.50.50.50.40.40.40.40.40.40.3
Operating profit after depreciation−8.3−15.6−16.4−10.5−1.1−1.1−0.8−0.7−0.6−0.4
Other income2.40.91.60.11.30.10.50.00.00.0
Finance costs9.79.99.39.510.110.59.59.910.49.5
One-off items––––0.00.00.00.00.00.0
Profit before tax−15.5−24.6−24.1−20.0−10.0−11.4−9.8−10.6−11.1−9.9
Tax––––0.00.00.00.00.00.0
Net profit−15.8−24.6−24.1−20.0−10.0−11.4−9.8−10.6−11.1−9.9
Other comprehensive income––––0.00.0−0.10.10.00.0
Total comprehensive income––––−10.0−11.4−9.9−10.5−11.1−9.9
Net margin−52.7%−91.4%−59.2%−183.1%––––––
Earlier years, Mar 2008 to Mar 2014
₹ croreMar 2008Mar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014
Revenue from operations53.251.555.778.757.434.134.3
57.956.065.691.256.537.438.1
Materials and goods bought39.7–37.351.039.724.423.7
Employee costs4.1–––5.35.35.8
Other expenses14.1–––11.57.78.5
Operating profit before depreciation−4.7−4.4−9.9−12.50.9−3.3−3.7
Operating margin−8.9%−8.6%−17.8%−15.9%1.6%−9.6%−10.8%
Materials, % of revenue74.6%–––69.1%71.4%69.1%
Employee costs, % of revenue7.8%–––9.3%15.6%16.9%
Other expenses, % of revenue26.4%–––20.0%22.6%24.8%
Depreciation and amortisation3.11.82.12.22.22.10.4
Operating profit after depreciation−7.8−6.3−12.1−14.7−1.2−5.4−4.1
Other income0.48.00.12.71.90.82.8
Finance costs9.19.89.19.110.39.810.2
Profit before tax−16.5−8.1−21.1−21.1−9.7−14.4−11.5
Tax0.00.0–––––
Net profit−16.6−8.1−21.1−21.1−9.7−14.4−11.5
Net margin−31.1%−15.8%−37.9%−26.8%−16.8%−42.2%−33.5%
Standalone, ₹ crore, years to March.

Balance sheet

Standalone, ₹ crore, at 31 March.

₹ croreMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
−297−308−318−328−340−349
Share capital232323232323
Reserves−320−331−341−351−362−372
Borrowings404040777878
391402411421431441
181919191919
Total assets113112111111111110
101010999
102102102102102102
Net debt393939767777
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 2015, Mar 2016, Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Cash flow

Standalone, ₹ crore, years to March.

₹ croreMar 2021Mar 2022Mar 2023Mar 2024
−9.49.59.49.4
−9.49.59.49.4
−9.19.79.69.5
Payables0.10.00.00.0
Other working capital−9.39.79.69.5
Capital spending0.00.00.00.0
Free cash flow−9.49.59.49.4
Cash from investing0.00.00.00.0
9.5−9.5−9.4−9.4
Dividends paid0.00.00.00.0
Shares bought back0.00.00.00.0
Shares issued0.00.00.00.0
Net change in cash0.00.00.00.0
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only. No cash flow statement is on record for the years to Mar 2015, Mar 2016, Mar 2017, Mar 2018, Mar 2019 and Mar 2020.

Per share

Standalone, ₹ per share, years to March.

₹ per shareMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Earnings per share−₹10.56−₹8.76−₹8.76−₹5.00−₹4.28−₹4.64−₹4.85−₹4.34
Diluted earnings per share−₹10.56−₹8.76−₹8.76−₹5.00−₹4.28−₹4.64−₹4.85−₹4.34
Book value per share–––−₹135.08−₹139.31−₹143.89−₹148.74−₹153.08

Ratios

Standalone, years to March.

RatioMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Revenue growth−12.8%−10.0%51.3%−73.2%−100.0%–––––
Asset turnover––––0.000.000.000.000.000.00
Assets per rupee of net worth––––−0.38−0.37−0.36−0.34−0.33−0.32
Sales per rupee of plant––––0.000.000.000.000.000.00
Capital spending to depreciation––––––0.000.000.000.00
Plant being built, % of plant in use––––23.0%24.3%25.7%27.3%28.9%30.2%
Interest cover is left blank for the years to Mar 2015, Mar 2016, Mar 2017, Mar 2018, Mar 2019, Mar 2020, Mar 2021, Mar 2022, Mar 2023 and Mar 2024: operating profit after depreciation is a loss, and a loss covers no interest bill. Debt to equity is left blank for the years to Mar 2019, Mar 2020, Mar 2021, Mar 2022, Mar 2023 and Mar 2024: net worth is below zero, so there is no shareholders' money to set the borrowings against. Return on capital employed is left blank for the years to Mar 2019, Mar 2020, Mar 2021, Mar 2022, Mar 2023 and Mar 2024: net worth and borrowings together come to nought or less, so there is no money employed to set the operating profit against. No balance sheet is on record for the years to 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 2024.

Return on assets, latest year
−9.0%
Measure5 years3 years
Asset turnover, average0.000.00

Where the cash came from and went

Standalone: the listed company alone, without its subsidiaries. ₹ crore, added up over each window, which ends with the year to Mar 2024.

₹ crore3 yearsLatest year
Cash from operations28.29.4
Cash from investing0.00.0
Cash from financing−28.3−9.4
Capital spending0.00.0
Dividends paid0.00.0
Shares bought back0.00.0
Shares issued for cash0.00.0
Borrowings raised1.60.1
Borrowings repaid0.00.0

Accounting checks

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

CheckMar 2021Mar 2022Mar 2023Mar 2024
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets−0.30−18.03−18.48−17.51
Assets under construction, years of additionsOur threshold 2 years of additions–––18,777.00
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 2024 the company reports one business segment, Manufacturing of Fabrics, which carries all its revenue.

Company details

BSE code
500138
ISIN
INE486C01019
Industry
Textiles & Apparels
CIN
L17299WB1992PLC055442
Corporate identity number, the registrar of companies' code for it
Incorporated
1992
Registered office
11A, Rawdon Chambers, 4th Floor, Sarojini Naidu Sarani, Unit 4B, Kolkata 700017, West Bengal
Share registrar
C B Management Services Pvt. Ltd
Keeps the register of shareholders and handles transfers and dividend payments