Unlisted Deals:
ador powertron 500.00 (4,900.00 %) amol minechem 601.00 (0.17 %) anglo french drugs 950.00 (2.15 %) anugraha valve 510.00 (0.99 %) apl metals 40.00 (-2.44 %) apollo fashion 92.00 (-4.17 %) arkfin investments 50.00 arohan 250.00 (-1.96 %) assam carbon 310.00 (-1.59 %) avalokiteshvar 242.00 (0.83 %) axles india 680.00 (0.74 %) balmer lawrie 200.00 (-0.99 %) bharat hotels 375.00 (-1.32 %) bima mandi 235.00 (-2.08 %) bira 545.00 (-0.91 %) blsx limited 35.00 (2.94 %) boat 1,550.00 (-1.90 %) c & s electric 1,070.00 (1.90 %) cable corporation 24.50 (2.08 %) capgemini 14,600.00 (-1.02 %) care health 185.00 (-1.60 %) carrier aircon 550.00 (0.92 %) cial 470.00 (-1.05 %) csk 198.00 (-0.50 %) dalmia refract 270.00 (-1.82 %) dfm foods 467.00 dsp merrill lynch 1,000.00 east india pharma 39.00 (-2.50 %) eaton fluid 445.00 (1.14 %) electronica plastic 4,500.00 (2.27 %) elgi ultra 400.00 elofic industries 2,850.00 (1.79 %) esl steel 42.00 (-2.33 %) fincare business 87.00 (1.16 %) fincare sfbl 205.00 (1.49 %) finopaytech limited 149.00 (-0.67 %) flipkart india 231,001.00 (0.00 %) frick india 3,500.00 (-1.41 %) gkn driveline 1,750.00 (2.94 %) goodluck defence 296.00 (-1.00 %) group pharma 300.00 gynofem healthcare 59.00 (-1.67 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,210.00 (-1.22 %) hdfc ergo 370.00 (1.70 %) hdfc securities 11,300.00 (-2.59 %) hella india 900.00 (-2.17 %) hero fincorp 1,980.00 (-0.50 %) hexaware 985.00 (-0.51 %) hicks 1,600.00 (1.59 %) hira ferro 200.00 (2.56 %) honeywell electrical 7,200.00 (1.41 %) ikf finance 320.00 (-3.03 %) incred financial 10.00 (1.01 %) incred holdings 156.00 (-1.27 %) india carbon 1,120.00 (-1.32 %) india exposition 121.00 (0.83 %) indian potash 3,100.00 (-1.59 %) indian seamless 195.00 (2.63 %) indo alusys 25.75 (-0.96 %) indofil 1,430.00 (-0.69 %) infinite computer 405.00 (1.25 %) inkel 22.50 (-2.17 %) jana small finance bank 75.00 kel 575.00 (0.88 %) kial 137.00 (-0.72 %) klm axiva 15.50 (3.33 %) kurlon limited 1,275.00 (1.59 %) lava 45.00 (-2.17 %) mahindra rural mrhfl 100.00 manipal housing 74.00 (2.07 %) manjushree technopack 875.00 (0.57 %) martin & harris 820.00 (-1.20 %) matrix gas 810.00 (-2.41 %) merino 3,250.00 (-1.52 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 435.00 (1.16 %) mobikwik 640.00 (-1.54 %) mohan meakin 2,400.00 (2.13 %) mohfl 13.25 (-1.85 %) msei 1.80 (-2.70 %) msil 34.00 (3.03 %) nayara energy 690.00 (1.47 %) nayara energy ncd 320.00 (1.59 %) ncdex 200.00 (-0.99 %) ncl buildtek 310.00 (-3.13 %) ncl holdings 106.00 (0.95 %) nsdl 850.00 (3.03 %) nse india 1,850.00 (-2.63 %) onix renewable 16,000.00 (6.67 %) orbis financial 400.00 (-1.23 %) oswal minerals 60.10 (-1.48 %) otis elevator 4,100.00 (2.50 %) oyo rooms 53.00 (-1.85 %) panasonic appliances 262.00 (0.77 %) paymate india 500.00 (-1.96 %) pharmeasy 8.50 (3.03 %) pharmed limited 620.00 (0.81 %) philips domestic 675.00 (-1.46 %) philips india 925.00 (-0.54 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 265.00 (1.92 %) rapido 16,650.00 (0.03 %) rasoi 82,000.00 (2.50 %) reliance gic 480.00 (-2.04 %) resins plastics 525.00 (-0.94 %) ring plus aqua 560.00 (1.82 %) rrp s4e innovation 300.00 (-3.23 %) sab miller 535.00 (0.94 %) sbi amc 2,650.00 (-1.12 %) sbi general insurance 621.00 (0.16 %) scottish assam 505.00 (1.00 %) shriram life 261.00 (0.38 %) sigachi laboratories 36.00 (-2.70 %) signify 1,325.00 (-1.85 %) smile microfinance 51.00 (-1.92 %) sterlite grid 5 275.00 (-3.51 %) sterlite power 590.00 (-1.67 %) studds 980.00 (3.16 %) svsml 315.00 (2.94 %) t stanes 800.00 (1.27 %) tata capital 900.00 (-1.10 %) trl krosaki 1,750.00 (-1.41 %) urban tots 64.00 (-1.54 %) utkarsh coreinvest 290.00 (-1.69 %) vikram solar 445.00 (-1.11 %) vivriti capital 1,040.00 (-0.95 %)
×

BT Syndicate Annual Reports, Balance Sheet and Financials

BT Syndicate Limited (B T Syndicate) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
BT Syndicate Limited

BT Syndicate Limited Balance Sheet (In Rs. Crore)

Particulars

31st March 2022

31st March 2021

31st March 2020

SOURCES OF FUNDS:

 

 

 

 Share Capital 

10.27

10.27

10.27

 Reserves Total 

0.05

-0.23

-0.85

Total Shareholder’s Funds

10.32

10.04

9.42

 Unsecured Loans 

0.51

0.51

0.25

Total Debt

0.51

0.51

0.25

Total Liabilities

10.83

10.55

9.67

APPLICATION OF FUNDS:

 

 

 

 Gross Block 

1.4

1.29

0.8

 Less: Accumulated Depreciation 

0.72

0.44

0.2

 Net Block 

0.68

0.85

0.6

 Investments 

2.58

2.58

2.08

Current Assets, Loans & Advances

 

 

 

 Inventories 

2.13

3.38

2.71

 Sundry Debtors 

10.71

15.41

11.7

 Cash and Bank 

0.34

0.48

0.14

 Loans and Advances 

1.42

0.74

0.46

Total Current Assets

14.6

20.01

15.01

Less: Current Liabilities and Provisions

 

 

 

 Current Liabilities 

11.8

23.05

19.89

 Provisions 

0.29

0.47

0.6

Total Current Liabilities

12.09

23.52

20.48

Net Current Assets

2.51

-3.51

-5.48

Deferred Tax Assets

0.05

0.02

0

Net Deferred Tax

0.05

0.02

0

 Other Assets 

5.01

10.59

12.46

Total Assets

10.83

10.53

9.66

BT Syndicate Limited Profit & Loss Statement (In Rs. Crore)

Particulars

2022

2021

2020

INCOME:

 

 

 

 Sales Turnover 

12.01

21.79

21.55

Net Sales

12.01

21.79

21.55

 Other Income 

0.03

0.99

1.01

 Stock Adjustments 

-1.25

0.68

0.73

Total Income

10.79

23.46

23.29

EXPENDITURE:

 

 

 

 Raw Materials 

4.61

19.74

21.38

 Employee Cost 

1.19

1.01

1.16

 Other Manufacturing Expenses 

0.02

0.01

0

 Selling and Administration Expenses 

4.35

1.86

1.43

Total Expenditure

10.17

22.62

23.98

Operating Profit

0.63

0.84

-0.68

 Interest 

0.04

0.01

0

Gross Profit

0.59

0.83

-0.68

 Depreciation 

0.29

0.24

0.15

Profit Before Tax

0.3

0.59

-0.83

 Tax 

0.05

0

0

 Deferred Tax 

-0.03

-0.02

0

Reported Net Profit

0.29

0.62

-0.83

Adjusted Net Profit

0.29

0.62

-0.83

 Adjst. below Net Profit 

0

0

-4.6

P & L Balance brought forward

-0.38

-1

4.44

P & L Balance carried down

-0.1

-0.38

-1

Earnings Per Share-Unit Curr

0.03

0.06

-0.08

Earnings Per Share(Adj)-Unit Curr

0.03

0.06

-0.08

Book Value-Unit Curr

1.01

0.98

0.92

Book Value(Adj)-Unit Curr

1.01

0.98

0.92

BT Syndicate’s Cash Flow Statement for the last three years (In Rs. Crore)

Particulars

2021-22

2020-21

2019-20

Cash Flow Summary

 

 

 

Cash and Cash Equivalents at Beginning of the year

0.48

0.14

0.1

 Net Cash from Operating Activities 

-5.55

-0.8

3.64

Net Profit before Tax & Extraordinary Items

0.31

0.6

-0.83

Depreciation

0.29

0.24

0.15

Others

0

0

-0.04

Total Adjustments (PBT & Extraordinary Items)

0.29

0.24

0.11

Op. Profit before Working Capital Changes

0.59

0.83

-0.72

Trade & 0th receivables

4.71

-3.72

-6.36

Inventories

1.25

-0.68

-0.73

Trade Payables

-11.29

3.04

11.72

Others

-0.76

-0.19

-0.27

Total (OP before Working Capital Changes)

-6.1

-1.54

4.36

Cash Generated from/(used in) Operations

-5.5

-0.71

3.64

Direct Taxes Paid

-0.05

-0.09

0

Total-others

-0.05

-0.09

0

Cash Flow before Extraordinary Items

-5.55

-0.8

3.64

 Net Cash Used in Investing Activities 

5.41

0.88

-3.6

Purchased of Fixed Assets

-0.11

-0.49

-0.58

Purchase of Investments

0

-0.5

-0.48

Others

5.52

1.87

-2.53

 Net Cash Used in Financing Activities 

0

0.26

0

Proceeds from Issue of shares (incl share premium)

0

0

4.56

Proceed from 0ther Long Term Borrowings

0

0.26

0

Others

0

0

-4.56

Net Inc/(Dec) in Cash and Cash Equivalent

-0.14

0.34

0.04

Cash and Cash Equivalents at End of the year

0.34

0.48

0.14

Summary of given cash flow

  • Cash Flow from Operating Activities: The company experienced negative cash flows from operating activities in all three years, with amounts of -5.55, -0.8, and 3.64. This indicates that the company 's operating activities resulted in a net outflow of cash.
  • Cash Flow from Investing Activities: The company had a net cash outflow in investing activities in 2019-20 (-3.6) and a net cash inflow in 2020-21 (0.88) and 2021-22 (5.41). This suggests that the company made investments in fixed assets, purchased investments, and engaged in other investing activities.
  • Cash Flow from Financing Activities: The company had no cash flow from financing activities in 2021-22 and 2019-20. However, in 2020-21, there was a net cash inflow of 0.26. This could be attributed to proceeds from the issue of shares and other long-term borrowings.

Overall, the company 's cash flow was primarily impacted by operating activities, which resulted in negative cash flows in all three years. Investing activities contributed to both cash inflows and outflows, while financing activities showed limited activity, with a small cash inflow in one year.

BT Syndicate Key Financial Ratios (Standalone)

Particulars

31st March 2022

31st March 2021

31st March 2020

Key Ratios

 

 

 

Debt-Equity Ratio

0.05

0.04

0.03

Long Term Debt-Equity Ratio

0.05

0.04

0.03

Current Ratio

0.97

0.8

0.77

Turnover Ratios

 

 

 

Fixed Assets Turnover Ratio

8.93

20.85

44.43

Inventory Turnover Ratio

4.36

7.16

9.21

Debtors Turnover Ratio

0.92

1.61

2.53

Total Asset Turnover Ratio

1.12

2.16

2.13

Interest Cover Ratio

8.75

61

0

PBIDTM (%)

5.25

3.85

-3.16

PBITM (%)

2.83

2.75

-3.85

PBDTM (%)

4.91

3.81

-3.16

CPM (%)

4.83

3.95

-3.16

APATM (%)

2.41

2.85

-3.85

ROCE (%)

3.2

5.92

0

RONW (%)

2.78

6.25

0

Summary of given Key Financial Ratios

  • Current Ratio: The company 's ability to meet short-term obligations improved from 0.8 in 2021 to 0.97 in 2022.
  • Debt-Equity Ratio: The company 's debt in relation to equity increased slightly from 0.04 in 2021 to 0.05 in 2022.
  • Long-Term Debt-Equity Ratio: The ratio remained stable at 0.04 from 2021 to 2022.
  • Fixed Assets Turnover Ratio: The efficiency of utilizing fixed assets decreased significantly from 20.85 in 2021 to 8.93 in 2022.
  • Inventory Turnover Ratio: The company 's ability to manage and sell inventory decreased from 7.16 in 2021 to 4.36 in 2022.
  • Debtors Turnover Ratio: The efficiency of collecting receivables decreased from 1.61 in 2021 to 0.92 in 2022.
  • Total Asset Turnover Ratio: The efficiency of utilizing total assets decreased from 2.16 in 2021 to 1.12 in 2022.
  • Interest Cover Ratio: The company 's ability to cover interest expenses improved significantly from 61 in 2021 to 8.75 in 2022.
  • PBIDTM (%): The company 's profitability before interest, depreciation, and taxes improved from 3.85% in 2021 to 5.25% in 2022.
  • PBITM (%): The company 's profitability before interest and taxes remained relatively stable at 2.75% in 2021 and increased to 2.83% in 2022.
  • PBDTM (%): The company 's profitability before depreciation and taxes improved from 3.81% in 2021 to 4.91% in 2022.
  • CPM (%): The company 's comprehensive profitability margin improved from 3.95% in 2021 to 4.83% in 2022.
  • APATM (%): The company 's after-tax profitability margin decreased from 2.85% in 2021 to 2.41% in 2022.
  • ROCE (%): The company 's return on capital employed decreased from 5.92% in 2021 to 3.2% in 2022.
  • RONW (%): The company 's return on net worth decreased from 6.25% in 2021 to 2.78% in 2022.

BT Syndicate Share Dividend History

Particulars

2022

2021

2020

Dividend per Share

Nil

Nil

Nil

BT Syndicate Limited Recent Financial Performance

  • Net Revenue from Operations decreased by 47.16% from Rs. 12,04,03,231 in FY 2022 to Rs. 22,78,80,271 in FY 2021.
  • EBITDA inclined by 33.87% and reached Rs. 68,98,506 in FY 2022 from Rs. 97,47,096 in FY 2021 but EBITDA margins increased from 4.28% to 5.73% in FY 2022.
  • Total borrowings of the company decreased from Rs. 5,075,995 as of 31st March 2021 to Rs. 5,075,247 as of 31st March 2022. Due to this, the Finance cost of the company increased by 313.19% from Rs. 85,662 in FY 2021 to Rs. 3,53,947 in FY 2022.
  • Profit after Tax decreased by 53.13% from Rs. 61,53,162 in FY 2021 to Rs. 28,83,622 in FY 2022. Profit after Tax (PAT) margins also decline from 2.70% in FY 2021 to 2.50% in FY 2022.
  • For FY 2022, the company’s EPS was Rs. 0.03.
  • The current Ratio of the company as of 31st March 2022 is 0.97.
  • The Debt to Equity Ratio of the company as of 31st March 2022 was 0.05.
  • The book value of the company as of 31st March 2022 is Rs. 1.005.

 

BT Syndicate Annual Report

BT Syndicate Annual Report 2021-22

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert