Euro Multivision Limited, Fundamental analysis

Industry Industry name	Consumer Durables
Variance Full Year Net Profit Variance	7
Equity Latest Equity	23.8
Face Value Latest Face Value	10
Reserves Total Reserve	-368.03
Dividend Full Year Dividend %	0
Sales Turnover Full Year Net Sales	0.03
Net Profit Full Year Net Profit	-14.08
Full Year CPS Full Year Cash Per Share	0
Earning Per Share Full Year Earning Per Share	0
Quarter CPS Latest quarter Cash Per Share	4.5
Latest Quarter Date Latest Quarter Yrc	Sep 1, 2021
Latest Quarter Sales Latest Quarter Net Sales	0.16
Previous EPS Previous earnings per share	0
Book Value Book value	-144.6
Networth Full Year Return on Networth	0
Price/Book Value Price to Book value	-0.006916
Yearly PE ratio Full Year Price to Earning per share	0
Yearly PC ratio Full Year Price to Cash Per Share	0
Bse value BSE Value in lakhs	0
Nse value NSE Value in lakhs	0
High 52 week high	2
Low 52 week low	1
Price NSE Current market price	0
CPM Current market price	1

Market cap BSE / NSE Market Cap	3.4
Net profit Latest Quarter Net Profit	-3.01
Net profit variance Latest Quarter Net Profit variance	17
Result year Trailing latest month	Sep 1, 2021
TTM Sales Trailing Twelve 12 month Net Sales	0.15
TTM OP Trailing Twelve 12 month Operating Profit	-0.93
TTM OPM Trailing Twelve 12 month Operating Profit Margin	-99.9
TTM GP Trailing Twelve 12 month Gross Profit	0.09
TTM GPM Trailing Twelve 12 month Gross Profit Margin	60
TTM NP Trailing Twelve 12 month Net Profit	-12.85
TTM NPV Trailing Twelve 12 month Net Profit Variane	13
TTM EPS Trailing Twelve 12 month EPS	0
TTM PE Trailing Twelve 12 month PE	0
TTM CPS Trailing Twelve 12 month CPS	0
Month CPS Month Cash Per Share	0
TTM Depreciation Trailing Twelve 12 month Depreciation	12.94
Equity Latest Equity	23.8
LTP Latest Price (BSE/NSE)	1
Gross block Latest Gross Block	286.32
Loans Total loans	215.46
Advances Latest Advances for Banks	0
Net profit asset Latest Assets	0
Year OPM Full Year Operating Profit Margin	-99.9
Year GPM Full Year Gross Profit Margin	-99.9
Quarter OPM Latest quater Operation Profit Margin	-43.8

	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022
+ Sales	0	0	0	0	0	0	0	0
YOY Sales Growth %	-100%	-100%	-100%	1500%				-100%
Gross Sales	0	0	0	0	0	0	0	0
+ Expenses	0	0	0	0	0	0	3	0
Material Cost %				6%
Raw Material Cost	0	0	0	0	0	0	0	0
Change in Inventory	0	0	0	0	0	0	0	0
Manufacturing Cost %				125%
Employee Cost %				13%
Raw Materials %				6%
Other Manufacturing Expenses %				125%
Operating Profit	0	0	0	0	0	0	-3	0
OPM %				-44%
+ Other Income	0	1	0	0	0	0	0	0
Miscellaneous Income	0	1	0	0	0	0	0	0
Interest	0	0	0	0	0	0	0	0
Depreciation	3	3	3	3	3	3	3	3
Profit before tax	-4	-3	-3	-3	-3	-3	-6	-3
+ Tax %	-0%	-4%	4%	-0%	-0%	-0%	-0%	-0%
Current Tax	0	0	0	0	0	0	0	0
+ Net Profit	-4	-3	-3	-3	-3	-3	-6	-3
Extraordinary Income / Expense	0	0	0	0	0	0	-3	0
Exceptional Item	0	0	0	0	0	0	-3	0
EPS in Rs

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
+ Sales	16	25	20	10	7	0	0	0
Sales Growth %		54%	-17%	-50%	-32%	-95%	-92%	-100%
Gross Sales		23	22	11	8	0	0	0
Excise Duty	1	0	0	0	0	0	0	0
Other Operating Income		1	0	0	0	0	0	0
+ Expenses	95	26	22	16	12	2	1	1
Material Cost %	57%	77%	66%	97%	100%	103%	500%
Raw Material Cost	9	18	17	6	7	1	0	0
Change in Inventory	0	1	-4	4	0	0	0	0
Manufacturing Cost %	24%	12%	18%	18%	12%	195%	1900%
Employee Cost %	14%	8%	12%	25%	13%	62%	367%
Other Cost %	502%	7%	10%	14%	44%	203%	1000%
Raw Materials %	59%	74%	83%	59%	97%	135%	0%
Purchase of Finished Goods %		45%	0%	0%	0%	0%	0%
Stock Adjustments %	2%	-3%	17%	-38%	-2%	32%	-500%
Power & Fuel %	21%	10%	13%	15%	10%	154%	1867%
Other Manufacturing Expenses %	3%	2%	5%	3%	2%	41%	33%
Selling & Administration %	6%	4%	5%	9%	7%	151%	1000%
Miscellaneous Expenses %	491%	1%	1%	4%	12%	24%	33%
Provisions & Contingencies %		0%	-6%	0%	0%	0%	0%
Operating Profit	-79	-1	-1	-5	-5	-2	-1	-1
OPM %	-497%	-4%	-7%	-53%	-69%	-462%	-3667%
+ Other Income	8	1	4	2	2	0	1	0
Miscellaneous Income		1	1	1	0	0	1	0
Interest	47	47	0	0	0	0	0	0
Depreciation	14	14	14	14	14	14	14	12
Profit before tax		-61	-12	-17	-17	-15	-14	-12
+ Tax %		-0%	-0%	-0%	-8%	-0%	-1%	1%
Current Tax	0	0	0	0	1	0	0	0
+ Net Profit		-61	-12	-17	-17	-15	-14	-12
Profit Growth %			-81%	45%	-1%	-11%	-7%	-13%
EPS in Rs

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Equity Capital	24	24	24	24	24	24	24	24
Reserves	-231	-293	-305	-322	-339	-354	-368	-380
+ Borrowings	220	220	217	214	214	216	215	215
Secured Borrowings	220	220	0	0	0	0	0	0
Unsecured Borrowings	0	0	217	214	214	216	215	215
+ Other Liabilities	154	201	204	206	200	197	198	197
Current Liabilities	154	201	204	206	200	197	198	197
Provisions	1	1	0	0	0	0	0	0
Total Liabilities	167	151	140	123	99	82	69	56
+ Fixed Assets	145	131	117	103	89	76	62	50
Gross Block	287	287	287	287	287	286	286	286
Accumulated Depreciation	142	156	170	184	197	211	225	236
CWIP	0	0	0	0	0	0	0	0
Investments	0	0	0	0	0	0	0	0
+ Other Assets	22	20	23	19	9	7	7	6
Inventories	5	4	6	1	0	0	0	0
Trade receivables	7	6	6	8	3	0	1	0
Cash Equivalents	2	3	0	0	0	0	0	0
Loans n Advances	5	5	6	6	4	5	5	4
Other asset items	2	2	5	4	2	2	2	2
Total Assets	167	151	140	123	99	82	69	56

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
+ Cash from Operating Activity	127	47	3	3	-1	-2	0	0
Profit Before Tax & Extraordinary Items	-133	-61	-12	-17	-17	-15	-14	-12
Depreciation	14	14	14	14	14	14	14	12
Interest (Net)	47	47	0	0	0	0	0	0
Profit / Loss on Sale of Assets	0	0	0	0	0	0	0	0
Receivables	-5	1	0	-2	5	3	-1	1
Inventories	0	1	-2	5	1	0	0	0
Trade Payables	127	47	3	3	-6	-3	1	-1
Extraordinary Items	78	0	0	0	0	0	0	0
+ Cash from Investing Activity	0	0	0	0	0	0	0	0
Purchase of Fixed Assets	0	0	0	0	0	0	0	0
Sale of Fixed Assets	0	0	0	0	0	0	0	0
+ Cash from Financing Activity	-127	-47	-2	-3	0	2	0	0
Proceeds from Other Long-Term Borrowings	0	0	0	0	0	2	0	0
Repayment of Long-Term Borrowings	0	0	0	0	0	0	0	0
Others	-2	0	-2	-3	0	0	0	0
Net Cash Flow	0	0	0	0	-1	0	0	0