Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Acevector Limited |
Particulars |
31st March 2022 |
31st March 2021 |
31st March 2020 |
Non-Current Assets: |
|
|
|
Fixed Assets |
94.1 |
103.85 |
149.87 |
Property, Plant, and Equipment |
14.79 |
24.55 |
41.55 |
Intangible Assets |
79.31 |
79.3 |
97.32 |
Non-current Investments |
|
|
|
Financial Assets : |
|
|
|
Other Financial Assets - Long-term |
33.78 |
12.58 |
53.95 |
Non-Current Tax Assets - Long-Term |
0 |
0 |
30.25 |
Other Non-current Assets |
27.39 |
28.22 |
0.8 |
Deferred Tax Assets (Net) |
1.43 |
0 |
0 |
Total Reported Non-current Assets |
156.71 |
144.64 |
234.86 |
Current Assets: |
|
|
|
Financial Assets : |
|
|
|
Current Investments |
0 |
160.94 |
397.48 |
Trade Receivables |
11.22 |
11.83 |
7.11 |
Cash and Cash Equivalents |
39.97 |
47.59 |
2.45 |
Bank Balances Other Than Cash and Cash Equivalents |
144.12 |
221.12 |
81.38 |
Other Financial Assets - Short-term |
189.9 |
155.82 |
156.39 |
Other Current Assets |
66.38 |
53.4 |
45.64 |
Total Current Assets |
451.59 |
650.7 |
690.44 |
Total Non-Current and Other Assets |
156.71 |
144.64 |
234.86 |
Total Assets |
608.3 |
795.35 |
925.31 |
EQUITY AND LIABILITIES |
|
|
|
Share Capital |
39.73 |
0.25 |
0.25 |
Number of Equity Shares - Paid Up |
39.73 |
0.25 |
0.25 |
Paid Up Capital |
39.73 |
0.25 |
0.25 |
Other Equity |
286.03 |
650.67 |
597.78 |
Money Received Against Share Warrants |
0 |
36.13 |
55.3 |
Employee Stock Options / Others |
-168 |
-168 |
0 |
Total Stockholders’ Equity |
157.76 |
519.05 |
653.33 |
Total Reported Stockholders’ Equity |
157.76 |
519.05 |
653.33 |
Total Equity |
157.76 |
519.05 |
653.33 |
Non-Current Liabilities: |
|
|
|
Other Financial Liabilities - Long-term |
115.52 |
5.43 |
0 |
Long-term Provisions |
8.61 |
8.98 |
8.6 |
Total Reported Non-current Liabilities |
124.13 |
14.41 |
17.06 |
Current Liabilities: |
|
|
|
Trade Payables |
155.53 |
107.86 |
135.85 |
Other Financial Liabilities - Short-term |
114.47 |
104.59 |
73.33 |
Provisions |
9.33 |
8.78 |
8.87 |
Other Current Liabilities |
47.08 |
40.66 |
34.32 |
Total Current Liabilities |
326.41 |
261.89 |
254.92 |
Total Equity and Liabilities |
608.3 |
795.35 |
925.31 |
Particulars |
31st March 2022 |
31st March 2021 |
31st March 2020 |
Revenue From Operations |
539.58 |
471.76 |
846.4 |
Revenue From Operations(Net) |
539.58 |
471.76 |
846.4 |
Other Income |
23.96 |
38.51 |
70.26 |
Total Revenue |
563.53 |
510.27 |
916.66 |
EXPENSES: |
|
|
|
Purchases of Stock-in-Trade |
1.32 |
0 |
0 |
Employee Benefits / Salaries & Other Staff Cost |
284.58 |
161.19 |
181.75 |
Finance Cost |
0.81 |
0.79 |
0.99 |
Depreciation and Amortization |
20.46 |
50.28 |
30.43 |
Other Expenses |
763.58 |
424.1 |
997.86 |
Total Expenses |
1,070.74 |
636.35 |
1,211.02 |
Share of Profits / Loss of Associated Companies Before Tax |
0 |
0 |
-0.08 |
Profit Before Exceptional Items and Tax |
-507.21 |
-126.08 |
-294.44 |
Exceptional Items Before Tax |
0 |
0 |
20.9 |
Profit Before Extraordinary Items and Tax |
-507.21 |
-126.08 |
-273.54 |
Profit Before Tax |
-507.21 |
-126.08 |
-273.54 |
Tax Expenses |
0.76 |
0.9 |
0 |
Current Tax |
2.19 |
0.9 |
0 |
Deferred Tax |
-1.43 |
0 |
0 |
Profit After Tax |
-507.97 |
-126.98 |
-273.54 |
Share of Profits / Loss of Associated Companies |
-2.33 |
1.54 |
0 |
Profit After Pre-acquisition Profit |
-510.3 |
-125.44 |
-273.54 |
Profit/(Loss) for the period from Continuing Operations |
-510.3 |
-125.44 |
-273.54 |
Profit Attributable to Shareholders |
-510.3 |
-125.44 |
-273.54 |
Profit Attributable to Ordinary Shareholders |
-510.3 |
-125.44 |
-273.54 |
Profits Available for Appropriation |
-510.3 |
-125.44 |
-273.54 |
Inappropriate Profits Carried Forward |
-510.3 |
-125.44 |
-273.54 |
Other Comprehensive Income : |
|
|
|
Other Comprehensive Income That Will Not Be Reclassified to Profit Or Loss |
-0.75 |
-0.56 |
-0.78 |
Total Comprehensive Income for the Year |
-511.05 |
-126 |
-274.32 |
Net Profit attributable to: |
|
|
|
a) Owners of the Company |
-510.3 |
-125.44 |
-273.54 |
Other Comprehensive Income attributable to: |
|
|
|
a) Owners of the Company |
-510.3 |
-125.44 |
-273.54 |
Total Comprehensive Income attributable to: |
|
|
|
a) Owners of the Company |
-510.3 |
-125.44 |
-273.54 |
Earnings Per Share - Basic |
-12.9 |
-3.18 |
-6.94 |
Earnings Per Share - Diluted |
-12.9 |
-3.18 |
-6.94 |
Particulars |
31st March 2022 |
31st March 2021 |
31st March 2020 |
Cash Flow Summary |
|
|
|
Cash and Cash Equivalents at the beginning of the year |
47.59 |
2.45 |
14.35 |
Net Cash from Operating Activities |
-338.16 |
-91.49 |
-371.84 |
Net Profit before Tax & Extraordinary Items |
-507.21 |
-126.08 |
-273.54 |
Depreciation |
20.46 |
50.28 |
30.43 |
Interest (Net) |
-17.27 |
-28.54 |
-52.26 |
P/L on Sales of Invest |
0 |
0 |
-2.12 |
Prov. & W/O (Net) |
0 |
0 |
32.28 |
P/L in Forex |
0 |
0 |
0.16 |
Others |
105.39 |
12.12 |
-8.57 |
Total Adjustments (PBT & Extraordinary Items) |
108.59 |
33.86 |
-0.09 |
Op. Profit before Working Capital Changes |
-398.62 |
-92.22 |
-273.63 |
Trade & 0th receivables |
0.58 |
-5.11 |
3.55 |
Trade Payables |
66.25 |
-24.46 |
-22.74 |
Others |
1.48 |
15.87 |
-85.6 |
Total (OP before Working Capital Changes) |
68.31 |
-13.7 |
-104.79 |
Cash Generated from/(used in) Operations |
-330.31 |
-105.92 |
-378.42 |
Direct Taxes Paid |
-4.32 |
13.66 |
6.58 |
Others |
-3.54 |
0.77 |
0 |
Total-others |
-7.86 |
14.43 |
6.58 |
Cash Flow before Extraordinary Items |
-338.16 |
-91.49 |
-371.84 |
Net Cash Used in Investing Activities |
237.85 |
140.75 |
362.87 |
Purchased Fixed Assets |
-7.64 |
-12.16 |
-24.97 |
Sale of Fixed Assets |
0.01 |
0 |
0.1 |
Sale of Investments |
4.37 |
0 |
135.41 |
Interest Received |
30.69 |
40.26 |
67.77 |
Others |
210.42 |
112.65 |
184.56 |
Net Cash Used in Financing Activities |
92.69 |
-4.12 |
-2.92 |
Proceeds from Issue of shares (incl share premium) |
96.16 |
0 |
0 |
Of the Long Tem Borrowings |
0 |
0 |
-13.6 |
Of financial Liabilities |
-2.87 |
-3.34 |
-3.34 |
Interest Paid |
-0.6 |
-0.79 |
-0.99 |
Others |
0 |
0 |
15 |
Net Cash Used in Financing Activities |
92.69 |
-4.12 |
-2.92 |
Net Inc/(Dec) in Cash and Cash Equivalent |
-7.62 |
45.14 |
-11.9 |
Cash and Cash Equivalents at the End of the year |
39.97 |
47.59 |
2.45 |
Summary of Snapdeal Cash Flow Statement:
1. Cash Flow from Operating Activities:
- Net cash from operating activities was negative, indicating cash outflow, amounting to Rs. 338.16 crore in the year ending March 31, 2022, Rs. 91.49 crores in the year ending March 31, 2021, and further decreased to Rs. 371.84 crore in the year ending March 31, 2020.
- Net profit before tax and extraordinary items was negative, indicating losses, amounting to Rs. 507.21 crore in the year ending March 31, 2022, Rs. 126.08 crores in the year ending March 31, 2021, and further decreased to Rs. 273.54 crore in the year ending March 31, 2020.
- Adjustments include depreciation, interest (net), profit/loss on sales of investments, provisions and write-offs, profit/loss in forex, and other adjustments.
- Cash generated from operations was negative, indicating cash outflow, amounting to Rs. 330.31 crores in the year ending March 31, 2022, Rs. 105.92 crores in the year ending March 31, 2021, and further decreased to Rs. 378.42 crores in the year ending March 31, 2020.
- Direct taxes were paid and other adjustments were made.
2. Cash Flow from Investing Activities:
- Net cash used in investing activities was positive, indicating cash inflow, amounting to Rs. 237.85 crore in the year ending March 31, 2022, Rs. 140.75 crores in the year ending March 31, 2021, and further increased to Rs. 362.87 crore in the year ending March 31, 2020.
- Activities include the purchase and sale of fixed assets, sale of investments, and interest received.
3. Cash Flow from Financing Activities:
- Net cash used in financing activities was positive, indicating cash inflow, amounting to Rs. 92.69 crore in the year ending March 31, 2022, Rs. 4.12 crore in the year ending March 31, 2021, and further decreased to Rs. 2.92 crore in the year ending March 31, 2020.
- Activities include proceeds from the issue of shares (including share premium), long-term borrowings, financial liabilities, interest paid, and other financing activities.
4. Net Increase/(Decrease) in Cash and Cash Equivalents:
- There was a decrease in cash and cash equivalents of Rs. 7.62 crores in the year ending March 31, 2022, an increase of Rs. 45.14 crores in the year ending March 31, 2021, and a decrease of Rs. 11.9 crores in the year ending March 31, 2020.
- Cash and cash equivalents at the beginning of the year were Rs. 47.59 crore in the year ending March 31, 2022, Rs. 2.45 crore in the year ending March 31, 2021, and Rs. 14.35 crore in the year ending March 31, 2020.
- Cash and cash equivalents at the end of the year were Rs. 39.97 crore in the year ending March 31, 2022, Rs. 47.59 crore in the year ending March 31, 2021, and further increased to Rs. 2.45 crore in the year ending March 31, 2020.
Particulars |
Mar-22 |
Mar-21 |
Mar-20 |
Sources of funds |
|
|
|
Increase in equity |
39.48 |
0 |
0.25 |
Increase in other net worth |
107.19 |
0 |
926.62 |
Increase in loan funds |
109.72 |
0 |
19.61 |
Decrease in investments |
160.94 |
236.54 |
0 |
Decrease in working capital |
80.89 |
0 |
0 |
Others |
0 |
10.95 |
0 |
Total Inflow |
498.22 |
247.49 |
946.48 |
Application of funds |
|
|
|
Cash loss |
490.67 |
91.05 |
101.57 |
Decrease in net worth |
0 |
7.29 |
0 |
Decrease in loan funds |
0 |
5.2 |
0 |
Increase in gross block |
7.55 |
0.86 |
230.89 |
Increase in investments |
0 |
0 |
397.48 |
Increase in working capital |
0 |
143.1 |
125.58 |
Dividend |
0 |
0 |
0 |
Others |
0 |
10.95 |
0 |
Total Outflow |
498.22 |
247.5 |
946.47 |
Particulars |
Mar-22 |
Mar-21 |
Mar-20 |
Key Ratios |
|
|
|
Debt-Equity Ratio |
0 |
0.01 |
0.02 |
Long-Term Debt-Equity Ratio |
0 |
0.01 |
0.01 |
Current Ratio |
1.6 |
1.51 |
1.15 |
Turnover Ratios |
|
|
|
Fixed Assets Turnover Ratio |
1.71 |
1.49 |
2.63 |
Debtors Turnover Ratio |
46.82 |
49.82 |
119.04 |
Total Asset Turnover Ratio |
1.32 |
0.78 |
1.26 |
Interest Cover Ratio |
-226.45 |
-89.06 |
-191.63 |
PBIDTM (%) |
-89.8 |
-15.77 |
-28.56 |
PBITM (%) |
-93.59 |
-26.43 |
-32.15 |
PBDTM (%) |
-90.21 |
-16.07 |
-28.72 |
CPM (%) |
-90.35 |
-16.26 |
-28.72 |
APATM (%) |
-94.14 |
-26.92 |
-32.32 |
Summary of the key financial ratios for Snapdeal:
1. Debt-Equity Ratio: This ratio measures the proportion of debt financing compared to equity financing. Snapdeal has consistently maintained a low debt-equity ratio, with a value of 0 in March 2022, 0.01 in March 2021, and 0.02 in March 2020. This indicates that the company relies more on equity financing and has minimal debt obligations.
2. Long-Term Debt-Equity Ratio: Similar to the debt-equity ratio, this ratio specifically focuses on long-term debt. Snapdeal also shows a low long-term debt-equity ratio, with a value of 0 in March 2022, 0.01 in March 2021, and 0.01 in March 2020. This implies that the company has limited long-term debt relative to equity.
3. Current Ratio: The current ratio assesses a company 's short-term liquidity and ability to meet its current obligations. Snapdeal 's current ratio has been relatively stable and above 1, indicating a favorable liquidity position. The ratio was 1.6 in March 2022, 1.51 in March 2021, and 1.15 in March 2020. A current ratio above 1 suggests that Snapdeal can cover its short-term liabilities with its current assets.
4. Turnover Ratios:
a. Fixed Assets Turnover Ratio: This ratio measures how efficiently a company utilizes its fixed assets to generate revenue. Snapdeal 's fixed assets turnover ratio has shown improvement over the years, increasing from 1.49 in March 2021 to 1.71 in March 2022. A higher ratio indicates better utilization of fixed assets to generate sales.
b. Debtors Turnover Ratio: The debtors turnover ratio evaluates how effectively a company collects payments from its debtors. Snapdeal 's ratio has decreased from 49.82 in March 2021 to 46.82 in March 2022, suggesting a slight delay in debt collection.
c. Total Asset Turnover Ratio: This ratio measures the efficiency of utilizing all assets to generate sales. Snapdeal 's total asset turnover ratio has fluctuated, with a value of 0.78 in March 2021, 1.26 in March 2022, and 1.32 in March 2023. The increase in the ratio indicates improved sales generated from the company 's total assets.
5. Interest Cover Ratio: The interest cover ratio assesses a company 's ability to cover its interest expenses with its operating profit. Snapdeal has shown negative values in this ratio, implying that the company 's operating profit is insufficient to cover its interest expenses. The ratio worsened over time, with -89.06 in March 2021, -191.63 in March 2020, and a significant decline to -226.45 in March 2022.
6. Profitability Ratios:
a. PBIDTM (%): This ratio represents the profit before interest, depreciation, and tax as a percentage of total income. Snapdeal has experienced negative values in this ratio, indicating losses. The ratio decreased from -15.77% in March 2021 to -89.8% in March 2022.
b. PBITM (%): The PBITM ratio calculates the profit before interest and tax as a percentage of total income. Similarly, Snapdeal 's profitability has been negative, with a decline from -26.43% in March 2021 to -93.59% in March 2022.
c. PBDTM (%): This ratio represents the profit before depreciation and tax as a percentage of total income. Snapdeal has consistently shown negative values in this ratio as well. It decreased from -16.07% in March 2021 to -90.21% in March 2022.
d. CPM (%): The CPM ratio, also known as the cost per thousand, measures advertising costs per thousand impressions. Snapdeal 's CPM ratio has been negative, reflecting a loss in advertising expenses. The ratio declined from -16.26% in March 2021 to -90.35% in March 2022.
e. APATM (%): The APATM ratio represents the net profit after tax as a percentage of total income. Snapdeal has consistently reported negative values in this ratio, indicating net losses. The ratio decreased from -26.92% in March 2021 to -94.14% in March 2022.
Overall, the financial ratios suggest that Snapdeal has been grappling with losses and profitability challenges. The company has maintained a low debt-equity ratio and favorable liquidity position, but its profitability ratios indicate significant losses and financial difficulties.
Particulars |
2022 |
2021 |
2020 |
Dividend per Share |
Nil |
Nil |
Nil |
Revenue from Operations increased by 14.37% from Rs. 471.76 Crore in FY 2022 to Rs. 539.58 Crore in FY 2023.