| Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
|---|---|---|---|---|---|---|---|
| Primex-40 | |||||||
| Malayalam Communications Limited |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Equity |
|
|
|
Equity share capital |
71.27 |
71.27 |
|
Reserve & surplus |
30.24 |
29.82 |
|
Non current liability |
|
|
|
Long term borrowings |
39.99 |
37.30 |
|
Other long term liabilities |
6.21 |
6.41 |
|
Current liabilities |
|
|
|
Short term borrowing |
53.55 |
54.26 |
|
Trade payables |
0.24 |
0.24 |
|
Other current liabilities |
7.36 |
6.44 |
|
Total equity and liabilities |
208.86 |
205.75 |
|
Non-current assets |
|
|
|
Tangible assets |
14.79 |
16.10 |
|
Intangible assets |
59.98 |
62.37 |
|
Non current investment |
9.29 |
9.12 |
|
Deferred tax assets |
13.07 |
13.00 |
|
Long term loans and advances |
6.46 |
6.26 |
|
Other non current assets |
44.13 |
40.71 |
|
Current assets |
|
|
|
Programme software, serials and inhouse
production |
6.05 |
5.38 |
|
Trade receivables |
22.08 |
25.02 |
|
Cash and cash equivalent |
20.29 |
16.69 |
|
Short term loans and advances |
12.05 |
11.01 |
|
Other current assets |
0.65 |
0.10 |
|
Total |
208.86 |
205.75 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Income |
|
|
|
Revenue from Operations |
38.53 |
48.87 |
|
Other Income |
5.00 |
1.97 |
|
Total Income |
43.53 |
50.84 |
|
Expenses |
|
|
|
Production expense |
3.83 |
3.73 |
|
Telecast expense |
4.76 |
4.68 |
|
Marketing
expense |
2.54 |
5.42 |
|
Employee cost |
9.92 |
10.17 |
|
Establishment expense |
3.57 |
3.86 |
|
Finance cost |
7.03 |
7.43 |
|
Other expense |
0.58 |
0.95 |
|
Amortisation of programme software |
2.75 |
2.55 |
|
Depreciation written off |
8.18 |
9.30 |
|
Total Expenses |
43.18 |
48.10 |
|
Profit before prior period items and tax |
0.35 |
2.74 |
|
Prior period items |
- |
- |
|
Profit before tax |
0.35 |
2.74 |
|
Deferred tax assets/(liability) |
-0.07 |
0.07 |
|
Profit/ Loss after tax for the period |
0.42 |
2.67 |
|
Earning per share |
|
|
|
Basic |
58.78 |
374.01 |
|
Diluted |
53.08 |
337.77 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Cash Flow from Operating Activities |
|
|
|
Net Profit/(loss) Before Tax and extraordinary
items |
0.35 |
2.74 |
|
Depreciation on assets |
8.18 |
9.30 |
|
Finance charges paid |
7.03 |
7.43 |
|
Interest received |
-1.31 |
-1.07 |
|
Foreign exchange
(gain)/loss |
-0.45 |
-0.53 |
|
Working
capital adjustments: |
|
|
|
Programme software,
serials and inhouse |
-0.67 |
0.08 |
|
Trade receivables |
2.94 |
-0.96 |
|
Short Loans and
advances |
-1.04 |
-0.67 |
|
Other current assets |
-0.55 |
- |
|
Long Loans and advances
|
-0.20 |
0.35 |
|
Other non current
assets |
-3.42 |
0.57 |
|
Other long term
liabilities |
-0.20 |
-0.22 |
|
Other current
liabilities |
0.91 |
-0.76 |
|
Trade payables |
- |
-0.10 |
|
Cash
generated from operation |
11.20 |
13.43 |
|
Income tax (paid) / refund |
0.25 |
3.34 |
|
Net cashflow from operating activities |
11.55 |
16.17 |
|
Cash Flow from Investing Activities |
|
|
|
(Purchase) /sale of fixed assets |
-4.49 |
-7.38 |
|
Investment |
-0.17 |
-0.14 |
|
Interest received |
1.31 |
1.07 |
|
Net Cash from / (used in) Investing Activities |
-3.35 |
-6.45 |
|
Cash Flow from Financing Activities |
|
|
|
Proceeds from long term borrowing |
2.69 |
1.11 |
|
Proceeds from short term borrowing |
-0.71 |
-0.91 |
|
Finance charges paid |
-7.03 |
-7.43 |
|
Net Cash from/(used in) Financing Activities |
-5.04 |
-7.24 |
|
Net Increase/decrease in Cash & cash
equivalents |
3.16 |
2.48 |
|
Cash and cash equivalents at the beginning of the
year |
16.69 |
13.68 |
|
Cash and cash equivalents at the end of the year |
202.29 |
16.69 |
Summary
of the Cash Flow Statement for the years 2025 and 2024:
Cash Flow from Operating Activities
Malayalam Communications Limited generated positive operating cash flows in
both years, though there are notable shifts in underlying drivers. Net profit
before tax dropped sharply from ₹2.74 crores in 2024 to ₹0.35 crores in 2025,
indicating weaker core profitability. However, strong non-cash adjustments such
as depreciation (₹8.18 crores) and finance charges (₹7.03 crores) continued to
support operating cash flow. Favorable movements in working capital—especially
an increase in trade receivables collection (₹2.94 crores inflow)—helped offset
declines in profit. Despite some negative adjustments like increases in other
non-current assets and loans/advances, the company still reported cash
generated from operations at ₹11.20 crores. After tax adjustments, net cash
flow from operating activities stood at ₹11.55 crores, lower than ₹16.17 crores
in 2024, suggesting reduced efficiency in converting earnings into cash but
still maintaining a healthy positive inflow.
Cash Flow from Investing
Activities
Investing activities show a continued outflow, though at a reduced level
compared to the previous year. The company spent ₹4.49 crores on fixed assets
in 2025 versus ₹7.38 crores in 2024, indicating a slowdown in capital
expenditure. Investments remained relatively small at ₹0.17 crores. Interest
income provided a modest inflow of ₹1.31 crores. Overall, net cash used in
investing activities was ₹3.35 crores, significantly lower than ₹6.45 crores in
the prior year. This suggests a more conservative investment approach or
completion of major capital projects in earlier periods.
Cash Flow from Financing
Activities
Financing activities continue to reflect net cash outflows, though there is
slight improvement compared to 2024. The company raised ₹2.69 crores from long-term
borrowings, higher than the previous year, but this was offset by repayment of
short-term borrowings and substantial finance costs (₹7.03 crores). Net cash
used in financing activities was ₹5.04 crores compared to ₹7.24 crores in 2024.
This indicates ongoing debt servicing pressure, though the reduced outflow
suggests better management of financing obligations or lower reliance on
external funding.
Net Increase/decrease in
Cash & cash equivalents
The company recorded a net increase in cash and cash equivalents of ₹3.16
crores in 2025, slightly higher than ₹2.48 crores in 2024. This reflects a
balanced position where strong operating inflows were sufficient to cover
investing and financing outflows. However, the closing cash balance is reported
at ₹202.29 crores, which appears disproportionately high compared to the
opening balance of ₹16.69 crores and the net increase during the year. This may
indicate a reporting inconsistency or inclusion of additional cash components,
and it would require further clarification. Overall, despite reduced
profitability, the company maintains positive liquidity supported primarily by
operating cash flows.
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Current ratio |
1.06 |
0.95 |
|
Debt equity ratio |
0.93 |
0.37 |
|
Debt service coverage
ratio |
4.50 |
3.90 |
|
Return on equity |
2.51% |
-84% |
|
Trade Account
receivables ratio (in days) |
223.11 |
183.31 |
|
Trade Account payables
ratio (in days) |
2.31 |
2.17 |
|
Net capital turnover
ratio |
-0.00 |
-0.06 |
|
Net profit ratio |
1.09% |
5.16% |
|
Return on capital employed |
0.24% |
1.80% |
Summary of Financial Ratio of the year 2025
and 2024.
Current Ratio
The current ratio improved from 0.95 in 2024 to 1.06 in 2025, indicating a
marginal strengthening of short-term liquidity. The company has just crossed
the benchmark of 1, suggesting that current assets are now slightly sufficient
to cover current liabilities. However, the margin of safety remains thin, so
liquidity management still requires attention.
Debt Equity Ratio
The debt-equity ratio increased significantly from 0.37 to 0.93, showing a
sharp rise in leverage. This indicates that the company has relied more on debt
financing in 2025 compared to the previous year. While still below 1, the
increase suggests higher financial risk and potential pressure on future cash
flows due to debt servicing.
Debt Service Coverage Ratio
The debt service coverage ratio improved from 3.90 to 4.50, reflecting a
stronger ability to service debt obligations from operating income. Despite
higher leverage, the company appears more capable of meeting its interest and
principal repayments, which is a positive sign for creditors and lenders.
Return on Equity
Return on equity showed a major turnaround from -84% in 2024 to 2.51% in 2025.
This indicates that the company has moved from heavy losses to generating a
small profit for shareholders. Although the return is still low, the improvement
reflects recovery in profitability and better utilization of shareholders’
funds.
Trade Account Receivables
Ratio (in days)
Receivables days increased from 183.31 to 223.11 days, indicating slower
collection from customers. This suggests inefficiency in credit management and
could lead to cash flow constraints, as funds remain tied up in receivables for
a longer period.
Trade Account Payables
Ratio (in days)
Payables days increased slightly from 2.17 to 2.31 days. This change is minimal
and indicates that the company continues to pay its suppliers very quickly.
While this may maintain good supplier relationships, it may not be optimal for
cash flow management, especially when receivables collection is slow.
Net Capital Turnover Ratio
The net capital turnover ratio remains negative, though it improved slightly
from -0.06 to nearly zero. This suggests inefficient utilization of working
capital in generating revenue, but the improvement indicates a gradual
stabilization.
Net Profit Ratio
The net profit ratio declined significantly from 5.16% to 1.09%, reflecting
reduced profitability. Even though the company returned to positive profits,
margins have weakened considerably, indicating rising costs or lower revenue
efficiency.
Return on Capital Employed
Return on capital employed dropped from 1.80% to 0.24%, showing a decline in
the efficiency of overall capital usage. This indicates that the company is
generating lower returns from its total capital base, which may be due to
reduced operating profits or underutilized assets.