Pioneer Agro Extracts Live BSE/NSE | Pioneer Agro Extracts Fundamenta data | Pioneer Agro Extracts Balance sheet | Pioneer Agro Extracts Quarterly Results | Pioneer Agro Extracts Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3.60
12.65
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2.27
N/A
1.27

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

EBITDA CAGR (%)

10 Years
5 Years
3 Years

PAT CAGR (%)

10 Years
5 Years
3 Years

P:E (Median)

8 Years
5 Years
3 Years

-
3.94
3.77

P:BV (Average)

8 Years
5 Years
3 Years

1.45
1.45
1.45

EV:EBITDA (Average)

8 Years
5 Years
3 Years

3.92
-11.47
-28.41

Quarterly Results

Standalone Figures in Rs. Crores

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 0 0 0 0 0 0 0 0 0 0 0 0
Expenses 0 0 14% 0 0 0% 0 0 0% 0 0 -20%
EBITDA 0 0 - 0 0 - 0 0 - 0 0 -
EBIDTM 0% 0% 0% 0% 0% 0% 0% 0%
Other Income 0 0 -11% 0 0 2% 0 0 -11% 0 0 -50%
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 -67% 0 0 -33% 0 0 -33% 0 0 -100%
PBT 0 0 - 0 0 6% 0 0 - 0 0 -
Tax 0 0 0 0 0 0% 0 0 0 0 0 0
PAT 0 0 - 0 0 7% 0 0 - 0 0 -
PATM 0% 0% 0% 0% 0% 0% 0% 0%
EPS -0.02 -0.02 - 0.70 0.66 6% 0.00 -0.01 - -0.03 -0.10 -

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 0 0 0 0 0 0 0 0 0 0 0 0
Expenses 0 0 0 0 0 0 0 0 0 0 0 0
EBITDA 0 0 0 0 0 0 0 0 0 0 0 0
EBIDTM 0% 0% 0% 0% 0% 0% 0% 0%
Other Income 0 0 0 0 0 0 0 0 0 0 0 0
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0
PBT 0 0 0 0 0 0 0 0 0 0 0 0
Tax 0 0 0 0 0 0 0 0 0 0 0 0
PAT 0 0 0 0 0 0 0 0 0 0 0 0
PATM 0% 0% 0% 0% 0% 0% 0% 0%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

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 Mar 10
Net Sales 0 0 0 0 15 52 38 60 120 97 90 Net Sales Growth 0% 0 0 -100% -72% 36% -36% -50% 24% 8% Cost Of Goods Sold 0 0 0 0 14 46 33 51 107 88 79 Gross Profit 0 0 0 0 0 6 5 8 13 9 11 GP Margin 0% 0 0 0 2% 11% 13% 14% 11% 10% 12% Total Expenditure 0 0 0 0 18 53 39 59 118 95 88 Power & Fuel Cost - 0 0 0 1 2 2 2 4 2 3 % Of Sales - 0 0 0 5% 4% 4% 4% 3% 2% 4% Employee Cost - 0 0 0 0 1 1 1 1 0 0 % Of Sales - 0 0 0 3% 1% 2% 2% 1% 0% 1% Manufacturing Exp. - 0 0 0 1 4 3 4 5 4 5 % Of Sales - 0 0 0 9% 7% 7% 6% 4% 4% 5% General & Admin Exp. - 0 0 0 0 0 0 0 0 1 0 % Of Sales - 0 0 0 1% 0% 0% 0% 0% 1% 0% Selling & Distn. Exp. - 0 0 0 0 0 0 0 1 1 1 % Of Sales - 0 0 0 1% 1% 1% 0% 0% 1% 1% Miscellaneous Exp. - 0 0 0 1 0 0 0 0 0 1 % Of Sales - 0 0 0 5% 0% 0% 0% 0% 0% 0% EBITDA 0 0 0 0 -3 -1 -1 1 2 2 2 EBITDA Margin 0% 0 0 0 -22% -3% -2% 1% 2% 2% 2% Other Income 1 1 1 1 3 0 0 0 1 1 1 Interest 0 0 0 0 0 1 1 1 2 1 1 Depreciation 0 0 0 0 0 1 1 1 1 1 1 PBT 0 0 1 0 -1 -3 -2 -1 1 1 0 Tax 0 0 0 0 0 0 0 0 0 0 0 Tax Rate 15% 28% -3% 0% 15% 3% 4% 9% 18% 41% 17% PAT 0 0 1 0 0 -3 -2 -1 1 1 0 PAT before Minority Interest 0 0 1 0 0 -3 -2 -1 1 1 0 Minority Interest 0 0 0 0 0 0 0 0 0 0 0 PAT Margin 0% 0 0 0 -3% -5% -4% -2% 1% 1% 0% PAT Growth 27% -86% 154% 178% 81% -52% -62% -253% 3% 230% EPS 0.65 0.33 2.30 0.91 -1.16 -5.98 -3.93 -2.42 1.58 1.53 0.47

Description

TTM

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Mar 10

Net Sales

120

Net Sales Growth

-100%

-72%

36%

-36%

-50%

24%

Cost Of Goods Sold

107

Gross Profit

GP Margin

11%

13%

14%

11%

10%

12%

Total Expenditure

118

Power & Fuel Cost

% Of Sales

Employee Cost

% Of Sales

Manufacturing Exp.

% Of Sales

General & Admin Exp.

% Of Sales

Selling & Distn. Exp.

% Of Sales

Miscellaneous Exp.

% Of Sales

EBITDA

-3

-1

EBITDA Margin

-22%

-3%

-2%

Other Income

Interest

Depreciation

PBT

-1

-3

-2

-1

Tax

Tax Rate

15%

28%

-3%

15%

18%

41%

17%

PAT

-3

-2

-1

PAT before Minority Interest

-3

-2

-1

Minority Interest

PAT Margin

-3%

-5%

-4%

-2%

PAT Growth

27%

-86%

154%

178%

81%

-52%

-62%

-253%

230%

EPS

0.65

0.33

2.30

0.91

-1.16

-5.98

-3.93

-2.42

1.58

1.53

0.47

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 Mar 10
Shareholder's Funds 5 5 4 3 4 6 8 9 8 8 Share Capital 4 4 4 4 4 4 4 4 4 4 Total Reserves 0 0 -1 -1 -1 2 4 5 4 3 Non-Current Liabilities 0 0 0 0 2 3 1 6 8 10 Secured Loans 0 0 0 0 0 0 0 0 3 7 Unsecured Loans 0 0 0 0 1 3 0 6 4 4 Long Term Provisions 0 0 0 0 0 0 0 0 0 0 Current Liabilities 0 0 0 0 5 3 4 15 6 8 Trade Payables 0 0 0 0 0 0 0 1 1 1 Other Current Liabilities 0 0 0 0 1 1 1 2 5 7 Short Term Borrowings 0 0 0 0 4 2 3 12 0 0 Short Term Provisions 0 0 0 0 0 0 0 0 0 0 Total Liabilities 5 5 4 3 10 12 13 30 22 25 Net Block 0 0 0 0 4 4 5 6 5 6 Gross Block 1 1 1 1 23 25 25 25 24 25 Accumulated Depreciation 0 0 0 1 20 20 20 19 19 18 Non Current Assets 0 1 0 0 4 5 5 6 10 11 Capital Work in Progress 0 0 0 0 0 0 0 0 0 0 Non Current Investment 0 0 0 0 0 0 0 0 5 5 Long Term Loans & Adv. 0 0 0 0 0 0 0 0 0 0 Other Non Current Assets 0 0 0 0 0 0 0 0 0 0 Current Assets 5 4 3 3 6 7 8 24 12 14 Current Investments 0 0 0 0 0 0 0 0 0 0 Inventories 0 0 0 0 4 6 6 9 6 7 Sundry Debtors 0 0 0 0 1 1 1 5 1 1 Cash & Bank 1 4 3 2 0 0 1 8 1 0 Other Current Assets 3 0 0 0 0 0 1 2 4 7 Short Term Loans & Adv. 3 0 0 0 0 0 1 2 4 7 Net Current Assets 4 4 3 3 1 4 4 9 7 7 Total Assets 5 5 4 3 10 12 13 30 22 25

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Mar 10

Shareholder's Funds

Share Capital

Total Reserves

-1

Non-Current Liabilities

Secured Loans

Unsecured Loans

Long Term Provisions

Current Liabilities

Trade Payables

Other Current Liabilities

Short Term Borrowings

Short Term Provisions

Total Liabilities

Net Block

Gross Block

Accumulated Depreciation

Non Current Assets

Capital Work in Progress

Non Current Investment

Long Term Loans & Adv.

Other Non Current Assets

Current Assets

Current Investments

Inventories

Sundry Debtors

Cash & Bank

Other Current Assets

Short Term Loans & Adv.

Net Current Assets

Total Assets

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 Mar 10
Cash From Operating Activity 0 0 0 2 -1 -1 7 -7 3 -2 PBT 0 1 0 -1 -3 -2 -1 1 1 0 Adjustment 0 -1 0 -2 1 1 2 2 2 2 Changes in Working Capital 0 0 0 5 1 0 7 -8 1 -3 Cash after chg. in Working capital 0 0 0 2 0 0 8 -6 4 -1 Interest Paid 0 0 0 0 -1 -1 -1 -1 -1 -1 Tax Paid 0 0 0 0 0 0 0 0 0 0 Other Direct Exp. Paid 0 0 0 0 0 0 0 0 0 0 Extra & Other Items 0 0 0 0 0 0 0 0 0 0 Cash From Investing Activity -3 1 0 5 0 0 0 3 0 0 Net Fixed Assets 0 0 0 22 1 0 0 -1 1 0 Net Investments 0 0 0 0 0 0 0 5 0 0 Others -3 1 0 -17 -1 0 0 0 0 0 Cash from Financing Activity 0 0 0 -5 1 1 -14 11 -3 2 Net Cash Inflow / Outflow -3 1 1 2 0 0 -7 7 0 0 Opening Cash & Equivalents 4 3 2 0 0 1 8 0 0 0 Closing Cash & Equivalent 1 4 3 2 0 0 1 8 1 0

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Mar 10

Cash From Operating Activity

-1

-7

-2

PBT

-1

-3

-2

-1

Adjustment

-1

-2

Changes in Working Capital

-8

-3

Cash after chg. in Working capital

-6

-1

Interest Paid

-1

Tax Paid

Other Direct Exp. Paid

Extra & Other Items

Cash From Investing Activity

-3

Net Fixed Assets

-1

Net Investments

Others

-3

-17

-1

Cash from Financing Activity

-5

-14

-3

Net Cash Inflow / Outflow

-3

-7

Opening Cash & Equivalents

Closing Cash & Equivalent

Financial Ratios

Standalone

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 6 5 3 2 3 9 13 16 14 12 ROA 3% 24% 11% -8% -24% -13% -5% 3% 3% 1% ROE 6% 53% 33% -41% -93% -35% -17% 10% 12% 4% ROCE 8% 52% 33% -11% -23% -12% 1% 14% 15% 9% Fixed Asset Turnover 0.00 0.00 0.00 1.22 2.16 1.54 2.41 4.95 4.01 3.67 Receivable days 0 0 0 0 7 7 18 10 4 6 Inventory Days 0 0 0 53 35 58 48 24 24 30 Payable days 0 2 6 4 2 2 3 2 2 3 Cash Conversion Cycle 0 -2 -6 49 40 63 62 31 26 33 Total Debt/Equity 0.00 0.00 0.00 0.00 3.41 1.16 0.75 2.60 1.22 1.88 Interest Cover 123 135 3,893 -2 -2 -2 0 1 2 1

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Mar 10

Book Value (Rs.)

ROA

24%

11%

-8%

-24%

-13%

-5%

ROE

53%

33%

-41%

-93%

-35%

-17%

10%

12%

ROCE

52%

33%

-11%

-23%

-12%

14%

15%

Fixed Asset Turnover

0.00

1.22

2.16

1.54

2.41

4.95

4.01

3.67

Receivable days

Inventory Days

Payable days

Cash Conversion Cycle

-2

-6

Total Debt/Equity

0.00

3.41

1.16

0.75

2.60

1.22

1.88

Interest Cover

123

135

3,893

-2

Pioneer Agro Extracts Ltd.

Solvent Extraction

BSE: 519439 | 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

Pioneer Agro Extracts Ltd.

Solvent Extraction

BSE: 519439 | 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