| Industry
Industry name |
Entertainment |
| Variance
Full Year Net Profit Variance |
-46 |
| Equity
Latest Equity |
66.89 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
-91.88 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
30.33 |
| Net Profit
Full Year Net Profit |
-15.2 |
| Full Year CPS
Full Year Cash Per Share |
-1.4 |
| Earning Per Share
Full Year Earning Per Share |
-2.3 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2025 |
| Latest Quarter Sales
Latest Quarter Net Sales |
2.91 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
-3.7 |
| Networth
Full Year Return on Networth |
-77.52 |
| Price/Book Value
Price to Book value |
-1.081081 |
| Yearly PE ratio
Full Year Price to Earning per share |
-1.8 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
-2.9 |
| Bse value
BSE Value in lakhs |
0 |
| Nse value
NSE Value in lakhs |
0.46 |
| High
52 week high |
8 |
| Low
52 week low |
3 |
| Price
NSE Current market price |
3 |
| CPM
Current market price |
4 |
| Market cap
BSE / NSE Market Cap |
23.95 |
| Net profit
Latest Quarter Net Profit |
-2.43 |
| Net profit variance
Latest Quarter Net Profit variance |
-252 |
| Result year
Trailing latest month |
Mar 1, 2025 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
39.09 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-83.11 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-212.61 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
59.89 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
197.46 |
| TTM NP
Trailing Twelve 12 month Net Profit |
-13.31 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-46.01 |
| 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 |
7.69 |
| Equity
Latest Equity |
66.89 |
| LTP
Latest Price (BSE/NSE) |
4 |
| Gross block
Latest Gross Block |
0 |
| Loans
Total loans |
34.43 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
-268.1 |
| Year GPM
Full Year Gross Profit Margin |
-62.3 |
| Quarter OPM
Latest quater Operation Profit Margin |
-2722.7 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 8 | 10 | 3 | 0 | 0 | 0 | 0 | 0 |
| YOY Sales Growth % | 4% | -9% | -73% | -100% | -100% | -100% | -100% | |
| Gross Sales | 8 | 10 | 3 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 9 | 10 | 3 | 0 | 0 | 0 | 1 | 0 |
| Manufacturing Cost % | 89% | 80% | 89% | |||||
| Employee Cost % | 20% | 22% | 26% | |||||
| Other Manufacturing Expenses % | 89% | 80% | 89% | |||||
| Operating Profit | -1 | 0 | 0 | 0 | 0 | 0 | -1 | 0 |
| OPM % | -9% | -2% | -15% | |||||
| + Other Income | 1 | 2 | 79 | 0 | 0 | 0 | 0 | 0 |
| Miscellaneous Income | 1 | 2 | 79 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income | 0 | 0 | 79 | 0 | 0 | 0 | 0 | 0 |
| Interest | 6 | 6 | 3 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | -8 | -6 | 75 | -1 | -1 | -1 | -2 | -1 |
| + Tax % | -0% | -0% | 0% | -0% | -0% | -0% | -0% | 22% |
| Current Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | -8 | -6 | 75 | -1 | -1 | -1 | -2 | -1 |
| Extraordinary Income / Expense | 0 | 0 | 79 | 0 | 0 | 0 | -1 | 0 |
| Exceptional Item | 0 | 0 | 79 | 0 | 0 | 0 | -1 | 0 |
| Minority Interest (After Tax) | 3 | 3 | 1 | |||||
| Net Profit After Minority Interest | -5 | -4 | 76 | |||||
| EPS in Rs | -0.68 | -0.56 | 11.42 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 78 | 75 | 69 | 52 | 19 | 26 | 36 | 38 | 30 | 0 |
| Sales Growth % | -4% | -8% | -24% | -62% | 32% | 41% | 6% | -21% | -100% | |
| Gross Sales | 78 | 76 | 69 | 55 | 19 | 26 | 36 | 38 | 30 | 0 |
| + Expenses | 66 | 64 | 66 | 83 | 39 | 36 | 38 | 52 | 33 | 1 |
| Manufacturing Cost % | 7% | 6% | 6% | 7% | 12% | 8% | 6% | 6% | 7% | |
| Employee Cost % | 32% | 30% | 33% | 36% | 47% | 34% | 24% | 22% | 22% | |
| Other Cost % | 46% | 49% | 57% | 117% | 142% | 98% | 74% | 107% | 80% | |
| Power & Fuel % | 3% | 3% | 3% | 4% | 8% | 6% | 4% | 4% | 4% | |
| Other Manufacturing Expenses % | 4% | 3% | 2% | 3% | 4% | 2% | 3% | 3% | 3% | |
| Selling & Administration % | 42% | 45% | 53% | 56% | 121% | 92% | 72% | 72% | 73% | |
| Miscellaneous Expenses % | 4% | 4% | 4% | 68% | 21% | 6% | 3% | 36% | 6% | |
| Operating Profit | 12 | 11 | 3 | -31 | -20 | -10 | -2 | -14 | -3 | -1 |
| OPM % | 15% | 14% | 4% | -60% | -101% | -39% | -4% | -36% | -8% | |
| + Other Income | 3 | 3 | 3 | 6 | 2 | 5 | 5 | 4 | 83 | 0 |
| Miscellaneous Income | 3 | 3 | 3 | 6 | 2 | 5 | 5 | 4 | 83 | 0 |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 79 | 0 |
| Interest | 11 | 10 | 9 | 11 | 12 | 16 | 18 | 21 | 20 | 5 |
| Depreciation | 12 | 11 | 11 | 13 | 10 | 9 | 9 | 9 | 6 | 0 |
| Profit before tax | -8 | -8 | -14 | -48 | -39 | -31 | -24 | -39 | 54 | -5 |
| + Tax % | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% | 0% | -0% |
| Current Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | -8 | -8 | -14 | -48 | -39 | -31 | -24 | -39 | 54 | -5 |
| Profit Growth % | -6% | 86% | 236% | -18% | -22% | -21% | 59% | -239% | -110% | |
| Extraordinary Income / Expense | 0 | 0 | 0 | -30 | 0 | 0 | 0 | -12 | 79 | -1 |
| Exceptional Item | 0 | 0 | 0 | -30 | 0 | 0 | 0 | -12 | 79 | -1 |
| Minority Interest (After Tax) | 6 | 3 | 6 | 24 | 18 | 14 | 10 | 17 | 10 | 0 |
| Net Profit After Minority Interest | -3 | -5 | -8 | -27 | -21 | -17 | -14 | -22 | 64 | 0 |
| EPS in Rs | 0.00 | 0.00 | 0.00 | -7.70 | -5.86 | -4.60 | -3.64 | -5.79 | 8.05 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 |
| Reserves | -39 | -44 | -53 | -80 | -102 | -118 | -133 | -155 | -92 | -103 |
| + Borrowings | 66 | 67 | 55 | 112 | 136 | 158 | 188 | 213 | 34 | 39 |
| Secured Borrowings | 52 | 61 | 49 | 30 | 0 | 0 | 0 | 0 | 0 | 0 |
| Unsecured Borrowings | 14 | 6 | 6 | 82 | 136 | 158 | 188 | 213 | 34 | 39 |
| + Other Liabilities | 67 | 69 | 78 | 19 | 1 | -6 | -30 | -46 | 0 | 0 |
| Current Liabilities | 16 | 18 | 50 | 12 | 12 | 11 | 10 | 10 | 0 | 0 |
| Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 34 | 31 | 26 | 2 | -16 | -30 | -40 | -56 | 0 | 0 |
| Equity Application Money | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other liability items | 17 | 19 | 1 | 4 | 4 | 13 | 0 | 0 | 0 | 0 |
| Total Liabilities | 162 | 159 | 147 | 117 | 102 | 101 | 92 | 79 | 10 | 4 |
| + Fixed Assets | 126 | 115 | 105 | 88 | 79 | 70 | 63 | 43 | 0 | 0 |
| Gross Block | 171 | 172 | 172 | 189 | 182 | 176 | 176 | 174 | 0 | 0 |
| Accumulated Depreciation | 46 | 57 | 67 | 101 | 103 | 107 | 113 | 131 | 0 | 0 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 1 | 1 | 1 | 0 | 5 | 0 | 2 | 8 | 3 |
| + Other Assets | 36 | 43 | 42 | 29 | 23 | 26 | 29 | 33 | 2 | 0 |
| Trade receivables | 20 | 25 | 26 | 15 | 7 | 12 | 15 | 13 | 0 | 0 |
| Cash Equivalents | 2 | 7 | 2 | 2 | 3 | 4 | 4 | 8 | 0 | 0 |
| Loans n Advances | 5 | 4 | 3 | 4 | 9 | 6 | 6 | 7 | 0 | 0 |
| Other asset items | 9 | 8 | 10 | 8 | 5 | 5 | 4 | 6 | 1 | 0 |
| Total Assets | 162 | 159 | 147 | 117 | 102 | 101 | 92 | 79 | 10 | 4 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 25 | 24 | 15 | -23 | -13 | -11 | -1 | 2 | -1 | 0 |
| Profit from Operations | 19 | 17 | 5 | 0 | -15 | -6 | 1 | 2 | 0 | |
| Working Capital Changes | 7 | 8 | 12 | -24 | 1 | -6 | -2 | 0 | -2 | |
| Profit Before Tax & Extraordinary Items | -8 | -8 | -14 | -51 | -39 | -31 | -24 | -39 | 54 | -5 |
| Depreciation | 12 | 11 | 11 | 13 | 10 | 9 | 9 | 9 | 6 | 0 |
| Interest (Net) | 11 | 10 | 7 | 11 | 12 | 15 | 18 | 20 | 19 | 4 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 2 | 2 | 2 | 30 | 3 | 0 | -1 | 12 | 0 | 0 |
| Profit / Loss in Forex | 0 | 0 | 0 | 3 | 1 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 0 | -1 | -6 | 10 | 5 | -6 | -2 | 0 | -2 | 0 |
| Trade Payables | 7 | 8 | 9 | -30 | 0 | -2 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | -1 | -2 | -1 | 0 | 1 | 1 | 0 | 0 | 1 | 0 |
| + Cash from Investing Activity | -1 | -2 | 0 | 0 | 1 | -5 | 3 | -2 | -3 | 0 |
| Purchase of Fixed Assets | -1 | 0 | 0 | -3 | 0 | -1 | -2 | 0 | 0 | 0 |
| Sale of Fixed Assets | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | 0 | -2 | 0 | 0 | 0 | -5 | -8 | -7 | -14 | -1 |
| Sale of Investments | 0 | 0 | 0 | 0 | 1 | 0 | 13 | 4 | 11 | 0 |
| Interest Received | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 |
| + Cash from Financing Activity | -24 | -17 | -21 | 24 | 12 | 17 | -2 | 5 | -3 | 0 |
| Proceeds from Issue of Shares | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 3 | 67 | 55 | 54 | 2 | 8 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | -14 | -15 | -34 | -30 | -30 | 0 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -2 | 0 | -2 | -1 | -1 | -2 | 0 |
| Interest Paid | -11 | -10 | -9 | -7 | -12 | -5 | -2 | -2 | -2 | |
| Others | -16 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | -1 | 5 | -5 | 0 | 0 | 2 | 0 | 4 | -8 | 0 |