21 Sep 2018 | 4:07 PM
 

Kuantum Papers Ltd. Share Price Live (BSE)
0

BSE Code: 532937 | NSE Symbol:
676.10
-35.50
(-4.98 %)
21 Sep 2018 | 03:41 PM
Change company
  • Open (Rs)
    734.00
  • Prev. close (Rs.)
    711.60
  • High (Rs.)
    734.00
  • Low (Rs.)
    665.00
  • 52W H (Rs.)
    1,032.00
  • 52W L (Rs.)
    504.00
  • Volume
    7528
  • MCap (Rs in Cr.)
    589.97

Kuantum Papers Ltd. Financial Information

No Data Found !!
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 83.53 67.96 24.66 25.25 36.56 14.66 4.20
Adjusted Cash EPS (Rs.) 105.78 85.56 40.20 39.95 57.80 32.65 21.87
Reported EPS (Rs.) 83.53 67.96 24.66 25.25 36.56 14.66 4.20
Reported Cash EPS (Rs.) 105.78 85.56 40.20 39.95 57.80 32.65 21.87
Dividend Per Share 2.50 2.00 1.00 1.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 168.97 133.59 73.95 72.56 87.39 67.94 46.88
Book Value (Excl Rev Res) Per Share (Rs.) 168.97 133.59 73.95 72.56 87.39 67.94 46.88
Book Value (Incl Rev Res) Per Share (Rs.) 168.97 133.59 73.95 72.56 87.39 67.94 46.88
Net Operating Income Per Share (Rs.) 806.91 696.23 602.54 572.20 548.96 483.13 428.86
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 20.94 19.18 12.27 12.68 15.91 14.06 10.93
Gross Profit Margin (%) 18.18 16.65 9.69 10.11 12.04 10.33 6.80
Net Profit Margin (%) 10.35 9.76 4.66 5.01 7.00 3.03 0.98
Adjusted Cash Margin (%) 13.04 12.22 7.22 7.56 10.84 6.74 5.05
Adjusted Return On Net Worth (%) 10.54 9.55 14.54 17.20 29.45 16.68 5.73
Reported Return On Net Worth (%) 10.54 9.55 14.54 17.20 29.45 16.68 5.73
Return On long Term Funds (%) 14.16 12.73 16.24 18.53 29.06 22.19 13.04
LEVERAGE RATIOS
Long Term Debt / Equity 0.34 0.32 1.16 1.19 0.87 1.63 2.57
Total Debt/Equity 0.37 0.33 1.22 1.51 1.01 2.12 2.57
Owners fund as % of total Source 0.37 0.33 1.22 1.51 1.01 2.12 2.57
Fixed Assets Turnover Ratio 0.77 0.75 0.70 1.02 1.97 1.81 1.53
LIQUIDITY RATIOS
Current Ratio 1.45 1.29 1.26 1.29 0.87 0.84 0.81
Current Ratio (Inc. ST Loans) 0.95 0.91 0.83 0.79 0.54 0.55 0.81
Quick Ratio 0.94 0.89 0.86 0.90 0.53 0.49 0.47
Inventory Turnover Ratio 168.97 133.59 73.95 72.56 87.39 67.94 46.88
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 2.88 1.77 4.05 3.95 0.00 0.00 0.23
Dividend payout Ratio (Cash Profit) 2.27 1.40 2.48 2.50 0.00 0.00 0.04
Earning Retention Ratio 97.12 98.23 95.95 96.05 100.00 100.00 99.77
Cash Earnings Retention Ratio 97.73 98.60 97.52 97.50 100.00 100.00 99.96
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.75 2.77 4.75 4.33 2.10 5.69 8.54
Financial Charges Coverage Ratio 6.15 5.94 3.42 3.19 3.59 2.57 1.86
Fin. Charges Cov.Ratio (Post Tax) 4.75 4.70 2.99 2.87 3.41 2.21 1.79
COMPONENT RATIOS
Material Cost Component(% earnings) 34.61 37.20 39.33 38.94 35.95 34.03 37.07
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 2.55 0.68 0.00 0.95 0.49
Import Comp. in Raw Mat. Consumed 0.00 0.00 38.78 35.10 35.33 33.80 32.73
Long term assets / Total Assets 0.77 0.75 0.70 1.02 1.97 1.81 1.53
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 541.85 554.06 583.17 565.92 586.40 585.85 588.27
EV / Net Sales (X) 0.77 0.91 1.11 1.13 1.22 1.39 1.57
EV / EBITDA (X) 3.59 4.63 8.89 8.73 7.57 9.69 13.03
MarketCap / Sales (X) 0.84 0.97 1.12 1.18 1.23 1.40 1.57
Retention Ratios (%) 97.12 98.23 95.95 96.05 0.00 0.00 99.77
Price / BV (X) 0.82 0.91 3.32 3.73 4.27 0.00 9.16
Price / Sales (X) 0.84 0.97 1.12 1.18 1.23 1.40 1.57
Earning Yield (%) 0.12 0.10 0.04 0.04 0.05 0.02 0.01
No Data Found !!
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 8.73 8.73 8.73 8.73 8.73 8.73 8.73
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 30.00 30.00 30.00 30.00 30.00 0.00 0.50
Reserves and Surplus 682.66 612.02 139.25 119.39 99.57 67.95 55.16
Loan Funds
Secured Loans 189.87 107.68 125.63 115.78 84.54 109.50 109.35
Unsecured Loans 64.02 99.42 55.11 48.23 24.85 52.76 54.11
Total 975.27 857.85 358.71 322.13 247.69 238.94 227.84
USES OF FUNDS
Fixed Assets
Gross Block 849.80 778.72 840.94 814.51 392.68 334.96 333.14
Less : Revaluation Reserve 0.00 0.00 412.94 412.94 0.00 0.00 0.00
Less: Accum. Depreciation 33.46 15.19 154.82 141.55 128.16 111.66 99.43
Net Block 816.34 763.54 273.18 260.02 264.52 223.29 233.71
Capital Work in Progress 92.55 49.84 50.92 26.35 0.72 37.38 12.41
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Current Assets
Current Assets, Loans and Advances 212.52 197.69 166.05 157.04 113.92 112.33 78.90
Less : Current Liabilities and Provisions 146.14 153.22 131.45 121.28 131.47 134.06 97.16
Total Net Current Assets 66.38 44.47 34.60 35.76 -17.55 -21.74 -18.27
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 975.27 857.85 358.71 322.13 247.69 238.94 227.84
Note :
Book Value of Unquoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 77.00 43.28 40.10 30.16 18.75 3.17 30.23
Number of Equity shares outstanding 0.87 0.87 0.87 0.87 0.87 0.87 0.87
No Data Found !!
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 704.14 607.55 525.80 499.32 479.05 421.60 375.16
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 1.32 -0.60 0.94 -0.58 -1.84 0.04 0.57
Total Income 705.45 606.95 526.74 498.74 477.21 421.64 375.73
EXPENDITURE :
Raw Materials 203.22 190.02 173.09 164.16 138.75 119.21 118.39
Excise Duty 10.16 35.17 27.78 30.06 28.48 25.21 0.00
Power and Fuel Cost 109.88 87.62 90.90 93.58 93.53 87.02 77.56
Other Manufacturing Expenses 109.88 87.62 90.90 93.58 93.53 87.02 77.56
Employee Cost 43.59 38.21 32.26 27.79 26.54 23.09 19.68
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 476.72 438.64 414.94 409.16 380.82 341.57 293.19
Profit before Interest, Depreciation and Tax 874.39 798.89 860.09 834.80 414.27 358.45 357.39
Interest and Financial Charges 24.58 20.16 19.15 20.29 21.60 23.49 24.25
Profit before Depreciation and Tax 849.80 778.72 840.94 814.51 392.68 334.96 333.14
Depreciation 19.42 15.36 13.56 12.83 18.54 15.70 15.42
Profit Before Tax 107.11 84.24 32.87 31.69 37.32 21.26 5.48
Tax 34.22 24.94 8.36 6.65 3.77 8.45 1.76
Profit After Tax 72.89 59.30 24.52 25.04 33.55 12.81 3.72
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 658.76 586.93 116.33 96.46 73.92 40.89 28.64
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 2.10 1.05 0.08 0.10 -0.28 0.00 -0.01
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
No Data Found !!
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Cash and Cash Equivalents at Beginning of the year 22.30 0.90 1.22 1.36 0.62 0.52 3.17
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 107.11 84.24 32.87 31.69 37.32 21.26 5.48
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 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 0.00
Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 131.27 72.84 56.65 32.28 61.65 52.98 45.27
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -131.56 -92.87 -50.48 -55.64 -11.52 -26.80 -32.29
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others -7.78 41.43 -5.79 23.23 -49.39 -26.08 -13.31
Net Cash used in Financing Activities -7.78 41.43 -5.79 23.23 -49.39 -26.08 -13.31
Net Inc./(Dec.) in Cash and Cash Equivalent -8.08 21.40 0.39 -0.14 0.73 0.10 -0.33
Cash and Cash Equivalents at End of the year 14.22 22.30 1.61 1.22 1.36 0.62 2.84
No Data Found !!
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 183.03 190.73 173.39 170.74 169.70 164.75 152.52
Other Income 4.82 1.62 0.93 0.71 0.40 0.28 0.70
Stock Adjustment -5.43 4.48 0.79 1.97 -5.93 0.93 2.32
Raw Material 61.73 57.89 57.58 51.31 56.88 56.55 51.18
Power And Fuel 29.94 28.06 27.12 29.68 23.11 20.38 19.08
Employee Expenses 12.50 11.72 10.64 10.01 10.06 9.77 9.06
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 51.10 45.98 42.75 43.54 49.06 40.39 42.86
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 33.21 42.59 34.52 34.25 36.52 36.73 28.02
Interest 5.78 5.18 5.81 6.87 6.73 4.75 4.92
Gross Profit 32.25 39.04 29.63 28.09 30.20 32.25 23.80
Depreciation 5.19 5.19 4.92 4.67 4.64 4.29 3.92
Taxation 8.08 11.18 7.86 7.66 7.52 6.17 6.44
Net Profit / Loss 18.98 22.66 16.86 15.75 18.04 21.80 13.45
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 8.73 8.73 8.73 8.73 8.73 8.73 8.73
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 21.75 25.97 19.32 18.05 0.00 23.96 14.37
Diluted EPS 21.75 25.97 19.32 18.05 0.00 23.96 14.37
EPS After Extra Ordinary Items
Basic EPS 21.75 25.97 19.32 18.05 0.00 23.96 14.37
Diluted EPS 21.75 25.97 19.32 18.05 0.00 23.96 14.37
No Data Found !!
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 704.14 364.12 340.44 609.63 317.27 292.36 525.80
Other Income 3.66 2.55 1.11 1.67 0.98 0.69 1.06
Stock Adjustment 1.32 5.28 -3.96 -0.60 3.25 -3.86 0.94
Raw Material 223.65 115.47 108.18 207.77 107.73 100.04 291.32
Power And Fuel 109.88 55.18 52.79 84.92 39.47 45.46 90.90
Employee Expenses 43.59 22.36 20.07 37.33 18.83 18.51 32.26
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 178.25 88.73 92.60 162.72 83.25 79.47 45.85
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 147.45 77.11 70.77 117.49 64.74 52.74 64.53
Interest 24.58 10.99 13.59 18.90 9.67 9.23 19.15
Gross Profit 126.53 68.67 58.28 100.25 56.06 44.20 46.44
Depreciation 19.42 10.11 9.31 15.38 8.20 7.18 13.56
Taxation 34.22 19.04 15.18 23.96 12.61 11.35 8.36
Net Profit / Loss 72.89 39.52 33.79 60.91 35.25 25.67 24.52
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 8.73 8.73 8.73 8.73 8.73 8.73 8.73
Equity Dividend Rate 25.00 0.00 0.00 20.00 0.00 0.00 10.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 83.53 0.00 38.72 69.80 0.00 27.35 23.96
Diluted EPS 83.53 0.00 38.72 69.80 0.00 27.35 23.96
EPS After Extra Ordinary Items
Basic EPS 83.53 0.00 38.72 69.80 0.00 27.35 23.96
Diluted EPS 83.53 0.00 38.72 69.80 0.00 27.35 23.96