Thinkink Picturez Live BSE/NSE | Thinkink Picturez Fundamenta data | Thinkink Picturez Balance sheet | Thinkink Picturez Quarterly Results | Thinkink Picturez Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

88.29
115.41
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

88.13
N/A
2.92

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
108.08
-10.28

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
37.73
11.55

PAT CAGR (%)

10 Years
5 Years
3 Years

-
26.58
27.41

P:E (Median)

8 Years
5 Years
3 Years

-
85.11
80.05

P:BV (Average)

8 Years
5 Years
3 Years

-
2.71
2.71

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
56.12
49.63

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 0.00 6.71 -100.00% 0.00 16.19 -100.00% 5.56 20.25 -72.54% 20.09 0.46 4,267.39%
Expenses 0.00 6.29 -100.00% 0.30 15.93 -98.12% 5.21 19.54 -73.34% 19.25 0.58 3,218.97%
EBITDA 0.00 0.42 -100.00% -0.30 0.26 - 0.35 0.70 -50.00% 0.84 -0.12 -
EBIDTM 0.00% 6.21% 0.00% 1.61% 6.36% 3.46% 4.20% -26.54%
Other Income 0.00 0.01 -100.00% 0.00 0.02 -100.00% 0.14 0.12 16.67% 0.00 0.00 0.00
Interest 0.00 0.01 -100.00% 0.02 0.01 100.00% 0.02 0.01 100.00% 0.01 0.01 0.00%
Depreciation 0.00 0.02 -100.00% 0.05 0.02 150.00% 0.06 0.04 50.00% 0.05 0.00 0.00
PBT 0.00 0.40 -100.00% -0.36 0.25 - 0.42 0.77 -45.45% 0.78 -0.13 -
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.48 0.33 45.45% 0.00 0.00 0.00
PAT 0.00 0.40 -100.00% -0.36 0.25 - -0.06 0.44 - 0.78 -0.13 -
PATM 0.00% 5.98% 0.00% 1.56% -1.04% 2.17% 3.88% -28.07%
EPS 0.00 0.14 -100.00% -0.12 0.09 - -0.02 0.15 - 0.26 -0.04 -

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 32.36 32.38 32.42 44.84 14.16 0.83 0.08 0.00 0.00 0.00 Net Sales Growth -32.41% -0.12% -27.70% 216.67% 1606.02% 937.50% 0 0 0 Cost Of Goods Sold 18.99 24.00 29.33 43.42 12.75 0.00 0.00 0.00 0.00 0.00 Gross Profit 13.37 8.38 3.09 1.42 1.41 0.83 0.08 0.00 0.00 0.00 GP Margin 41.32% 25.88% 9.53% 3.17% 9.96% 100% 100% 0 0 0 Total Expenditure 31.05 31.24 31.61 44.18 13.84 0.60 0.06 0.01 0.01 0.00 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0 0 0 Employee Cost - 0.43 0.22 0.08 0.24 0.15 0.01 0.00 0.00 0.00 % Of Sales - 1.33% 0.68% 0.18% 1.69% 18.07% 12.50% 0 0 0 Manufacturing Exp. - 5.75 1.51 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 17.76% 4.66% 0% 0% 0% 0% 0 0 0 General & Admin Exp. - 1.06 0.55 0.63 0.80 0.42 0.04 0.00 0.00 0.00 % Of Sales - 3.27% 1.70% 1.40% 5.65% 50.60% 50.0% 0 0 0 Selling & Distn. Exp. - 0.00 0.00 0.05 0.04 0.03 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0.11% 0.28% 3.61% 0% 0 0 0 Miscellaneous Exp. - 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0.07% 0% 0% 0 0 0 EBITDA 1.31 1.14 0.81 0.66 0.32 0.23 0.02 -0.01 -0.01 0.00 EBITDA Margin 4.05% 3.52% 2.50% 1.47% 2.26% 27.71% 25.00% 0 0 0 Other Income 0.15 0.23 0.16 0.26 0.24 0.18 0.00 0.01 0.00 0.00 Interest 0.06 0.04 0.27 0.26 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.18 0.09 0.01 0.02 0.04 0.01 0.00 0.00 0.00 0.00 PBT 1.24 1.24 0.69 0.63 0.51 0.40 0.02 0.00 0.00 0.00 Tax 0.48 0.33 0.18 0.20 0.16 0.12 0.01 0.00 0.00 0.00 Tax Rate 38.71% 26.61% 26.09% 31.75% 31.37% 30.00% 50.00% 0.00% 0.00% 0.00% PAT 0.76 0.91 0.51 0.44 0.34 0.28 0.01 0.00 0.00 0.00 PAT before Minority Interest 0.76 0.91 0.51 0.44 0.34 0.28 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 2.35% 2.81% 1.57% 0.98% 2.40% 33.73% 12.50% 0 0 0 PAT Growth -32.14% 78.43% 15.91% 29.41% 21.43% 2700% 0 0 0 Unadjusted EPS 0.26 0.31 0.17 0.15 0.11 0.09 0.00 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

32.36

32.38

32.42

44.84

14.16

0.83

0.08

0.00

Net Sales Growth

-32.41%

-0.12%

-27.70%

216.67%

1606.02%

937.50%

Cost Of Goods Sold

18.99

24.00

29.33

43.42

12.75

0.00

Gross Profit

13.37

8.38

3.09

1.42

1.41

0.83

0.08

0.00

GP Margin

41.32%

25.88%

9.53%

3.17%

9.96%

100%

Total Expenditure

31.05

31.24

31.61

44.18

13.84

0.60

0.06

0.01

0.00

Power & Fuel Cost

0.00

% Of Sales

Employee Cost

0.43

0.22

0.08

0.24

0.15

0.01

0.00

% Of Sales

1.33%

0.68%

0.18%

1.69%

18.07%

12.50%

Manufacturing Exp.

5.75

1.51

0.00

% Of Sales

17.76%

4.66%

General & Admin Exp.

1.06

0.55

0.63

0.80

0.42

0.04

0.00

% Of Sales

3.27%

1.70%

1.40%

5.65%

50.60%

50.0%

Selling & Distn. Exp.

0.00

0.05

0.04

0.03

0.00

% Of Sales

0.11%

0.28%

3.61%

Miscellaneous Exp.

0.00

0.01

0.00

% Of Sales

0.07%

EBITDA

1.31

1.14

0.81

0.66

0.32

0.23

0.02

-0.01

0.00

EBITDA Margin

4.05%

3.52%

2.50%

1.47%

2.26%

27.71%

25.00%

Other Income

0.15

0.23

0.16

0.26

0.24

0.18

0.00

0.01

0.00

Interest

0.06

0.04

0.27

0.26

0.00

Depreciation

0.18

0.09

0.01

0.02

0.04

0.01

0.00

PBT

1.24

0.69

0.63

0.51

0.40

0.02

0.00

Tax

0.48

0.33

0.18

0.20

0.16

0.12

0.01

0.00

Tax Rate

38.71%

26.61%

26.09%

31.75%

31.37%

30.00%

50.00%

0.00%

PAT

0.76

0.91

0.51

0.44

0.34

0.28

0.01

0.00

PAT before Minority Interest

0.76

0.91

0.51

0.44

0.34

0.28

0.01

0.00

Minority Interest

0.00

PAT Margin

2.35%

2.81%

1.57%

0.98%

2.40%

33.73%

12.50%

PAT Growth

-32.14%

78.43%

15.91%

29.41%

21.43%

2700%

Unadjusted EPS

0.26

0.31

0.17

0.15

0.11

0.09

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 29.19 28.28 27.77 27.33 11.13 2.21 2.27 2.27 2.27 Share Capital 14.81 14.81 14.81 14.81 10.84 2.12 0.24 0.24 0.24 Total Reserves 14.38 13.46 12.95 12.52 0.29 0.09 2.03 2.03 2.03 Non-Current Liabilities 0.22 0.00 0.00 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 0.22 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 71.57 44.12 7.74 20.20 0.71 0.48 0.00 0.00 0.10 Trade Payables 64.42 34.23 5.44 4.78 0.00 0.00 0.00 0.00 0.10 Other Current Liabilities 7.16 4.89 2.30 14.96 0.58 0.07 0.00 0.00 0.00 Short Term Borrowings 0.00 5.00 0.00 0.16 0.00 0.41 0.00 0.00 0.00 Short Term Provisions 0.00 0.00 0.00 0.30 0.13 0.01 0.00 0.00 0.00 Total Liabilities 100.98 72.40 35.51 47.53 11.84 2.69 2.27 2.27 2.37 Net Block 0.25 0.34 0.02 0.04 0.06 0.00 0.00 0.00 0.00 Gross Block 0.42 0.42 0.09 0.09 0.07 0.00 0.00 0.00 0.00 Accumulated Depreciation 0.17 0.08 0.07 0.05 0.01 0.00 0.00 0.00 0.00 Non Current Assets 3.70 4.02 4.32 0.04 0.06 0.00 0.01 0.01 0.00 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 2.18 2.02 2.02 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.27 1.66 2.27 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.00 Current Assets 97.28 68.38 31.19 47.49 11.74 2.69 2.26 2.26 2.37 Current Investments 0.00 0.00 0.00 0.00 0.00 0.02 0.02 0.94 1.05 Inventories 42.00 36.00 17.33 15.00 0.20 0.00 0.00 0.00 0.00 Sundry Debtors 35.45 18.41 2.52 0.00 0.00 0.00 0.91 0.00 0.00 Cash & Bank 0.38 0.26 0.67 16.47 1.06 0.05 0.03 0.01 0.00 Other Current Assets 19.45 0.01 0.00 0.00 10.48 2.63 1.31 1.31 1.31 Short Term Loans & Adv. 19.44 13.70 10.67 16.01 10.48 2.63 1.31 1.31 1.31 Net Current Assets 25.71 24.26 23.45 27.29 11.03 2.21 2.26 2.26 2.27 Total Assets 100.98 72.40 35.51 47.53 11.84 2.69 2.27 2.27 2.37

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Shareholder's Funds

29.19

28.28

27.77

27.33

11.13

2.21

2.27

Share Capital

14.81

10.84

2.12

0.24

Total Reserves

14.38

13.46

12.95

12.52

0.29

0.09

2.03

Non-Current Liabilities

0.22

0.00

Secured Loans

0.00

Unsecured Loans

0.22

0.00

Long Term Provisions

0.00

Current Liabilities

71.57

44.12

7.74

20.20

0.71

0.48

0.00

0.10

Trade Payables

64.42

34.23

5.44

4.78

0.00

0.10

Other Current Liabilities

7.16

4.89

2.30

14.96

0.58

0.07

0.00

Short Term Borrowings

0.00

5.00

0.00

0.16

0.00

0.41

0.00

Short Term Provisions

0.00

0.30

0.13

0.01

0.00

Total Liabilities

100.98

72.40

35.51

47.53

11.84

2.69

2.27

2.37

Net Block

0.25

0.34

0.02

0.04

0.06

0.00

Gross Block

0.42

0.09

0.07

0.00

Accumulated Depreciation

0.17

0.08

0.07

0.05

0.01

0.00

Non Current Assets

3.70

4.02

4.32

0.04

0.06

0.00

0.01

0.00

Capital Work in Progress

0.00

Non Current Investment

2.18

2.02

0.00

Long Term Loans & Adv.

1.27

1.66

2.27

0.00

Other Non Current Assets

0.00

0.01

0.00

Current Assets

97.28

68.38

31.19

47.49

11.74

2.69

2.26

2.37

Current Investments

0.00

0.02

0.94

1.05

Inventories

42.00

36.00

17.33

15.00

0.20

0.00

Sundry Debtors

35.45

18.41

2.52

0.00

0.91

0.00

Cash & Bank

0.38

0.26

0.67

16.47

1.06

0.05

0.03

0.01

0.00

Other Current Assets

19.45

0.01

0.00

10.48

2.63

1.31

Short Term Loans & Adv.

19.44

13.70

10.67

16.01

10.48

2.63

1.31

Net Current Assets

25.71

24.26

23.45

27.29

11.03

2.21

2.26

2.27

Total Assets

100.98

72.40

35.51

47.53

11.84

2.69

2.27

2.37

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 -0.51 -0.08 -15.80 -0.47 -7.63 -0.39 -0.91 -0.10 -1.14 PBT 1.24 0.69 0.63 0.51 0.40 0.02 0.00 0.00 0.00 Adjustment -0.10 0.01 0.02 0.04 0.01 0.00 -0.01 0.00 0.00 Changes in Working Capital -1.66 -0.62 -16.45 -0.96 -8.04 -0.41 -0.91 -0.10 -1.14 Cash after chg. in Working capital -0.51 0.08 -15.80 -0.41 -7.63 -0.39 -0.91 -0.10 -1.14 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 -0.16 0.00 -0.05 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 0.45 -0.33 0.00 -0.02 -0.07 0.00 0.93 0.12 -1.05 Net Fixed Assets 0.00 -0.33 0.00 -0.02 -0.07 0.00 0.00 0.00 Net Investments -0.16 0.00 -2.02 0.00 0.02 0.00 0.92 0.11 Others 0.61 0.00 2.02 0.00 -0.02 0.00 0.01 0.01 Cash from Financing Activity 0.19 0.00 0.00 15.90 8.71 0.41 0.00 -0.01 1.89 Net Cash Inflow / Outflow 0.12 -0.41 -15.80 15.41 1.01 0.02 0.02 0.01 -0.30 Opening Cash & Equivalents 0.26 0.67 16.47 1.06 0.05 0.03 0.01 0.00 0.31 Closing Cash & Equivalent 0.38 0.26 0.67 16.47 1.06 0.05 0.03 0.01 0.00

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Cash From Operating Activity

-0.51

-0.08

-15.80

-0.47

-7.63

-0.39

-0.91

-0.10

-1.14

PBT

1.24

0.69

0.63

0.51

0.40

0.02

0.00

Adjustment

-0.10

0.01

0.02

0.04

0.01

0.00

-0.01

0.00

Changes in Working Capital

-1.66

-0.62

-16.45

-0.96

-8.04

-0.41

-0.91

-0.10

-1.14

Cash after chg. in Working capital

-0.51

0.08

-15.80

-0.41

-7.63

-0.39

-0.91

-0.10

-1.14

Interest Paid

0.00

Tax Paid

0.00

-0.16

0.00

-0.05

0.00

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

0.45

-0.33

0.00

-0.02

-0.07

0.00

0.93

0.12

-1.05

Net Fixed Assets

0.00

-0.33

0.00

-0.02

-0.07

0.00

Net Investments

-0.16

0.00

-2.02

0.00

0.02

0.00

0.92

0.11

Others

0.61

0.00

2.02

0.00

-0.02

0.00

0.01

Cash from Financing Activity

0.19

0.00

15.90

8.71

0.41

0.00

-0.01

1.89

Net Cash Inflow / Outflow

0.12

-0.41

-15.80

15.41

1.01

0.02

0.01

-0.30

Opening Cash & Equivalents

0.26

0.67

16.47

1.06

0.05

0.03

0.01

0.00

0.31

Closing Cash & Equivalent

0.38

0.26

0.67

16.47

1.06

0.05

0.03

0.01

0.00

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.) 9.85 9.54 9.37 9.22 5.11 5.21 5.34 5.34 5.34 ROA 1.05% 0.94% 1.06% 1.15% 3.81% 0.54% 0.00% -0.10% 0.03% ROE 3.18% 1.82% 1.59% 1.78% 4.17% 0.60% 0.00% -0.10% 0.04% ROCE 4.08% 3.15% 3.25% 2.64% 5.86% 0.79% 0.01% -0.10% 0.05% Fixed Asset Turnover 76.75 125.66 476.39 170.90 11.63 0.00 0.00 0.00 0.00 Receivable days 303.58 117.82 10.25 0.06 0.00 2211.17 0.00 0.00 0.00 Inventory Days 439.64 300.23 131.60 195.90 87.66 0.00 0.00 0.00 0.00 Payable days 496.35 145.54 40.63 62.60 0.00 0.00 0.00 7467.29 0.00 Cash Conversion Cycle 246.86 272.50 101.22 133.36 87.66 2211.17 0.00 -7467.29 0.00 Total Debt/Equity 0.01 0.18 0.00 0.01 0.00 0.19 0.00 0.00 0.00 Interest Cover 31.50 3.50 3.41 278.69 683.98 0.00 0.00 0.00 0.00

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Book Value (Rs.)

9.85

9.54

9.37

9.22

5.11

5.21

5.34

ROA

1.05%

0.94%

1.06%

1.15%

3.81%

0.54%

0.00%

-0.10%

0.03%

ROE

3.18%

1.82%

1.59%

1.78%

4.17%

0.60%

0.00%

-0.10%

0.04%

ROCE

4.08%

3.15%

3.25%

2.64%

5.86%

0.79%

0.01%

-0.10%

0.05%

Fixed Asset Turnover

76.75

125.66

476.39

170.90

11.63

0.00

Receivable days

303.58

117.82

10.25

0.06

0.00

2211.17

0.00

Inventory Days

439.64

300.23

131.60

195.90

87.66

0.00

Payable days

496.35

145.54

40.63

62.60

0.00

7467.29

0.00

Cash Conversion Cycle

246.86

272.50

101.22

133.36

87.66

2211.17

0.00

-7467.29

0.00

Total Debt/Equity

0.01

0.18

0.00

0.01

0.00

0.19

0.00

Interest Cover

31.50

3.50

3.41

278.69

683.98

0.00

Thinkink Picturez Ltd.

Film Production, Distribution & Entertainment

BSE: 539310 | 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

Thinkink Picturez Ltd.

Film Production, Distribution & Entertainment

BSE: 539310 | 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