Vyapar Industries (Delisted) share price

BSE: 506142

Vyapar Industries Ltd. · Face value ₹10 · Listed Jan 1984

Last traded ₹41.50 on 21 May 2020

Delisted on 2 Jun 2020.

Last announcements

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

  1. May 2020

  2. Apr 2020

    • 29 Apr · Statement Of Investor Complaints For The Quarter Ended March 2020

      No.of Investor complaints pending at the beginning of the quarter No.of Investor complaints received during the quarter No.of Investor complaints disposed of during the quarter No.of Investor complaints unresolved at the end of the quarter 0 0 0 0

Share price history

Daily closes since Jan 2007, adjusted for splits and bonuses

Daily close, ₹ per share

Buyback

Q3 results, quarter to Dec 2019

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

Revenue
₹0.00 Cr
Operating profit
−₹0.07 Cr
Net profit
₹0.06 Cr−81.7% on the quarter before
Earnings per share
₹0.10−81.8% on the quarter before

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 income+0.2
  7. Finance costs0.0
  8. Profit before tax0.1
  9. Tax0.0
  10. Net profit0.1

Vyapar Industries 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
0.70.1Mar 170.6−0.1Jun 170.3−0.4Sep 170.7−0.1Dec 170.50.5Mar 180.40.0Jun 1800.1Sep 1800.0Dec 1800.2Mar 1900.1Jun 1900.3Sep 1900.1Dec 19
Peak revenue ₹0.73 Cr, quarter to Dec 2017; lowest ₹0.00 Cr, quarter to Sep 2018A loss in 5 of the 12 quarters shown

Operating and net margin by quarter, per cent

  • Operating margin
  • Net margin
100.0%−156.4%−60.4%9.8%−8.4%−156.4%−19.0%100.0%−5.5%Mar 17Sep 17Mar 18Sep 18Mar 19Sep 19Dec 19
₹ croreMar 2015Jun 2015Sep 2015Dec 2015Mar 2016Jun 2016Sep 2016Dec 2016Mar 2017Jun 2017Sep 2017Dec 2017Mar 2018Jun 2018Q1Sep 2018Dec 2018Q3Mar 2019Jun 2019Q1Sep 2019Dec 2019Q3
Revenue from operations0.43.810.73.8–0.5–0.00.70.60.30.70.50.40.00.00.00.00.00.0
–––––––––––––0.60.10.00.10.10.10.1
Materials and goods bought0.63.810.52.8–––0.20.50.60.40.70.30.40.00.00.00.00.00.0
Employee costs–––––––––––––0.00.00.00.00.00.00.0
Other expenses–––––––––––––0.10.00.00.10.10.00.0
Operating profit before depreciation–––––––––––––−0.2−0.10.0−0.1−0.1−0.1−0.1
Operating margin–––––––––––––−60.4%––––––
Depreciation and amortisation0.10.00.00.0–0.00.00.00.0––––0.00.00.00.00.00.00.0
Other income0.80.30.40.3–0.40.30.40.70.20.20.30.00.20.20.10.30.20.50.2
Finance costs––––––––––0.00.10.00.00.00.00.00.00.00.0
Profit before one-off items and tax0.40.00.01.0–0.10.1−0.20.5−0.1−0.4−0.10.50.00.10.00.20.10.40.1
One-off items–––0.0–0.0–0.3−0.3––––0.00.00.00.00.00.00.0
Profit before tax0.40.00.01.0–0.10.10.10.2−0.1−0.4−0.10.50.00.10.00.20.10.40.1
−0.20.0–0.3–0.00.00.10.1–––0.00.00.00.10.00.10.10.0
Tax rate−63.2%21.1%–26.9%–18.8%21.2%40.1%62.1%–––0.7%–0.0%191.4%−6.1%41.5%18.0%25.4%
Net profit0.60.00.00.7–0.10.10.10.1−0.1−0.4−0.10.50.00.10.00.20.10.30.1
Other comprehensive income–––––––––––––0.0−2.70.03.70.00.00.0
Total comprehensive income–––––––––––––0.0−2.50.03.90.10.30.1
Net margin156.6%0.4%0.0%18.4%–11.5%–531.3%9.8%−8.4%−156.4%−19.0%100.0%−5.5%––––––
Earnings per share––––––––₹0.08−₹0.06−₹0.67−₹0.22₹0.76−₹0.03–−₹0.08₹0.28₹0.14₹0.55₹0.10
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
980.1Mar 101160.6Mar 11751.2Mar 12601.0Mar 13390.5Mar 145.5−1.3Mar 15Mar 161.20.3Mar 172.2−0.1Mar 180.40.20Mar 19
Back to profit in the year to Mar 2019, ₹0.24 CrA loss in 2 of the 9 years with results on record

Operating and net margin, per cent

  • Operating margin
  • Net margin
62.5%−128.7%−128.7%0.1%0.5%1.6%1.7%1.2%−22.9%24.2%−3.0%62.5%Mar 10Mar 12Mar 14Mar 16Mar 18Mar 19

The years either side of a change of basis do not compare. From the year to Mar 2013, the company's revenue for that year, ₹60 Cr, differs from its quarters added, ₹57 Cr.

Results for the year to Mar 2019

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

From revenue to net profit

  1. Revenue0.4
  2. Materials and goods−0.4
  3. Employee costs−0.2
  4. Other expenses−0.3
  5. Operating profit−0.5
  6. Depreciation0.0
  7. Other income+0.8
  8. One-off items0.0
  9. Finance costs0.0
  10. Profit before tax0.3
  11. Tax−0.1
  12. Net profit0.2

What the company owns

  • Plant, investments and other assets₹63 Cr
  • Cash and bank₹0 Cr

What pays for it: net worth and liabilities

  • Net worth₹60 Cr
  • Other liabilities₹3 Cr
  • Owed to suppliers₹0 Cr

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 2019, the latest four quarters added.

₹ croreMar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Dec 2019Twelve months
Revenue from operations981167560395–1200
–––––––––10
Materials and goods bought103946174216–1200
Employee costs–––––––––00
Other expenses–––––––––00
Operating profit before depreciation–––––––––00
Operating margin–––––––––−128.7%–
Materials, % of revenue–––––––––111.5%–
Employee costs, % of revenue–––––––––45.8%–
Other expenses, % of revenue–––––––––71.3%–
Depreciation and amortisation000000–0–00
Operating profit after depreciation–––––––––00
Other income102312–2111
Finance costs––––––––000
Profit before one-off items and tax05621−1–0001
One-off items–−4−40–––0–00
Profit before tax01221−1–0001
001100–0000
Net profit01110−1–0001
Other comprehensive income–––––––––14
Total comprehensive income–––––––––14
Net margin0.1%0.5%1.6%1.7%1.2%−22.9%–24.2%−3.0%62.5%–
Operating expenses, operating profit before depreciation and operating profit after depreciation are left blank for the years to Mar 2010, Mar 2011, Mar 2012, Mar 2013, 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 depreciation, which operating profit is worked out from, so operating profit is not given.

Balance sheet

Standalone, ₹ crore, at 31 March.

₹ croreMar 2019
60.4
Share capital6.1
Reserves54.2
Borrowings0.0
0.2
0.3
Total assets63.3
62.9
0.4
Net debt−0.1
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 2017Mar 2018Mar 2019
Earnings per share₹0.28−₹0.09₹0.39
Diluted earnings per share₹0.28–₹0.39
Book value per share––₹98.46
Market cap at the year end (₹ crore)––17.6

Ratios

Standalone, years to March.

RatioMar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019
Revenue growth70.3%18.2%−35.3%–−35.4%−86.0%––80.7%−82.3%
Net profit growth−87.1%553.5%111.4%−14.2%−54.4%–––––
Return on equity–––––––––0.4%
Return on capital employed–––––––––−0.8%
Debt to equity–––––––––0.00
Receivable days–––––––––0
Inventory days–––––––––0
Payable days–––––––––142
Cash conversion cycle, days–––––––––−142
Working capital days–––––––––166
Asset turnover–––––––––0.01
Assets per rupee of net worth–––––––––1.05
Sales per rupee of plant–––––––––0.04
Revenue growth is left blank for the year to Mar 2013: between the two periods the company restated its earlier figures, so the two are on different bases and the change is not worked out. 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
0.4%
Measure10 years5 years3 years
Revenue growth, yearly rate–−60.3%–
Profit growth, yearly rate−9.7%−12.4%–
Net margin, average7.3%15.2%27.9%

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–––––––––24.40
Effective tax ratePublished threshold 17.16 per cent33.8530.9648.7339.1624.14––36.88–26.24
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, Textile & Allied Products, 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−2.4%––0.0%
3 years+2.2%––0.0%
5 years−5.9%––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.

Vyapar Industries share price by year

Each calendar year to 2020.

YearClose at year endChangeHighest closeLowest close
202041.50+14.6%42.7030.75
201936.20+8.7%36.2022.10
201833.30−3.6%39.9526.00
201734.55−2.3%42.0033.00
201635.35+17.8%35.3524.10
201530.00−26.9%43.0025.05
₹ per share, adjusted for splits and bonuses since. Change is on the close at the end of the year before. The 2020 close is its last trade, on 21 May 2020.

Recent sessions

The 10 trading days to 21 May 2020, as traded on BSE.

DateOpenHighLowCloseAverage priceVolume
21 May 202041.5041.5041.5041.5041.50106
20 May 202040.1041.5040.1041.50–27
19 May 202040.0040.1040.0040.1040.02400
18 May 202040.0040.0038.2038.55–10
15 May 202040.0540.0540.0540.0540.05607
14 May 202040.1540.1540.1040.15–31
12 May 202038.0041.4038.0041.4041.35203
11 May 202040.1541.0040.1541.0040.57100
8 May 202040.0540.0540.0540.0540.0593
7 May 202040.1040.1040.1040.1040.1010
Prices in ₹ per share as traded, not adjusted.

Company details

BSE code
506142
ISIN
INE070G01012
CIN
L65990MH1983PLC029875
Corporate identity number, the registrar of companies' code for it
Incorporated
1983
Registered office
145, S V Road, Opp Khar Police Station, Khar West, Mumbai 400052, Maharashtra
Share registrar
Bigshare Services Pvt. Ltd
Keeps the register of shareholders and handles transfers and dividend payments