AVI Polymers Live BSE/NSE | AVI Polymers Fundamenta data | AVI Polymers Balance sheet | AVI Polymers Quarterly Results | AVI Polymers Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1.98
20.45
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1.97
N/A
0.56

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-33.54
-32.24

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
14.87

PAT CAGR (%)

10 Years
5 Years
3 Years

-
14.87
-65.09

P:E (Median)

8 Years
5 Years
3 Years

-
37.76
289.53

P:BV (Average)

8 Years
5 Years
3 Years

-
0.57
0.57

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
137.45
279.02

Quarterly Results

Standalone Figures in Rs. Crores

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.04 0.10 -60.00% 0.00 0.11 -100.00% 0.06 0.10 -40.00% 0.69 0.08 762.50%
Expenses 0.06 0.12 -50.00% 0.06 0.12 -50.00% 0.09 0.12 -25.00% 0.61 0.08 662.50%
EBITDA -0.02 -0.02 - -0.05 -0.01 - -0.03 -0.03 - 0.08 0.00 0.00
EBIDTM -47.62% -14.56% -1,375.00% -4.42% -44.26% -29.17% 11.64% 0.00%
Other Income 0.07 0.07 0.00% 0.07 0.00 0.00 0.06 0.03 100.00% 0.07 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.05 0.05 0.00% 0.02 -0.01 - 0.03 0.01 200.00% 0.14 0.00 0.00
Tax 0.02 0.11 -81.82% 0.00 0.00 0.00 -0.01 0.00 - 0.04 0.00 0.00
PAT 0.04 -0.06 - 0.01 0.00 0.00 0.04 0.01 300.00% 0.11 0.00 0.00
PATM 90.48% -59.22% 275.00% -3.54% 63.93% 9.38% 15.87% 0.00%
EPS 0.09 -0.15 - 0.03 -0.01 - 0.10 0.02 400.00% 0.27 0.00 0.00

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 0.79 0.42 1.09 1.35 4.24 3.24 0.95 3.64 12.70 5.30 Net Sales Growth 102.56% -61.47% -19.26% -68.16% 30.86% 241.05% -73.90% -71.34% 139.62% Cost Of Goods Sold 0.65 0.23 0.73 0.96 3.99 2.99 0.65 3.42 10.34 3.91 Gross Profit 0.14 0.19 0.36 0.38 0.25 0.25 0.31 0.21 2.35 1.39 GP Margin 17.85% 45.24% 33.03% 28.15% 5.90% 7.72% 32.63% 5.77% 18.50% 26.23% Total Expenditure 0.82 0.40 1.09 1.34 4.23 3.24 0.96 3.63 12.69 5.28 Power & Fuel Cost - 0.00 0.00 0.01 0.01 0.01 0.02 0.00 0.00 0.00 % Of Sales - 0% 0% 0.74% 0.24% 0.31% 2.11% 0% 0% 0% Employee Cost - 0.11 0.12 0.12 0.11 0.08 0.23 0.14 0.08 0.03 % Of Sales - 26.19% 11.01% 8.89% 2.59% 2.47% 24.21% 3.85% 0.63% 0.57% Manufacturing Exp. - 0.00 0.00 0.02 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 1.48% 0% 0% 0% 0% 0% 0% General & Admin Exp. - 0.05 0.10 0.06 0.07 0.03 0.04 0.04 0.02 0.01 % Of Sales - 11.90% 9.17% 4.44% 1.65% 0.93% 4.21% 1.10% 0.16% 0.19% Selling & Distn. Exp. - 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.01 0.01 % Of Sales - 2.38% 0.92% 0.74% 0.24% 0.31% 1.05% 0.55% 0.08% 0.19% Miscellaneous Exp. - 0.01 0.12 0.17 0.04 0.11 0.00 0.01 2.24 1.32 % Of Sales - 2.38% 11.01% 12.59% 0.94% 3.40% 0% 0.27% 17.64% 24.91% EBITDA -0.02 0.02 0.00 0.01 0.01 0.00 -0.01 0.01 0.01 0.02 EBITDA Margin -2.53% 4.76% 0% 0.74% 0.24% 0% -1.05% 0.27% 0.08% 0.38% Other Income 0.27 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PBT 0.24 0.02 0.00 0.00 0.01 0.01 0.01 0.00 0.00 0.00 Tax 0.05 0.00 -0.05 -0.46 0.00 0.00 0.00 0.00 0.00 0.00 Tax Rate 20.83% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT 0.20 0.02 0.05 0.47 0.01 0.01 0.01 0.00 0.00 0.00 PAT before Minority Interest 0.20 0.02 0.05 0.47 0.01 0.01 0.01 0.00 0.00 0.00 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 25.32% 4.76% 4.59% 34.81% 0.24% 0.31% 1.05% 0% 0% 0% PAT Growth 500.00% -60.0% -89.36% 4600% 0% 0% 0 0 0 Unadjusted EPS 0.49 0.05 0.12 1.15 0.02 0.02 0.02 0.00 0.00 0.00

Description

TTM

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Net Sales

0.79

0.42

1.09

1.35

4.24

3.24

0.95

3.64

12.70

5.30

Net Sales Growth

102.56%

-61.47%

-19.26%

-68.16%

30.86%

241.05%

-73.90%

-71.34%

139.62%

Cost Of Goods Sold

0.65

0.23

0.73

0.96

3.99

2.99

0.65

3.42

10.34

3.91

Gross Profit

0.14

0.19

0.36

0.38

0.25

0.31

0.21

2.35

1.39

GP Margin

17.85%

45.24%

33.03%

28.15%

5.90%

7.72%

32.63%

5.77%

18.50%

26.23%

Total Expenditure

0.82

0.40

1.09

1.34

4.23

3.24

0.96

3.63

12.69

5.28

Power & Fuel Cost

0.00

0.01

0.02

0.00

% Of Sales

0.74%

0.24%

0.31%

2.11%

Employee Cost

0.11

0.12

0.11

0.08

0.23

0.14

0.08

0.03

% Of Sales

26.19%

11.01%

8.89%

2.59%

2.47%

24.21%

3.85%

0.63%

0.57%

Manufacturing Exp.

0.00

0.02

0.00

% Of Sales

1.48%

General & Admin Exp.

0.05

0.10

0.06

0.07

0.03

0.04

0.02

0.01

% Of Sales

11.90%

9.17%

4.44%

1.65%

0.93%

4.21%

1.10%

0.16%

0.19%

Selling & Distn. Exp.

0.01

0.02

0.01

% Of Sales

2.38%

0.92%

0.74%

0.24%

0.31%

1.05%

0.55%

0.08%

0.19%

Miscellaneous Exp.

0.01

0.12

0.17

0.04

0.11

0.00

0.01

2.24

1.32

% Of Sales

2.38%

11.01%

12.59%

0.94%

3.40%

0.27%

17.64%

24.91%

EBITDA

-0.02

0.02

0.00

0.01

0.00

-0.01

0.01

0.02

EBITDA Margin

-2.53%

4.76%

0.74%

0.24%

-1.05%

0.27%

0.08%

0.38%

Other Income

0.27

0.00

0.01

0.00

Interest

0.00

0.02

Depreciation

0.00

PBT

0.24

0.02

0.00

0.01

0.00

Tax

0.05

0.00

-0.05

-0.46

0.00

Tax Rate

20.83%

0.00%

PAT

0.20

0.02

0.05

0.47

0.01

0.00

PAT before Minority Interest

0.20

0.02

0.05

0.47

0.01

0.00

Minority Interest

0.00

PAT Margin

25.32%

4.76%

4.59%

34.81%

0.24%

0.31%

1.05%

PAT Growth

500.00%

-60.0%

-89.36%

4600%

Unadjusted EPS

0.49

0.05

0.12

1.15

0.02

0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 3.82 3.80 3.75 3.29 3.28 2.61 2.60 2.60 2.60 Share Capital 4.48 4.48 4.48 4.48 4.48 3.81 3.80 3.80 3.80 Total Reserves -0.65 -0.67 -0.72 -1.19 -1.19 -1.20 -1.20 -1.21 -1.21 Non-Current Liabilities -0.51 -0.51 -0.46 0.00 0.00 0.00 0.00 0.00 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 0.00 0.32 0.08 0.01 0.09 0.00 0.08 1.03 0.88 Trade Payables 0.00 0.30 0.08 0.01 0.09 0.00 0.06 1.01 0.86 Other Current Liabilities 0.00 0.02 0.00 0.00 0.00 0.00 0.02 0.02 0.01 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 3.31 3.61 3.37 3.30 3.37 2.61 2.68 3.63 3.48 Net Block 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Block 0.01 0.01 0.00 0.01 0.01 0.01 0.01 0.01 0.01 Accumulated Depreciation 0.01 0.01 0.00 0.01 0.01 0.01 0.01 0.01 0.01 Non Current Assets 0.01 0.01 0.28 2.07 1.34 1.24 1.62 1.22 0.12 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.27 0.62 1.10 1.18 1.18 1.18 0.08 Long Term Loans & Adv. 0.01 0.01 0.01 1.45 0.24 0.06 0.45 0.04 0.04 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 3.30 3.60 3.10 1.22 2.04 1.37 1.06 2.40 3.35 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.03 Sundry Debtors 1.05 1.50 1.57 1.15 1.48 1.03 1.00 2.37 3.25 Cash & Bank 0.01 0.06 0.03 0.02 0.10 0.34 0.03 0.03 0.07 Other Current Assets 2.24 0.00 0.04 0.04 0.46 0.00 0.00 0.00 0.00 Short Term Loans & Adv. 2.24 2.05 1.46 0.01 0.40 0.00 0.00 0.00 0.00 Net Current Assets 3.30 3.28 3.01 1.21 1.94 1.37 0.98 1.38 2.48 Total Assets 3.31 3.61 3.38 3.29 3.38 2.61 2.68 3.62 3.47

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Shareholder's Funds

3.82

3.80

3.75

3.29

3.28

2.61

2.60

Share Capital

4.48

3.81

3.80

Total Reserves

-0.65

-0.67

-0.72

-1.19

-1.20

-1.21

Non-Current Liabilities

-0.51

-0.46

0.00

Secured Loans

0.00

Unsecured Loans

0.00

Long Term Provisions

0.00

Current Liabilities

0.00

0.32

0.08

0.01

0.09

0.00

0.08

1.03

0.88

Trade Payables

0.00

0.30

0.08

0.01

0.09

0.00

0.06

1.01

0.86

Other Current Liabilities

0.00

0.02

0.00

0.02

0.01

Short Term Borrowings

0.00

Short Term Provisions

0.00

Total Liabilities

3.31

3.61

3.37

3.30

3.37

2.61

2.68

3.63

3.48

Net Block

0.00

Gross Block

0.01

0.00

0.01

Accumulated Depreciation

0.01

0.00

0.01

Non Current Assets

0.01

0.28

2.07

1.34

1.24

1.62

1.22

0.12

Capital Work in Progress

0.00

Non Current Investment

0.00

0.27

0.62

1.10

1.18

0.08

Long Term Loans & Adv.

0.01

1.45

0.24

0.06

0.45

0.04

Other Non Current Assets

0.00

Current Assets

3.30

3.60

3.10

1.22

2.04

1.37

1.06

2.40

3.35

Current Investments

0.00

Inventories

0.00

0.02

0.00

0.03

Sundry Debtors

1.05

1.50

1.57

1.15

1.48

1.03

1.00

2.37

3.25

Cash & Bank

0.01

0.06

0.03

0.02

0.10

0.34

0.03

0.07

Other Current Assets

2.24

0.00

0.04

0.46

0.00

Short Term Loans & Adv.

2.24

2.05

1.46

0.01

0.40

0.00

Net Current Assets

3.30

3.28

3.01

1.21

1.94

1.37

0.98

1.38

2.48

Total Assets

3.31

3.61

3.38

3.29

3.38

2.61

2.68

3.62

3.47

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 0.00 -0.17 -0.18 0.69 -0.73 0.30 0.40 1.06 0.23 PBT 0.02 0.00 0.00 0.01 0.01 0.01 0.00 0.00 0.00 Adjustment 0.00 0.12 0.15 0.04 0.08 0.00 0.00 0.00 0.00 Changes in Working Capital -0.02 -0.27 -0.32 0.65 -0.81 0.29 0.40 1.06 0.22 Cash after chg. in Working capital 0.00 -0.15 -0.17 0.69 -0.73 0.30 0.40 1.06 0.23 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 -0.02 -0.02 0.00 0.00 0.00 0.00 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 0.00 0.15 0.20 0.44 0.00 0.00 0.00 -1.10 0.00 Net Fixed Assets 0.00 -0.01 0.01 0.00 0.00 0.00 0.00 0.00 Net Investments 0.00 0.27 0.35 0.48 0.08 0.00 0.00 -1.10 Others 0.00 -0.11 -0.16 -0.04 -0.08 0.00 0.00 0.00 Cash from Financing Activity 0.00 0.00 0.00 -1.22 0.49 0.01 -0.40 0.00 -0.21 Net Cash Inflow / Outflow 0.00 -0.02 0.02 -0.08 -0.24 0.31 0.00 -0.04 0.02 Opening Cash & Equivalents 0.01 0.03 0.02 0.10 0.34 0.03 0.03 0.07 0.05 Closing Cash & Equivalent 0.01 0.01 0.03 0.02 0.10 0.34 0.03 0.03 0.07

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Cash From Operating Activity

0.00

-0.17

-0.18

0.69

-0.73

0.30

0.40

1.06

0.23

PBT

0.02

0.00

0.01

0.00

Adjustment

0.00

0.12

0.15

0.04

0.08

0.00

Changes in Working Capital

-0.02

-0.27

-0.32

0.65

-0.81

0.29

0.40

1.06

0.22

Cash after chg. in Working capital

0.00

-0.15

-0.17

0.69

-0.73

0.30

0.40

1.06

0.23

Interest Paid

0.00

Tax Paid

0.00

-0.02

0.00

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

0.00

0.15

0.20

0.44

0.00

-1.10

0.00

Net Fixed Assets

0.00

-0.01

0.01

0.00

Net Investments

0.00

0.27

0.35

0.48

0.08

0.00

-1.10

Others

0.00

-0.11

-0.16

-0.04

-0.08

0.00

Cash from Financing Activity

0.00

-1.22

0.49

0.01

-0.40

0.00

-0.21

Net Cash Inflow / Outflow

0.00

-0.02

0.02

-0.08

-0.24

0.31

0.00

-0.04

0.02

Opening Cash & Equivalents

0.01

0.03

0.02

0.10

0.34

0.03

0.07

0.05

Closing Cash & Equivalent

0.01

0.03

0.02

0.10

0.34

0.03

0.07

Financial Ratios

Standalone

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 8.40 8.36 8.24 7.10 7.08 6.26 6.83 6.83 6.82 ROA 0.51% 1.41% 13.95% 0.18% 0.20% 0.20% 0.10% 0.04% 0.07% ROE 0.51% 1.45% 14.84% 0.21% 0.24% 0.23% 0.12% 0.05% 0.09% ROCE 0.46% 0.03% 0.15% 0.20% 0.22% 0.23% 0.13% 0.08% 1.00% Fixed Asset Turnover 46.03 229.66 283.26 463.90 355.29 103.96 398.11 1390.13 580.02 Receivable days 1107.58 514.30 369.11 113.13 140.97 390.74 169.38 80.82 224.11 Inventory Days 0.00 0.05 0.04 0.01 0.00 5.28 1.37 0.45 1.82 Payable days 161.53 80.97 15.07 4.48 5.58 12.12 54.26 32.81 79.50 Cash Conversion Cycle 946.06 433.37 354.08 108.66 135.40 383.90 116.49 48.46 146.43 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 26.70 1.39 14.37 13.02 12.28 9.90 13.66 3.12 1.10

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Book Value (Rs.)

8.40

8.36

8.24

7.10

7.08

6.26

6.83

6.82

ROA

0.51%

1.41%

13.95%

0.18%

0.20%

0.10%

0.04%

0.07%

ROE

0.51%

1.45%

14.84%

0.21%

0.24%

0.23%

0.12%

0.05%

0.09%

ROCE

0.46%

0.03%

0.15%

0.20%

0.22%

0.23%

0.13%

0.08%

1.00%

Fixed Asset Turnover

46.03

229.66

283.26

463.90

355.29

103.96

398.11

1390.13

580.02

Receivable days

1107.58

514.30

369.11

113.13

140.97

390.74

169.38

80.82

224.11

Inventory Days

0.00

0.05

0.04

0.01

0.00

5.28

1.37

0.45

1.82

Payable days

161.53

80.97

15.07

4.48

5.58

12.12

54.26

32.81

79.50

Cash Conversion Cycle

946.06

433.37

354.08

108.66

135.40

383.90

116.49

48.46

146.43

Total Debt/Equity

0.00

Interest Cover

26.70

1.39

14.37

13.02

12.28

9.90

13.66

3.12

1.10

AVI Polymers Ltd.

Trading

BSE: 539288 | NSE: Not Listed

Stock Summary

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update

AVI Polymers Ltd.

Trading

BSE: 539288 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update