Modern India (Delisted) results
BSE: 503015
Last traded ₹46.25 on 4 Jun 2021
Delisted on 14 Jun 2021.
Q3 results, quarter to Dec 2020
Standalone: the listed company alone, without its subsidiaries. ₹ crore.Modern India annual results and balance sheet
- RevenueRevenue from operations. Money earned from selling the company's goods and services in the period.
- ₹7.58 Cr+11.8% on a year ago · +228.4% on the quarter beforeChange on a year ago and on the quarter before. The change against the same quarter a year before: (this quarter's figure less that quarter's) divided by that quarter's, times 100. The change on the quarter before is the same sum against the quarter just before, taken as this quarter's results restate it where the company restated it: this quarter's year to date less this quarter. Left out where either figure is a loss, where the restatement covers two or more earlier quarters without saying which, or across a change of basis named under the table, on the lines it affects.
- Operating profitOperating profit before depreciation (EBITDA). Revenue less operating expenses: what the business earns from its operations before depreciation, interest and tax.
- −₹4.40 Cr
- Net profitNet profit. What is left of revenue and other income after every cost, interest and tax.
- ₹0.76 Cr+28.2% on the quarter beforeChange on a year ago and on the quarter before. The change against the same quarter a year before: (this quarter's figure less that quarter's) divided by that quarter's, times 100. The change on the quarter before is the same sum against the quarter just before, taken as this quarter's results restate it where the company restated it: this quarter's year to date less this quarter. Left out where either figure is a loss, where the restatement covers two or more earlier quarters without saying which, or across a change of basis named under the table, on the lines it affects.
- Earnings per shareEarnings per share. Profit belonging to shareholders divided by the number of shares, restated for later splits and bonuses so they do not break the line.
- ₹0.20+25.0% on the quarter beforeChange on a year ago and on the quarter before. The change against the same quarter a year before: (this quarter's figure less that quarter's) divided by that quarter's, times 100. The change on the quarter before is the same sum against the quarter just before, taken as this quarter's results restate it where the company restated it: this quarter's year to date less this quarter. Left out where either figure is a loss, on the quarter before wherever the profit of that quarter was restated, and across a change of basis named under the table, on the lines it affects.
- Operating marginOperating margin. Operating profit before depreciation as a percentage of revenue: how much of each rupee of sales is left after running costs.
- −58.1%
- Net marginNet margin. Net profit as a percentage of revenue: how much of each rupee of sales is left after every cost, interest and tax.
- 10.1%
From revenue to net profit, ₹ crore
- Revenue7.6
- Materials and goods−7.0
- Employee costs−1.4
- Other expenses−3.6
- Operating profit−4.4
- Depreciation−0.9
- Other income+9.1
- Finance costs−2.8
- Profit before tax1.0
- Tax−0.3
- Net profit0.8
Modern India results by quarter
Standalone: the listed company alone, without its subsidiaries. Latest quarter to Dec 2020. Results for the quarter to Mar 2021 were due by 30 May 2021, 60 days after it ends.Results filings and date
Revenue and net profit by quarter, ₹ crore
- Revenue
- Net profit
- Loss
Operating and net margin by quarter, per cent
- Operating marginOperating margin. Operating profit before depreciation as a percentage of revenue: how much of each rupee of sales is left after running costs.
- Net marginNet margin. Net profit as a percentage of revenue: how much of each rupee of sales is left after every cost, interest and tax.
| ₹ crore | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018Q1Filed 13 Aug | Sep 2018Q2Filed 9 Nov | Dec 2018Q3Filed 6 Feb | Mar 2019Q4Filed 12 Jun | Jun 2019Q1Filed 16 Aug | Sep 2019Q2Filed 5 Nov | Dec 2019Q3Filed 17 Feb | Mar 2020Q4Filed 3 Jul | Jun 2020Q1Filed 22 Aug | Sep 2020Q2Filed 16 Nov | Dec 2020Q3Filed 13 Feb |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 13.3 | 16.7 | 14.1 | 12.8 | 13.9 | 26.2 | 18.5 | 13.8 | 10.1 | 27.6 | 21.5 | 17.4 | 4.0 | 18.4 | 6.8 | 15.4 | 0.6 | 2.3 | 7.6 |
| Operating expenses. What the business spent to run itself in the period, materials, staff and other costs, before depreciation, interest and tax. | – | – | – | 15.9 | 16.6 | 28.6 | 20.8 | 17.4 | 13.0 | 31.4 | 22.7 | 21.1 | 6.3 | 21.4 | 8.0 | 30.7 | 9.0 | 4.1 | 12.0 |
| Materials and goods boughtCost of materials and goods. Raw materials used and goods bought for resale in the period, adjusted for the change in stock held. | – | – | – | 9.8 | 11.1 | 25.2 | 17.7 | 13.4 | 9.6 | 22.1 | 20.0 | 18.0 | 3.0 | 16.8 | 5.2 | 14.1 | 6.6 | 1.9 | 7.0 |
| Employee costsEmployee costs. Salaries, wages, bonuses and other benefits paid to staff in the period. | – | – | – | 1.6 | 1.3 | 1.3 | 1.5 | 1.5 | 1.5 | 1.5 | 1.3 | 1.4 | 1.4 | 1.4 | 1.6 | 1.5 | 1.4 | 1.3 | 1.4 |
| Other expensesOther expenses. Every operating cost besides materials and staff: power, rent, freight, repairs, marketing and the like. | – | – | – | 4.5 | 4.2 | 2.1 | 1.6 | 2.4 | 2.0 | 7.9 | 1.5 | 1.7 | 1.9 | 3.3 | 1.2 | 15.1 | 1.1 | 0.9 | 3.6 |
| Operating profit before depreciationOperating profit before depreciation (EBITDA). Revenue less operating expenses: what the business earns from its operations before depreciation, interest and tax. | – | – | – | −3.1 | −2.7 | −2.4 | −2.3 | −3.6 | −2.9 | −3.8 | −1.3 | −3.7 | −2.2 | −3.0 | −1.2 | −15.3 | −8.4 | −1.8 | −4.4 |
| Operating marginOperating margin. Operating profit before depreciation as a percentage of revenue: how much of each rupee of sales is left after running costs. | – | – | – | −24.5% | −19.3% | −9.0% | −12.5% | −26.3% | −29.1% | −13.7% | −5.9% | −21.2% | −55.1% | −16.4% | −18.1% | −99.0% | −1,304.4% | −76.2% | −58.1% |
| Depreciation and amortisationDepreciation and amortisation. The part of the cost of plant, buildings and other long-lived assets charged against each year they are used. | – | – | – | 0.8 | 0.6 | 0.7 | 0.7 | 0.7 | 0.6 | 0.8 | 0.9 | 0.9 | 0.7 | 0.8 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 |
| Other incomeOther income. Income from outside the main business, such as interest on deposits, dividends received and gains on investments. | 0.2 | 0.5 | 0.3 | 1.4 | 3.7 | 5.6 | 5.2 | 3.3 | 3.8 | 4.3 | 3.8 | 2.5 | 3.8 | 4.4 | 4.3 | 3.2 | 1.0 | 6.1 | 9.1 |
| Finance costsFinance costs. Interest and the other costs of borrowing in the period. | 0.4 | 0.2 | 0.2 | 0.2 | 2.2 | 2.9 | 3.0 | 3.0 | 3.2 | 3.3 | 3.2 | −1.6 | 3.2 | 3.3 | 3.5 | 3.5 | −10.1 | 2.7 | 2.8 |
| One-off itemsExceptional items. Gains or losses the company reports separately because they are not expected to recur, such as selling a business or writing down an asset. | – | – | – | – | – | – | – | – | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Profit before tax | −2.5 | 0.8 | −2.7 | −2.7 | −1.8 | −0.4 | −0.9 | −4.1 | −2.9 | −3.5 | −1.6 | −0.4 | −2.3 | −2.7 | −1.5 | −16.6 | 1.9 | 0.8 | 1.0 |
| −0.8 | 0.2 | −0.9 | −1.2 | −0.7 | −0.2 | −0.4 | −1.2 | −1.0 | −1.2 | −0.5 | −0.3 | 0.5 | −0.8 | 1.5 | −2.6 | 0.5 | 0.2 | 0.3 | |
| Tax rateEffective tax rate. Tax charged as a percentage of profit before tax. | – | 25.5% | – | – | – | – | – | – | – | – | – | – | – | – | – | – | 25.9% | 23.5% | 24.8% |
| Net profit | −1.6 | 0.6 | −1.8 | −1.5 | −1.2 | −0.2 | −0.4 | −2.9 | −1.9 | −2.3 | −1.1 | −0.1 | −2.8 | −1.9 | −2.9 | −13.9 | 1.4 | 0.6 | 0.8 |
| Other comprehensive incomeOther comprehensive income. Gains and losses booked straight to net worth rather than through profit, such as changes in the value of some investments, pension plans and currency translation. | – | – | – | – | – | – | – | – | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total comprehensive incomeTotal comprehensive income. Net profit plus other comprehensive income. | – | – | – | – | – | – | – | – | −1.9 | −2.3 | −1.0 | −0.1 | −2.8 | −1.9 | −2.9 | −14.0 | 1.4 | 0.6 | 0.8 |
| Net marginNet margin. Net profit as a percentage of revenue: how much of each rupee of sales is left after every cost, interest and tax. | −12.4% | 3.4% | −12.8% | −11.6% | −8.5% | −0.9% | −2.4% | −20.7% | −19.2% | −8.3% | −4.9% | −0.8% | −68.9% | −10.2% | −43.5% | −90.5% | 222.2% | 25.8% | 10.1% |
| Earnings per shareEarnings per share. Profit belonging to shareholders divided by the number of shares, restated for later splits and bonuses so they do not break the line. | – | – | – | −₹0.39 | −₹0.31 | −₹0.06 | −₹0.12 | −₹0.76 | −₹0.51 | −₹0.61 | −₹0.28 | −₹0.04 | −₹0.74 | −₹0.50 | −₹0.78 | −₹3.71 | ₹0.38 | ₹0.16 | ₹0.20 |
Earnings per share in rupees, restated for later splits and bonuses. No results on record for the quarter to Mar 2016.
Filed results, as an XML file each
- Results for the quarter to Dec 2020 (opens in a new tab)Filed 13 Feb 2021
- Results for the quarter to Sep 2020 (opens in a new tab)Filed 16 Nov 2020
- Results for the quarter to Jun 2020 (opens in a new tab)Filed 22 Aug 2020
- Results for the quarter to Mar 2020 (opens in a new tab)Filed 3 Jul 2020
7 earlier filings
- Results for the quarter to Dec 2019 (opens in a new tab)Filed 17 Feb 2020
- Results for the quarter to Sep 2019 (opens in a new tab)Filed 5 Nov 2019
- Results for the quarter to Jun 2019 (opens in a new tab)Filed 16 Aug 2019
- Results for the quarter to Mar 2019 (opens in a new tab)Filed 12 Jun 2019
- Results for the quarter to Dec 2018 (opens in a new tab)Filed 6 Feb 2019
- Results for the quarter to Sep 2018 (opens in a new tab)Filed 9 Nov 2018
- Results for the quarter to Jun 2018 (opens in a new tab)Filed 13 Aug 2018