Rap Media Live BSE/NSE | Rap Media Fundamenta data | Rap Media Balance sheet | Rap Media Quarterly Results | Rap Media Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

8.01
43.30
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4.79
N/A
0.76

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.30
3.08
113.13

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-3.85
15.74
-

PAT CAGR (%)

10 Years
5 Years
3 Years

P:E (Median)

8 Years
5 Years
3 Years

-
3.55
6.99

P:BV (Average)

8 Years
5 Years
3 Years

0.31
0.31
0.31

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.35
0.82
1.58

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 -90% 0 1 -100% 0 0 44% 0 0 44%
Expenses 0 0 -65% 0 0 -100% 1 1 20% 0 0 -20%
EBITDA 0 0 - 0 1 -100% 0 0 - 0 0 -
EBIDTM -400% -59% 0% 64% -82% -116% 12% -61%
Other Income 0 0 0 0 0 0 0 0 0 0 0 0
Interest 0 0 0% 0 0 -100% 0 0 0% 0 0 0%
Depreciation 0 0 17% 0 0 -100% 0 0 0% 0 0 0%
PBT 0 0 - 0 1 -100% 0 0 - 0 0 -
Tax 0 0 - 0 0 - 0 0 0 0 0 0
PAT 0 0 - 0 1 -100% 0 0 - 0 0 -
PATM -459% -83% 0% 60% -101% -141% -7% -88%
EPS -0.26 -0.42 - 0.00 1.39 -100% -0.62 -0.60 - -0.04 -0.37 -

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 - 2 5 0 4 2 2 2 2 2 2 Net Sales Growth - -55% 2,041% -95% 139% 0% -2% -23% 54% 2% Cost Of Goods Sold - 0 0 0 0 0 0 0 0 0 0 Gross Profit - 2 5 0 4 2 2 2 2 2 2 GP Margin - 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure - 2 4 2 30 2 2 2 2 1 1 Power & Fuel Cost - 0 0 0 0 0 0 0 0 0 0 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 1 1 0 1 0 0 0 0 0 0 % Of Sales - 34% 13% 127% 13% 15% 15% 13% 6% 9% 15% Manufacturing Exp. - 0 1 0 0 0 0 0 0 0 0 % Of Sales - 0% 21% 0% 0% 0% 0% 0% 0% 2% 16% General & Admin Exp. - 1 1 1 1 1 1 1 1 1 0 % Of Sales - 41% 31% 377% 32% 34% 56% 41% 61% 33% 32% Selling & Distn. Exp. - 0 0 0 0 0 0 0 0 0 0 % Of Sales - 1% 2% 23% 2% 3% 3% 3% 2% 4% 3% Miscellaneous Exp. - 0 1 1 28 1 0 0 0 0 0 % Of Sales - 12% 12% 268% 638% 41% 13% 25% 11% 14% 8% EBITDA - 0 1 -2 -26 0 0 0 0 1 0 EBITDA Margin - 13% 21% -691% -585% 7% 13% 18% 19% 39% 26% Other Income - 0 0 0 0 0 0 0 1 0 0 Interest - 0 0 0 0 0 0 0 0 0 0 Depreciation - 0 0 0 0 0 0 0 0 0 0 PBT - 0 1 -2 -26 0 0 0 1 0 0 Tax - 0 0 0 0 0 0 0 0 0 1 Tax Rate - 0% -1% 0% 0% 12% 0% 450% 17% 2% 414% PAT - 0 1 -2 -26 0 0 0 1 0 -1 PAT before Minority Interest - 0 1 -2 -26 0 0 0 1 0 -1 Minority Interest - 0 0 0 0 0 0 0 0 0 0 PAT Margin - 0% 18% -845% -593% -13% -6% -4% 22% 27% -57% PAT Growth - -99% 146% 93% -11,196% -109% -57% -113% 26% 149% EPS - 0.02 1.44 -3.15 -44.03 -0.39 -0.19 -0.12 0.92 0.73 -1.49

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

-55%

2,041%

-95%

139%

-2%

-23%

54%

Cost Of Goods Sold

Gross Profit

GP Margin

100%

Total Expenditure

Power & Fuel Cost

% Of Sales

Employee Cost

% Of Sales

34%

13%

127%

13%

15%

13%

15%

Manufacturing Exp.

% Of Sales

21%

16%

General & Admin Exp.

% Of Sales

41%

31%

377%

32%

34%

56%

41%

61%

33%

32%

Selling & Distn. Exp.

% Of Sales

23%

Miscellaneous Exp.

% Of Sales

12%

268%

638%

41%

13%

25%

11%

14%

EBITDA

-2

-26

EBITDA Margin

13%

21%

-691%

-585%

13%

18%

19%

39%

26%

Other Income

Interest

Depreciation

PBT

-2

-26

Tax

Tax Rate

-1%

12%

450%

17%

414%

PAT

-2

-26

-1

PAT before Minority Interest

-2

-26

-1

Minority Interest

PAT Margin

18%

-845%

-593%

-13%

-6%

-4%

22%

27%

-57%

PAT Growth

-99%

146%

93%

-11,196%

-109%

-57%

-113%

26%

149%

EPS

0.02

1.44

-3.15

-44.03

-0.39

-0.19

-0.12

0.92

0.73

-1.49

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 11 11 11 12 38 39 39 39 38 38 Share Capital 6 6 6 6 6 6 6 6 6 6 Total Reserves 5 5 5 6 32 33 33 33 32 32 Non-Current Liabilities 2 2 12 12 12 12 15 15 15 1 Secured Loans 0 0 0 0 0 0 0 0 0 0 Unsecured Loans 0 0 0 0 0 0 0 0 0 0 Long Term Provisions 0 0 0 0 0 0 0 0 0 0 Current Liabilities 1 1 1 1 1 1 1 3 1 16 Trade Payables 0 1 1 1 1 1 1 1 1 1 Other Current Liabilities 0 0 0 0 0 0 0 0 0 15 Short Term Borrowings 0 0 0 0 0 0 0 2 0 0 Short Term Provisions 0 0 0 0 0 0 0 0 1 0 Total Liabilities 14 14 24 26 52 52 55 57 55 54 Net Block 8 9 12 13 13 13 14 15 17 17 Gross Block 11 11 16 16 16 16 16 17 19 18 Accumulated Depreciation 2 2 4 4 3 3 3 2 2 1 Non Current Assets 9 10 14 20 44 46 47 49 50 41 Capital Work in Progress 1 1 1 7 31 32 32 32 33 24 Non Current Investment 0 0 0 0 0 0 0 0 0 0 Long Term Loans & Adv. 0 0 0 0 0 0 2 2 0 0 Other Non Current Assets 0 0 0 0 0 0 0 0 0 0 Current Assets 5 5 10 6 7 6 8 7 5 14 Current Investments 0 3 0 0 2 4 0 1 3 2 Inventories 0 0 0 0 0 0 0 0 0 0 Sundry Debtors 1 0 5 5 3 2 3 2 1 0 Cash & Bank 4 1 5 0 1 0 0 0 0 0 Other Current Assets 0 0 0 0 1 1 5 5 2 12 Short Term Loans & Adv. 0 0 0 1 1 1 5 5 2 12 Net Current Assets 4 4 9 5 6 5 7 5 3 -2 Total Assets 14 14 24 26 52 52 55 57 55 54

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

-2

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 -1 -4 -1 3 -2 4 -1 -5 10 4 PBT 0 1 -2 -26 0 0 0 1 0 0 Adjustment 0 0 0 31 0 0 1 1 0 0 Changes in Working Capital -1 -5 0 -2 -2 4 -2 -6 10 4 Cash after chg. in Working capital -1 -4 -1 3 -2 4 -1 -5 11 4 Interest Paid 0 0 0 0 0 0 0 0 0 0 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 0 6 -4 2 -4 2 4 -10 -2 Net Fixed Assets 0 6 6 25 1 0 1 2 -10 0 Net Investments 3 -3 0 2 2 -4 1 2 -1 -2 Others 0 -2 0 -30 -1 0 0 0 0 0 Cash from Financing Activity 0 0 0 0 1 0 -2 1 0 -4 Net Cash Inflow / Outflow 2 -3 5 -1 1 0 0 0 0 -1 Opening Cash & Equivalents 1 5 0 1 0 0 0 0 0 1 Closing Cash & Equivalent 4 1 5 0 1 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

-1

-4

-1

-2

-1

-5

PBT

-2

-26

Adjustment

Changes in Working Capital

-1

-5

-2

-6

Cash after chg. in Working capital

-1

-4

-1

-2

-1

-5

Interest Paid

Tax Paid

Other Direct Exp. Paid

Extra & Other Items

Cash From Investing Activity

-4

-10

-2

Net Fixed Assets

-10

Net Investments

-3

-4

-1

-2

Others

-2

-30

-1

Cash from Financing Activity

-2

-4

Net Cash Inflow / Outflow

-3

-1

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.) 19 19 18 21 65 66 66 66 65 64 ROA 0% 4% -8% -67% 0% 0% 0% 1% 1% -2% ROE 0% 8% -16% -102% -1% 0% 0% 1% 1% -2% ROCE 0% 8% -16% -102% -1% 0% 0% 2% 1% 1% Fixed Asset Turnover 0.20 0.35 0.01 0.27 0.11 0.11 0.11 0.13 0.08 0.12 Receivable days 125 0 8,512 349 479 470 464 164 96 124 Inventory Days 0 0 0 0 0 0 0 0 0 0 Payable days 204 143 368 239 308 312 365 396 327 299 Cash Conversion Cycle -78 -143 8,144 110 171 158 100 -232 -230 -175 Total Debt/Equity 0.04 0.04 0.00 0.00 0.00 0.00 0.00 0.04 0.00 0.00 Interest Cover 1 94 0 0 0 0 0 466 51 18

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

-8%

-67%

-2%

ROE

-16%

-102%

-1%

-2%

ROCE

-16%

-102%

-1%

Fixed Asset Turnover

0.20

0.35

0.01

0.27

0.11

0.13

0.08

0.12

Receivable days

125

8,512

349

479

470

464

164

124

Inventory Days

Payable days

204

143

368

239

308

312

365

396

327

299

Cash Conversion Cycle

-78

-143

8,144

110

171

158

100

-232

-230

-175

Total Debt/Equity

0.04

0.00

0.04

0.00

Interest Cover

466

Rap Media Ltd.

Construction - Real Estate

BSE: 531583 | 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

Rap Media Ltd.

Construction - Real Estate

BSE: 531583 | 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