Hot Deals:
amol minechem 601.00 (0.17 %) anglo french drugs 930.00 (3.33 %) anugraha valve 280.00 (1.82 %) apl metals 40.00 (-2.44 %) apollo fashion 107.00 (1.90 %) archit nuwood 500.00 arkfin investments 50.00 arohan 202.00 (1.00 %) assam carbon 265.00 (1.92 %) avalokiteshvar 242.00 (0.83 %) axles india 610.00 (1.67 %) balmer lawrie 202.00 (1.00 %) bharat hotels 345.00 (1.47 %) bima mandi 235.00 (-2.08 %) bira 555.00 (-0.89 %) boat 1,380.00 (-1.43 %) c & s electric 840.00 (-1.18 %) cable corporation 13.00 (-0.76 %) capgemini 11,900.00 (0.85 %) care health 186.00 (-1.59 %) carrier aircon 545.00 (-0.91 %) cial 326.00 (0.31 %) csk 170.00 (-1.16 %) dalmia refract 260.00 (1.96 %) dfm foods 467.00 dsp merrill lynch 1,000.00 east india pharma 39.00 (-2.50 %) eaton fluid 440.00 (3.53 %) electronica plastic 2,100.00 (-0.99 %) elgi ultra 400.00 elofic 2,100.00 (2.44 %) esl steel 46.00 (1.10 %) fincare business 86.00 (3.61 %) fincare sfbl 205.00 (1.49 %) fino paytech 133.00 (-1.48 %) flipkart india 231,001.00 (0.00 %) frick india 15,600.00 (-0.95 %) gkn driveline 1,325.00 (-0.38 %) godavari bio 71.00 (1.43 %) goodluck defence 235.00 (2.17 %) group pharma 300.00 gynofem healthcare 63.00 (-3.08 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,120.00 (-0.88 %) hdfc ergo 370.00 (1.70 %) hdfc securities 11,300.00 (-1.74 %) hella india 910.00 (1.11 %) hero fincorp 1,990.00 (-0.50 %) hexaware 720.00 (-2.70 %) hicks 1,450.00 (2.11 %) hira ferro 180.00 (2.86 %) honeywell electrical 6,200.00 (1.64 %) ikf finance 312.00 (0.65 %) incred financial 10.00 (1.01 %) incred holdings 165.00 (-1.79 %) india carbon 1,135.00 (-1.30 %) india exposition 121.00 (0.83 %) indian potash 3,250.00 (1.56 %) indian seamless 175.00 (2.94 %) indo alusys 25.75 (-0.96 %) indofil 1,030.00 (0.49 %) infinite computer 405.00 (1.25 %) inkel 29.00 (-3.33 %) jana small finance bank 75.00 kel 610.00 (-2.40 %) kial 126.00 (-1.56 %) klm axiva 15.75 (1.61 %) kurlon limited 1,255.00 (0.40 %) lava 49.00 (-2.00 %) mahindra rural mrhfl 100.00 manipal housing 74.00 (2.07 %) manjushree technopack 3,050.00 (0.66 %) martin & harris 975.00 (-1.52 %) matrix gas 950.00 (-1.04 %) merino 3,350.00 (1.52 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 410.00 (-2.38 %) mobikwik 595.00 (-0.34 %) mohan meakin 2,150.00 (2.38 %) mohfl 13.60 (-0.73 %) msei 1.15 (-0.86 %) msil 36.00 (2.86 %) nayara energy 595.00 (-0.83 %) nayara energy ncd 315.00 (3.28 %) ncdex 220.00 (-0.90 %) ncl buildtek 310.00 (3.33 %) ncl holdings 92.00 (1.10 %) northern arc 400.00 nsdl 825.00 (1.85 %) nse 5,700.00 (1.79 %) orbis financial 340.00 (0.29 %) oswal minerals 60.10 (-1.48 %) otis 3,700.00 (-0.67 %) oyo 43.50 (-1.14 %) panasonic appliances 262.00 (0.77 %) paymate india 520.00 (-0.95 %) pharmeasy 8.50 (-2.30 %) pharmed limited 480.00 (2.13 %) philips domestic 720.00 (-1.37 %) philips india 910.00 (-1.09 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 255.00 (-1.92 %) rapido 16,650.00 (0.03 %) rasoi 31,500.00 (0.32 %) reliance gic 505.00 (1.00 %) resins plastics 475.00 (3.26 %) ring plus aqua 530.00 (0.95 %) rrl 1,275.00 (2.00 %) rrp s4e innovation 345.00 (-1.43 %) sab miller 490.00 (2.94 %) sbi amc 2,150.00 (0.94 %) sbi general insurance 620.00 (3.33 %) scottish assam 480.00 (2.13 %) shriram life 261.00 (0.38 %) sigachi laboratories 36.00 (-2.70 %) signify 1,330.00 (-0.75 %) smile microfinance 55.00 (1.85 %) sterlite power 748.00 (-0.27 %) studds 915.00 (-1.08 %) svsml 315.00 (2.94 %) swiggy 355.00 (1.43 %) t stanes 810.00 (1.25 %) tata capital 1,040.00 (-0.95 %) teesta agro 77.00 (-6.21 %) trl krosaki 1,300.00 (1.96 %) urban tots 92.00 (2.22 %) utkarsh coreinvest 310.00 (3.33 %) vadilal dairy 10.00 vikram solar 285.00 (-1.72 %) vivriti capital 1,150.00 (-0.86 %) waree energies 2,150.00 (-0.46 %)
×

Opal Luxury Time Products Ltd Latest Annual Report, Balance Sheet and Financials

Opal Luxury Time Products Limited (OPAL) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Opal Luxury Time Products Limited

Opal Luxury Time Products Limited Balance Sheet (Rs in Lakhs)

Particulars

31-03-2018

31-03-2017

EQUITY AND LIABILITIES

 

 

Share capital

335.88

335.88

Reserves and surplus

1,564.55

2,178.84

Foreign Currency Translation Reserve

8.16

3.41

Non-current liabilities

 

 

Long-term borrowings

451.35

22.76

Long term Provisions

29.67

24.95

Current liabilities

 

 

Short-term borrowings

1,300.31

806.7

Trade payables

122.89

1,221.51

Other current liabilities

131.96

85.02

Short-term provisions

18.14

5.46

TOTAL EQUITY AND LIABILITIES

3,962.92

4,684.54

ASSETS

 

 

Non-current assets

 

 

Tangible assets

970.44

1,256.67

Intangible assets

312.53

380.72

Long-term loans and advances

167.66

167.66

Current assets

 

 

Current investments

-

0.19

Inventories

1,188.15

1,127.96

Trade receivables

1,233.61

1,614.36

Cash and cash equivalents

4.23

51

Short-term loans and advances

86.3

85.97

TOTAL ASSETS

3,962.92

4,684.54

Opal Luxury Time Products Limited Profit & Loss Statement (Rs in Lakhs)

Particulars

31-03-2018

31-03-2017

Revenue from operations

6.05

4.94

Other income

1,265.46

2,344.39

Total revenue

 

 

Cost of materials consumed

905.59

1,718.69

Changes in inventories of finished goods, work-in-progress and stock-in-trade

-25.38

-136.38

Employee benefits expense

212.11

219.08

Finance costs

238.44

195.76

Depreciation and amortization expense

367.98

345.69

Other expenses

179.5

371.99

Total expenses

1,878.23

2,714.83

Profit / (Loss) before tax

-612.78

-370.43

Deferred tax liability

-

-32.09

Tax for earlier year

0.61

6.73

MAT credit for earlier year

-

-2.26

Profit / (Loss) from operations

-613.38

-342.82

Earnings per share

 

 

Basic

-18.26

-10.21

Diluted

-18.26

-10.21

Opal Luxury Time Products Limited Consolidated Cash Flow Statement (Rs in Lakhs)

Particulars

31-03-2018

31-03-2017

Cash flow from operating activities

 

 

Net Profit / (Loss) before extraordinary items and tax

-612.78

-369.37

Adjustments for:

 

 

Depreciation and amortisation

367.98

345.69

Finance costs

238.44

195.76

Interest income

-

-3.35

Loss on Sale of Asset

-

0.08

Gratuity Provision

4.72

5.13

Operating profit / (loss) before working capital changes

-1.64

173.93

Adjustments for (increase) / decrease in operating assets:

 

 

Inventories

-60.19

-299.92

Trade receivables

380.75

-640.88

Short-term loans and advances

-0.33

-9.23

Long-term loans and advances

-

-2.26

Adjustments for increase / (decrease) in operating liabilities:

 

 

Trade payables

-1098.62

984

Other current liabilities

46.95

-11.82

Short-term provisions

12.68

2.86

long-term provisions - Payment of Gratuity

-

-1.42

Cash generated from operations

-720.4

195.25

Net income tax

0.61

4.47

Net cash flow from / (used in) operating activities

-721

190.78

Cash flow from investing activities

 

 

Capital expenditure on fixed assets, including capital advances

-13.56

-39.96

Increase in Current Investment

0.19

-

Interest received - Deposits with bank

-

3.35

Net cash flow from / (used in) investing activities

-13.37

-36.60

Cash flow from financing activities

 

 

Proceeds from /(Repayment of) long-term borrowings

428.59

18.50

Net increase / (decrease) in working capital borrowings

493.61

-1.79

Finance cost

-238.44

-195.76

Net cash flow from / (used in) financing activities

683.75

-179.05

Net increase / (decrease) in Cash and cash equivalents

-50.61

-24.87

Cash and cash equivalents at the beginning of the year

51.00

72.25

Effect of exchange differences on restatement of foreign currency Cash and cash equivalents

3.85

3.63

Cash and cash equivalents at the end of the year

4.23

51.00

Reconciliation of Cash and cash equivalents with the Balance Sheet:

 

 

Cash and cash equivalents as per Balance Sheet

4.23

51.00

Net Cash and cash equivalents (as defined in AS 3 Cash Flow Statements)

4.23

51.00

Cash and cash equivalents at the end of the year *

4.23

51.00

* Comprises:

 

 

Cash on hand

0.22

5.43

Balances with banks: In current accounts

0.76

1.67

In deposit accounts

3.25

43.9

Here is a summary of the Cash Flow Statement for the years 2018 and 2017:

Cash Flow from Operating Activities:

The net profit/(loss) before extraordinary items and tax was -₹612.78 in 2018 and -₹369.37 in 2017.

Adjustments included depreciation and amortization of ₹367.98 in 2018 and ₹345.69 in 2017, finance costs of ₹238.44 in 2018 and ₹195.76 in 2017, and a gratuity provision of ₹4.72 in 2018 and ₹5.13 in 2017.

Operating profit/(loss) before working capital changes amounted to -₹1.64 in 2018 and ₹173.93 in 2017.

Changes in operating assets and liabilities included increases/decreases in inventories, trade receivables, short-term and long-term loans and advances, trade payables, other current liabilities, and short-term provisions.

Cash generated from operations was -₹720.4 in 2018 and ₹195.25 in 2017, with net income tax payments of ₹0.61 in 2018 and ₹4.47 in 2017.

Net cash flow from operating activities was -₹721 in 2018 and ₹190.78 in 2017.

Cash Flow from Investing Activities:

Capital expenditure on fixed assets, including capital advances, amounted to -₹13.56 in 2018 and -₹39.96 in 2017.

There was an increase in current investments of ₹0.19 in 2018, while no such activity was reported in 2017.

Interest received on deposits with banks was reported as ₹3.35 in 2017.

Net cash flow from investing activities was -₹13.37 in 2018 and -₹36.60 in 2017.

Cash Flow from Financing Activities:

Proceeds from/ (repayment of) long-term borrowings amounted to ₹428.59 in 2018 and ₹18.50 in 2017.

There was a net increase/(decrease) in working capital borrowings of ₹493.61 in 2018 and -₹1.79 in 2017.

Finance costs included were -₹238.44 in 2018 and -₹195.76 in 2017.

Net cash flow from financing activities was ₹683.75 in 2018 and -₹179.05 in 2017.

Net Increase/(Decrease) in Cash and Cash Equivalents:

There was a net decrease in cash and cash equivalents of -₹50.61 in 2018 and -₹24.87 in 2017.

Cash and Cash Equivalents at the Beginning and End of the Year:

Cash and cash equivalents at the beginning of the year were ₹51.00 in both 2018 and 2017, with closing balances of ₹4.23 in 2018 and ₹51.00 in 2017. These comprised cash on hand, balances with banks in current accounts, and deposit accounts.

Top of Form

 

Financial Ratios of Opal Luxury Time Products Limited

Particulars

2018

2017

Current Ratio

1.60

1.36

Quick Ratio

0.84

0.83

Inventory Turnover Ratio

1.06

2.07

Interest Coverage Ratios (%)

-1.57

-0.89

Debt to Equity Ratio

0.92

0.33

Return on Capital Employed

-15.66

-6.80

Here is a summary of the financial and operational metrics for Opal Luxury Time Products Limited for the year 2018 & 2017:

Current Ratio: The current ratio increased from 1.36 in 2017 to 1.60 in 2018. This indicates an improvement in the company's ability to cover its short-term liabilities with its current assets. A current ratio above 1.0 suggests that the company has sufficient current assets to meet its short-term obligations.

Quick Ratio: The quick ratio remained relatively stable, with a slight increase from 0.83 in 2017 to 0.84 in 2018. This suggests that the company's ability to cover its short-term liabilities with its most liquid assets improved marginally.

Inventory Turnover Ratio: The inventory turnover ratio decreased from 2.07 in 2017 to 1.06 in 2018. This indicates that the company is selling its inventory at a slower rate in 2018 compared to the previous year. A lower turnover ratio may suggest issues such as slower sales or excess inventory.

Interest Coverage Ratio: The interest coverage ratio decreased from -0.89% in 2017 to -1.57% in 2018. A negative interest coverage ratio indicates that the company's operating income is insufficient to cover its interest expenses. This suggests potential financial distress or challenges in servicing debt.

Debt to Equity Ratio: The debt-to-equity ratio increased significantly from 0.33 in 2017 to 0.92 in 2018. This indicates that the company has taken on more debt relative to its equity. A higher debt-to-equity ratio may increase financial risk and interest expenses.

Return on Capital Employed (ROCE): The return on capital employed decreased from -6.80% in 2017 to -15.66% in 2018. A negative ROCE suggests that the company's capital investments are generating a negative return. This may indicate inefficiency in capital utilization or a decline in profitability.

 

 

Annual Report

Opal Luxury Time Products Annual Report 2017-18

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert