Popular Estate Management Live BSE/NSE | Popular Estate Management Fundamenta data | Popular Estate Management Balance sheet | Popular Estate Management Quarterly Results | Popular Estate Management Profit & Loss | Popular Estate Management Financial Ratios

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

15.88
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

22.66
N/A
0.35

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

0.77
8.79
-

P:BV (Average)

8 Years
5 Years
3 Years

0.36
0.36
0.36

EV:EBITDA (Average)

8 Years
5 Years
3 Years

4.03
-4.78
-6.06

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 10 -100% 0 0 0 0 0 0
Expenses 0 0 0% 0 7 -96% 0 0 6% 0 0 44%
EBITDA 0 0 - 0 3 - 0 0 - 0 0 -
EBIDTM 0% 0% 0% 32% 0% 0% 0% 0%
Other Income 0 0 0 0 0 -86% 0 0 -50% 0 0 0
Interest 0 0 200% 0 0 -48% 0 0 -67% 0 0 -40%
Depreciation 0 0 80% 0 0 67% 0 0 -29% 0 0 -29%
PBT 0 0 - -1 3 - 0 -1 - 0 -1 -
Tax 0 0 0 0 0 - 0 0 0 0 0 0
PAT 0 0 - 0 3 - 0 -1 - 0 -1 -
PATM 0% 0% 0% 29% 0% 0% 0% 0%
EPS -0.28 -0.19 - -0.07 2.15 - -0.24 -0.38 - -0.36 -0.38 -

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 10 0 0 0 0 3 0 0 0 1 Net Sales Growth -100% 0 0 0 0 -100% 0 0 0 -100% Cost Of Goods Sold 0 7 0 0 0 0 0 0 0 0 0 Gross Profit 0 3 0 0 0 0 3 0 0 0 1 GP Margin 0% 33% 0 0 0 0 100% 0 0 0 100% Total Expenditure 1 8 1 1 1 1 1 9 1 0 0 Power & Fuel Cost - 0 0 0 0 0 0 0 0 0 0 % Of Sales - 0% 0 0 0 0 1% 0 0 0 1% Employee Cost - 0 0 0 0 0 0 0 0 0 0 % Of Sales - 1% 0 0 0 0 5% 0 0 0 8% Manufacturing Exp. - 0 0 0 0 0 0 0 0 0 0 % Of Sales - 0% 0 0 0 0 0% 0 0 0 0% General & Admin Exp. - 0 1 0 1 1 1 1 0 0 0 % Of Sales - 5% 0 0 0 0 21% 0 0 0 17% Selling & Distn. Exp. - 0 0 0 0 0 0 0 0 0 0 % Of Sales - 0% 0 0 0 0 1% 0 0 0 1% Miscellaneous Exp. - 0 0 1 0 0 0 8 0 0 0 % Of Sales - 0% 0 0 0 0 0% 0 0 0 7% EBITDA -1 3 -1 -1 -1 -1 2 -9 -1 0 1 EBITDA Margin 0% 26% 0 0 0 0 73% 0 0 0 65% Other Income 0 0 0 1 3 0 0 0 2 0 0 Interest 1 1 0 0 0 0 0 0 0 0 0 Depreciation 0 0 0 0 0 1 0 0 0 0 0 PBT -2 1 -2 -1 1 -1 2 -9 1 -1 0 Tax 0 0 0 0 0 0 0 0 0 0 0 Tax Rate 24% 3% -13% 9% 20% 0% 21% -2% 1% 0% 16% PAT -1 1 -2 -1 1 19 1 -10 19 -1 0 PAT before Minority Interest -1 1 -2 -1 1 19 1 -10 19 -1 0 Minority Interest 0 0 0 0 0 0 0 0 0 0 0 PAT Margin 0% 13% 0 0 0 0 48% 0 0 0 33% PAT Growth -180% 178% -167% -160% -94% 1,251% 115% -152% 2,637% -335% EPS -0.94 1.00 -1.28 -0.48 0.79 13.51 1.00 -6.82 13.23 -0.52 0.22

Description

TTM

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Mar 10

Net Sales

Net Sales Growth

-100%

Cost Of Goods Sold

Gross Profit

GP Margin

33%

100%

Total Expenditure

Power & Fuel Cost

% Of Sales

Employee Cost

% Of Sales

Manufacturing Exp.

% Of Sales

General & Admin Exp.

% Of Sales

21%

17%

Selling & Distn. Exp.

% Of Sales

Miscellaneous Exp.

% Of Sales

EBITDA

-1

-9

-1

EBITDA Margin

26%

73%

65%

Other Income

Interest

Depreciation

PBT

-2

-1

-9

-1

Tax

Tax Rate

24%

-13%

20%

21%

-2%

16%

PAT

-1

-2

-1

-10

-1

PAT before Minority Interest

-1

-2

-1

-10

-1

Minority Interest

PAT Margin

13%

48%

33%

PAT Growth

-180%

178%

-167%

-160%

-94%

1,251%

115%

-152%

2,637%

-335%

EPS

-0.94

1.00

-1.28

-0.48

0.79

13.51

1.00

-6.82

13.23

-0.52

0.22

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 47 46 48 48 47 28 27 36 18 19 Share Capital 14 14 14 14 14 14 14 14 14 14 Total Reserves 33 32 34 34 33 14 13 22 4 5 Non-Current Liabilities 8 13 1 0 0 0 1 3 23 26 Secured Loans 0 1 0 0 0 0 0 0 0 1 Unsecured Loans 6 12 0 0 0 0 1 3 23 26 Long Term Provisions 1 1 1 0 0 0 0 0 0 0 Current Liabilities 0 0 0 0 0 0 1 0 0 0 Trade Payables 0 0 0 0 0 0 0 0 0 0 Other Current Liabilities 0 0 0 0 0 0 0 0 0 0 Short Term Borrowings 0 0 0 0 0 0 0 0 0 0 Short Term Provisions 0 0 0 0 0 0 0 0 0 0 Total Liabilities 55 59 49 49 48 29 28 40 42 45 Net Block 1 1 1 1 2 2 2 2 2 2 Gross Block 1 1 1 4 4 4 4 4 3 3 Accumulated Depreciation 0 0 0 3 3 2 2 2 1 1 Non Current Assets 3 4 5 5 6 16 15 39 41 14 Capital Work in Progress 0 0 0 0 0 0 0 0 0 0 Non Current Investment 0 0 0 0 0 0 0 12 12 13 Long Term Loans & Adv. 2 2 4 3 4 14 13 24 27 0 Other Non Current Assets 0 0 0 0 0 0 0 0 0 0 Current Assets 52 56 43 44 42 13 13 1 1 31 Current Investments 1 1 1 1 1 1 1 1 1 0 Inventories 5 12 12 12 12 12 12 0 0 0 Sundry Debtors 3 0 0 0 0 0 0 0 0 8 Cash & Bank 0 0 0 0 20 0 0 0 0 0 Other Current Assets 43 0 0 0 9 0 0 0 0 22 Short Term Loans & Adv. 43 43 31 31 9 0 0 0 0 22 Net Current Assets 52 55 43 44 42 12 13 1 1 30 Total Assets 55 59 49 49 48 29 28 40 42 45

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

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 6 -14 -2 -23 10 2 -9 17 3 1 PBT 1 -2 -1 1 19 1 -10 19 -1 0 Adjustment 1 0 -1 -2 20 0 9 -19 0 0 Changes in Working Capital 4 -13 0 -22 -9 0 -8 0 3 2 Cash after chg. in Working capital 6 -14 -2 -23 30 2 -9 -1 3 3 Interest Paid 0 0 0 0 0 0 0 0 0 0 Tax Paid 0 0 0 0 0 0 0 0 0 -2 Other Direct Exp. Paid 0 0 0 0 0 0 0 0 0 0 Extra & Other Items 0 0 0 0 -20 0 0 18 0 0 Cash From Investing Activity 1 2 2 3 10 -1 11 4 0 -1 Net Fixed Assets 0 0 3 0 0 0 0 -1 0 1 Net Investments 0 0 0 0 0 0 12 0 0 -1 Others 1 2 -2 3 10 -1 -1 5 0 -1 Cash from Financing Activity -8 12 0 0 0 -1 -2 -20 -3 0 Net Cash Inflow / Outflow 0 0 0 -20 20 0 0 0 0 0 Opening Cash & Equivalents 0 0 0 20 0 0 0 0 0 0 Closing Cash & Equivalent 0 0 0 0 20 0 0 0 0 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

-14

-2

-23

-9

PBT

-2

-1

-10

-1

Adjustment

-1

-2

-19

Changes in Working Capital

-13

-22

-9

-8

Cash after chg. in Working capital

-14

-2

-23

-9

-1

Interest Paid

Tax Paid

-2

Other Direct Exp. Paid

Extra & Other Items

-20

Cash From Investing Activity

-1

Net Fixed Assets

-1

Net Investments

-1

Others

-2

-1

Cash from Financing Activity

-8

-1

-2

-20

-3

Net Cash Inflow / Outflow

-20

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.) 34 33 34 35 34 20 19 26 13 13 ROA 2% -3% -1% 2% 49% 5% -28% 46% -2% 1% ROE 3% -4% -1% 2% 50% 5% -30% 68% -4% 2% ROCE 5% -3% -1% 3% 50% 6% -28% 46% -2% 1% Fixed Asset Turnover 8.11 0.00 0.00 0.00 0.00 0.73 0.00 0.00 0.00 0.31 Receivable days 122 0 0 0 0 0 0 0 0 3,166 Inventory Days 297 0 0 0 0 1,503 0 0 0 0 Payable days 12 12 13 24 24 33 38 17 26 46 Cash Conversion Cycle 406 -12 -13 -24 -24 1,470 -38 -17 -26 3,119 Total Debt/Equity 0.14 0.27 0.00 0.01 0.01 0.01 0.05 0.08 1.30 1.40 Interest Cover 2 -6 -33 36 667 58 -236 1,341 -18 7

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

-3%

-1%

49%

-28%

46%

-2%

ROE

-4%

-1%

50%

-30%

68%

-4%

ROCE

-3%

-1%

50%

-28%

46%

-2%

Fixed Asset Turnover

8.11

0.00

0.73

0.00

0.31

Receivable days

122

3,166

Inventory Days

297

1,503

Payable days

Cash Conversion Cycle

406

-12

-13

-24

1,470

-38

-17

-26

3,119

Total Debt/Equity

0.14

0.27

0.00

0.01

0.05

0.08

1.30

1.40

Interest Cover

-6

-33

667

-236

1,341

-18

Popular Estate Management Ltd.

IT - Software

BSE: 531870 | 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

Popular Estate Management Ltd.

IT - Software

BSE: 531870 | 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