Mahashree Trading financials and balance sheet

BSE: 512337Commercial Services & Supplies

Trading suspended since 28 May 2024

10 years at a glance

Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to March.Mahashree Trading annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
  • Loss
Peak revenue ₹34 Cr, year to Mar 2019A loss in 5 of the 10 years shown

Operating and net margin, per cent

  • Operating margin
  • Net margin

Results for the year to Mar 2022

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

From revenue to net profit

  1. Revenue0.2
  2. Materials and goods−0.2
  3. Employee costs0.0
  4. Other expenses−0.4
  5. Operating profit−0.4
  6. Depreciation0.0
  7. Other income0.0
  8. One-off items0.0
  9. Finance costs0.0
  10. Profit before tax−0.4
  11. Tax0.0
  12. Net profit−0.4

What the company owns

  • Cash and bank₹1 Cr
  • Plant, investments and other assets₹0 Cr

What pays for it: net worth and liabilities

  • Net worth₹1 Cr
  • Owed to suppliers₹0 Cr
  • Other liabilities₹0 Cr

Profit and loss

Standalone, ₹ crore, years to March.Mahashree Trading quarterly results

₹ croreMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Filed 26 JunMar 2022Filed 15 Jun
Revenue from operations0.40.50.50.811.713.734.40.40.90.2
––––––––4.10.7
Materials and goods bought––––––––0.90.2
Employee costs––––––––0.10.0
Other expenses––––––––3.10.4
Operating profit before depreciation––––––––−3.2−0.4
Operating margin––––––––−338.9%−181.4%
Materials, % of revenue––––––––99.3%99.2%
Employee costs, % of revenue––––––––10.2%18.2%
Other expenses, % of revenue––––––––329.4%164.0%
Depreciation and amortisation––––––––0.00.0
Operating profit after depreciation––––––––−3.2−0.4
Other income––––––0.00.40.10.0
Finance costs–––––0.00.00.40.00.0
Profit before one-off items and tax0.10.4−0.30.4−0.31.212.8−7.4−3.1−0.4
One-off items–0.0––––––0.00.0
Profit before tax0.10.4−0.30.4−0.31.212.8−7.4−3.1−0.4
0.00.0–––0.13.60.30.00.0
Net profit0.10.4−0.30.4−0.31.19.2−7.8−3.1−0.4
Net margin28.3%82.3%−76.0%51.9%−2.7%8.1%26.7%−1,967.9%−331.8%−165.1%
Operating expenses, operating profit before depreciation and operating profit after depreciation are left blank for the years to Mar 2013, Mar 2014, Mar 2015, Mar 2016 and Mar 2017: the statement does not state its finance costs or depreciation, which operating profit is worked out from, so operating profit is not given. Operating expenses, operating profit before depreciation and operating profit after depreciation are left blank for the years to Mar 2018, Mar 2019 and Mar 2020: the statement does not state its depreciation, which operating profit is worked out from, so operating profit is not given.
Earlier years, Mar 2008 to Mar 2012
₹ croreMar 2008Mar 2009Mar 2010Mar 2011Mar 2012
Revenue from operations0.090.80–1.300.42
–––––
Materials and goods bought–0.67–––
Other income0.09–0.70––
Finance costs−0.07−0.070.441.150.09
Profit before tax0.140.170.210.120.23
Tax0.030.020.02–0.00
Net profit0.110.150.190.120.23
Net margin122.0%18.9%–8.9%55.0%
Standalone, ₹ crore, years to March.

Balance sheet

Standalone, ₹ crore, at 31 March. The last column is the half year to Sep 2022, after the latest full year: the balance sheet at its end.

₹ croreMar 2021Filed 26 JunMar 2022Filed 15 JunSep 2022Half yearFiled 17 Nov
1.330.930.90
Share capital0.400.400.40
Reserves0.930.530.50
Borrowings0.000.000.00
0.050.020.02
Liabilities due after a year0.000.000.00
Total assets1.380.950.92
0.060.070.05
1.320.880.87
Net debt−1.32−0.88−0.87
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 Mar 2013, Mar 2014, Mar 2015, Mar 2016, Mar 2017, Mar 2018, Mar 2019 and Mar 2020, so its lines and the ratios worked from it are blank there.

Cash flow

Standalone, ₹ crore, years to March. The last column is the half year to Sep 2022, after the latest full year: the cash flow over its six months.

₹ croreMar 2021Filed 26 JunMar 2022Filed 15 JunSep 2022Half yearFiled 17 Nov
−1.10−0.44−2.06
−1.10−0.45−1.58
2.04−0.03−1.99
Receivables−0.02−0.020.00
Inventories0.000.000.00
Payables0.01−0.010.00
Other working capital2.050.00−1.99
Tax paid0.000.01−0.48
Capital spending0.000.000.00
Free cash flow−1.10−0.44−2.06
0.140.002.05
Cash from financing0.000.000.00
Dividends paid0.000.000.00
Shares bought back0.000.000.00
Shares issued0.000.000.00
Net change in cash−0.96−0.44−0.01
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 Mar 2013, Mar 2014, Mar 2015, Mar 2016, Mar 2017, Mar 2018, Mar 2019 and Mar 2020.

Per share

Standalone, ₹ per share, years to March.Mahashree Trading dividend history

₹ per shareMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Filed 26 JunMar 2022Filed 15 Jun
Earnings per share₹3.15–−₹8.72₹10.73–₹27.91₹229.92−₹194.82−₹77.98−₹9.99
Diluted earnings per share–––––₹27.91₹229.92−₹194.82−₹77.98−₹9.99
Dividend per share––––₹0.45₹0.90₹0.45–––
Book value per share––––––––₹33.31₹23.32

Ratios

Standalone, years to March.

RatioMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Filed 26 JunMar 2022Filed 15 Jun
Revenue growth6.0%4.0%−0.9%80.2%1,311.7%17.5%151.0%−98.8%137.4%−74.3%
Net profit growth−45.5%202.4%––––724.1%–––
Earnings per share growth−45.3%–––––723.8%–––
––––––––−234.1%−35.3%
–––––––––198.8 pts
From the net margin–––––––––117.6 pts
From asset turnover–––––––––81.0 pts
From borrowing–––––––––0.3 pts
Return on capital employed––––––––−239.1%−47.1%
Debt to equity––––––––0.000.00
Receivable days––––––––00
Inventory days––––––––00
Payable days––––––––618
Cash conversion cycle, days––––––––−6−18
Working capital days––––––––−19−27
Asset turnover––––––––0.680.21
Assets per rupee of net worth––––––––1.041.03
No balance sheet is on record for the years to Mar 2013, Mar 2014, Mar 2015, Mar 2016, Mar 2017, Mar 2018, Mar 2019 and Mar 2020, 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 2022.

Return on assets, latest year
−34.2%
Measure10 years5 years3 years
Revenue growth, yearly rate−5.4%−53.9%−80.8%
Return on equity, average––−134.7%
Return on capital employed, average––−143.1%
Operating margin, average––−260.2%
Net margin, average−234.6%−486.0%−821.6%
Asset turnover, average––0.44
Cash conversion cycle, days, average––−12
Debt to equity, average––0.00

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 2022.

₹ croreLatest year
Cash from operations−0.44
Cash from investing0.00
Cash from financing0.00
Capital spending0.00
Dividends paid0.00
Shares bought back0.00
Shares issued for cash0.00
Borrowings raised0.00
Borrowings repaid0.00

Accounting checks

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

CheckMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022
Altman Z-scorePublished threshold 1.1––––––––20.4959.92
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets–––––––––3.07
Other current assets growth less revenue growthOur threshold 5 per cent of revenue–––––––––−0.84
Effective tax ratePublished threshold 17.16 per cent11.892.81–––9.1928.06–––
A threshold marked as ours has no published figure; it is the line we read the check against.