Castex Technologies (Delisted) financials and balance sheet

BSE: 532282Auto Components

Formerly Amtek India

Last traded ₹0.80 on 20 Jul 2021

Delisted on 7 Dec 2021.

10 years at a glance

Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to June, then September, then March.Castex Technologies annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
  • Loss
A loss in 6 of the 9 years with results on record

Operating and net margin, per cent

  • Operating margin
  • Net margin

The company moved its year end from June to September: its last year to June on record ended in Jun 2012, its first year to September in Sep 2014. The company moved its year end from September to March: its last year to September on record ended in Sep 2015, its first year to March in Mar 2017.

The years either side of a change of basis do not compare. From the year to Jun 2012, the company's revenue for that year, ₹1,888 Cr, differs from its quarters added, ₹1,823 Cr.

Results for the year to Mar 2021

Standalone: the listed company alone, without its subsidiaries. ₹ crore.

From revenue to net profit

  1. Revenue290
  2. Materials and goods−145
  3. Employee costs−43
  4. Other expenses−158
  5. Operating profit−56
  6. Depreciation−488
  7. Other income+4.0
  8. One-off items0.0
  9. Finance costs−11
  10. Profit before tax−551
  11. Tax0.0
  12. Net profit−551

What the company owns

  • Plant, investments and other assets₹11,720 Cr
  • Inventory₹262 Cr
  • Receivables₹115 Cr
  • Cash and bank₹4 Cr
  • Current investments₹0 Cr

What pays for it: net worth and liabilities

  • Other liabilities₹10,505 Cr
  • Borrowings₹1,478 Cr
  • Owed to suppliers₹118 Cr

Profit and loss

Standalone, ₹ crore, years to June, then September, then March. No results on record for the year to Sep 2013.Castex Technologies quarterly results

₹ croreJun 2011Jun 2012Sep 2013Sep 2014Sep 2015Mar 2017Mar 2018Mar 2019Filed 5 JunMar 2020Filed 7 AugMar 2021Filed 12 Jul
Revenue from operations1,3831,888–3,0152,7501,467525459296290
1,0341,322–––1,243556474309346
Materials and goods bought8921,126–1,6761,667971322233140145
Employee costs5566–––8464644843
Other expenses86130–––188170178121158
Operating profit before depreciation349565–––224−30−15−13−56
Operating margin25.2%29.9%–––15.3%−5.8%−3.2%−4.4%−19.4%
Materials, % of revenue64.5%59.7%–––66.2%61.2%50.6%47.3%50.1%
Employee costs, % of revenue4.0%3.5%–––5.7%12.1%13.9%16.1%14.7%
Other expenses, % of revenue6.2%6.9%–––12.8%32.4%38.7%41.0%54.6%
Depreciation and amortisation126147–––527475497493488
Operating profit after depreciation223418–––−302−505−512−506−544
Other income54––––112104
Finance costs107180–34457380564213711
Profit before one-off items and tax171239–361−213−1,106−1,136−523−512−551
One-off items–−13––−25−400−670−22600
Profit before tax171226–361−238−1,506−1,806−749−512−551
Tax5169–113−67−4620000
Net profit114156–248−171−1,044−1,806−749−512−551
Other comprehensive income–––––––212
Total comprehensive income–––––––−747−511−549
Net margin8.2%8.3%–8.2%−6.2%−71.2%−343.9%−163.1%−172.8%−190.5%
Operating expenses, operating profit before depreciation and operating profit after depreciation are left blank for the years to Sep 2014 and Sep 2015: the statement does not state its depreciation, which operating profit is worked out from, so operating profit is not given.
Earlier years, Jun 2008 to Jun 2010
₹ croreJun 2008Jun 2009Jun 2010
Revenue from operations970775974
721612741
Materials and goods bought625508621
Employee costs434852
Other expenses535668
Operating profit before depreciation248163233
Operating margin25.6%21.1%23.9%
Materials, % of revenue64.5%65.5%63.7%
Employee costs, % of revenue4.4%6.2%5.4%
Other expenses, % of revenue5.5%7.3%6.9%
Depreciation and amortisation567096
Operating profit after depreciation19294137
Other income182655
Finance costs264083
Profit before tax18479109
Tax532533
Net profit3475476
Net margin35.8%7.0%7.8%
Standalone, ₹ crore, years to June.

Balance sheet

Standalone, ₹ crore, at 30 June, then 30 September, then 31 March.

₹ croreMar 2019Filed 5 JunMar 2020Filed 7 AugMar 2021Filed 12 Jul
−782−1,293−1,836
Share capital767676
Reserves−858−1,369−1,912
1,4621,4681,478
7,6907,6987,722
162162165
Liabilities going with businesses held for sale––6,051
7,0706,56712,101
6,5836,0925,616
487474435
Net debt1,4561,4641,474
Borrowings are counted again inside the liabilities due within a year and after a year. No balance sheet is on record for the years to Jun 2011, Jun 2012, Sep 2014, Sep 2015, Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Cash flow

Standalone, ₹ crore, years to June, then September, then March.

₹ croreMar 2021Filed 12 Jul
0.3
0.2
55.7
Receivables37.8
Inventories1.5
Payables9.6
Other working capital6.8
Tax paid0.1
Capital spending0.0
Free cash flow0.2
0.7
Cash from financing0.0
Dividends paid0.0
Shares bought back0.0
Shares issued0.0
Net change in cash1.0
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only. No cash flow statement is on record for the years to Jun 2011, Jun 2012, Sep 2014, Sep 2015, Mar 2017, Mar 2018, Mar 2019 and Mar 2020.

Per share

Standalone, ₹ per share, years to June, then September, then March.

₹ per shareJun 2011Jun 2012Sep 2013Sep 2014Sep 2015Mar 2017Mar 2018Mar 2019Filed 5 JunMar 2020Filed 7 AugMar 2021Filed 12 Jul
–₹5.65–₹8.93−₹5.92−₹27.61−₹47.77−₹19.82−₹13.55−₹14.58
As stated that year₹8.37₹5.65–₹8.93−₹5.92−₹27.61−₹47.77−₹19.82−₹13.55−₹14.58
–₹5.37–₹6.56−₹5.92–−₹47.77−₹19.82−₹13.55−₹14.58
Book value per share–––––––−₹20.68−₹34.21−₹48.57
Shareholder yield–––––––––0.0%
Market cap at the year end (₹ crore)1,1832,875–2,570671––321111
Every year is restated for later splits and bonuses, so they do not break the line. The figure the company stated that year is under each line it differs from.

Ratios

Standalone, years to June, then September, then March.

RatioJun 2011Jun 2012Sep 2013Sep 2014Sep 2015Mar 2017Mar 2018Mar 2019Filed 5 JunMar 2020Filed 7 AugMar 2021Filed 12 Jul
Revenue growth41.9%–––−8.8%–−64.2%−12.5%−35.5%−2.3%
Operating profit growth49.6%–––––––––
Net profit growth49.1%–––––––––
–––––––95.8%49.4%–
––––––––−46.5 pts–
From the net margin––––––––5.7 pts–
From asset turnover––––––––−33.6 pts–
From borrowing––––––––−18.6 pts–
Return on capital employed–––––––−75.3%−289.8%–
Interest cover2.12.3––––––––
Receivable days–––––––126188–
Inventory days–––––––417685–
Payable days–––––––169281–
Cash conversion cycle, days–––––––374592–
Working capital days–––––––−4,577−7,112–
Asset turnover–––––––0.070.04–
Assets per rupee of net worth–––––––−9.04−6.57–
Sales per rupee of plant–––––––0.090.070.07
Capital spending to depreciation–––––––––0.00
Plant being built, % of plant in use–––––––0.2%0.2%0.3%
Revenue growth, operating profit growth and net profit growth are left blank for the year to Jun 2012: between the two periods the company restated its earlier figures, so the two are on different bases and the change is not worked out. Interest cover is left blank for the years to Mar 2017, Mar 2018, Mar 2019, Mar 2020 and Mar 2021: operating profit after depreciation is a loss, and a loss covers no interest bill. Debt to equity is left blank for the years to Mar 2019 and Mar 2020: net worth is below zero, so there is no shareholders' money to set the borrowings against. Return on equity, asset turnover and assets per rupee of net worth are left blank for the year to Mar 2021: a tenth or more of the assets on the balance sheet it is worked from are held for sale or for a demerger, so it would mix the business being kept with the part that is leaving. Change in return on equity, from the net margin, from asset turnover and from borrowing are left blank for the year to Mar 2021: a tenth or more of the assets on the balance sheet it is worked from are held for sale or for a demerger, so it would mix the business being kept with the part that is leaving. Debt to equity, receivable days, inventory days, payable days, cash conversion cycle, days, return on capital employed and working capital days are left blank for the year to Mar 2021: a tenth or more of the assets on the balance sheet it is worked from are held for sale or for a demerger, so it would mix the business being kept with the part that is leaving. No balance sheet is on record for the years to Jun 2011, Jun 2012, Sep 2014, Sep 2015, Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Growth and returns over 3, 5 and 10 years

Standalone: the listed company alone, without its subsidiaries. Each window ends with the year to Mar 2021.

Return on assets, latest year
−5.9%
Measure5 years3 years
Revenue growth, yearly rate–−18.0%
Return on equity, average–72.6%
Return on capital employed, average–−182.6%
Operating margin, average−3.5%−9.0%
Net margin, average−188.3%−175.5%
Asset turnover, average–0.05
Cash conversion cycle, days, average–483

Where the cash came from and went

Standalone: the listed company alone, without its subsidiaries. ₹ crore, added up over each window, which ends with the year to Mar 2021.

₹ croreLatest year
Cash from operations0.29
Cash from investing0.69
Cash from financing0.00
Capital spending0.04
Dividends paid0.00
Shares bought back0.00
Shares issued for cash0.00
Borrowings raised0.00
Borrowings repaid0.00

Accounting checks

Standalone, years to June, then September, then March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckJun 2011Jun 2012Sep 2013Sep 2014Sep 2015Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021
Effective tax ratePublished threshold 17.16 per cent30.0430.74–31.28––––––
A threshold marked as ours has no published figure; it is the line we read the check against.