Nakoda financials and balance sheet
BSE: 521030Textiles & Apparels
Trading suspended since 5 Feb 2019
Last traded ₹0.05 on 18 Feb 2019
10 years at a glance
Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to December, then March.Nakoda annual reports
Revenue, net profit and borrowings, ₹ crore
- Revenue
- Net profit
- Borrowings
- Loss
Peak revenue ₹3,027 Cr, year to Dec 2013A loss in 3 of the 7 years with results on record
Operating and net margin, 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.
The company moved its year end from December to March: its last year to December on record ended in Dec 2013, its first year to March in Mar 2016.
Results for the year to Mar 2019
Standalone: the listed company alone, without its subsidiaries. ₹ crore.
From revenue to net profit
- Revenue0.0
- Materials and goods−4.5
- Employee costs0.0
- Other expenses−0.2
- Operating profit−4.6
- Depreciation−80
- Other income0.0
- One-off items−0.1
- Finance costs0.0
- Profit before tax−85
- Tax0.0
- Net profit−85
What the company owns
- Receivables₹481 Cr
- Plant, investments and other assets₹433 Cr
- Inventory₹8 Cr
- Cash and bank₹3 Cr
What pays for it: net worth and liabilities
- Borrowings₹1,888 Cr
- Owed to suppliers₹7 Cr
Profit and loss
Standalone, ₹ crore, years to December, then March. No results on record for the years to Dec 2010, Mar 2015 and Mar 2017.Nakoda quarterly results
| ₹ crore | Dec 2009 | Dec 2010 | Dec 2011 | Dec 2012 | Dec 2013 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019Filed 14 Jun |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 1,031 | – | 2,142 | 2,582 | 3,027 | – | 34 | – | 2 | 0 |
| Operating expenses. What the business spent to run itself in the period, materials, staff and other costs, before depreciation, interest and tax. | 980 | – | 2,023 | 2,437 | 2,851 | – | 184 | – | 396 | 5 |
| 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. | 889 | – | 1,799 | 2,197 | 2,478 | – | 180 | – | 3 | 4 |
| Employee costsEmployee costs. Salaries, wages, bonuses and other benefits paid to staff in the period. | 3 | – | 7 | 8 | 9 | – | 2 | – | 0 | 0 |
| Other expensesOther expenses. Every operating cost besides materials and staff: power, rent, freight, repairs, marketing and the like. | 87 | – | 218 | 232 | 364 | – | 2 | – | 393 | 0 |
| Operating profit before depreciationOperating profit before depreciation (EBITDA). Revenue less operating expenses: what the business earns from its operations before depreciation, interest and tax. | 51 | – | 119 | 145 | 176 | – | −150 | – | −394 | −5 |
| Operating marginOperating margin. Operating profit before depreciation as a percentage of revenue: how much of each rupee of sales is left after running costs. | 5.0% | – | 5.6% | 5.6% | 5.8% | – | −435.6% | – | −18,001.5% | – |
| Materials, % of revenueMaterials, % of revenue. Raw materials used and goods bought for resale, adjusted for the change in stock, divided by revenue, times 100. | 86.2% | – | 84.0% | 85.1% | 81.9% | – | 523.2% | – | 153.4% | – |
| Employee costs, % of revenueEmployee costs, % of revenue. Salaries, wages and other staff costs divided by revenue, times 100. | 0.3% | – | 0.3% | 0.3% | 0.3% | – | 6.6% | – | 16.9% | – |
| Other expenses, % of revenueOther expenses, % of revenue. Operating costs besides materials and staff divided by revenue, times 100; with the two above and the operating margin it makes 100. | 8.5% | – | 10.2% | 9.0% | 12.0% | – | 5.8% | – | 17,931.1% | – |
| 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. | 5 | – | 25 | 28 | 31 | – | 85 | – | 80 | 80 |
| Operating profit after depreciationOperating profit after depreciation (EBIT). Operating profit before depreciation, less depreciation and amortisation. | 46 | – | 94 | 118 | 145 | – | −235 | – | −474 | −85 |
| Other incomeOther income. Income from outside the main business, such as interest on deposits, dividends received and gains on investments. | 1 | – | 3 | 4 | 10 | – | 12 | – | 0 | 0 |
| Finance costsFinance costs. Interest and the other costs of borrowing in the period. | 20 | – | 36 | 47 | 62 | – | 0 | – | 0 | 0 |
| Profit before one-off items and taxProfit before one-off items and tax. Profit before tax as it would be without the one-off items below it, as the company states it. | 27 | – | 62 | 76 | 93 | – | −222 | – | −474 | −85 |
| 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. | – | – | – | – | – | – | – | – | −2 | 0 |
| Profit before tax | 27 | – | 62 | 76 | 93 | – | −222 | – | −476 | −85 |
| Tax | 5 | – | 12 | 16 | 19 | – | – | – | – | 0 |
| Net profit | 23 | – | 49 | 60 | 74 | – | −357 | – | −476 | −85 |
| 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. | 2.2% | – | 2.3% | 2.3% | 2.4% | – | −1,036.1% | – | −21,761.8% | – |
Balance sheet
Standalone, ₹ crore, at 31 December, then 31 March.
| ₹ crore | Mar 2019Filed 14 Jun |
|---|---|
| Net worth. What the company owns less everything it owes: the money shareholders have in the business, paid in and kept from profits. | −977 |
| Share capitalShare capital. The face value of all the shares the company has issued. | 150 |
| ReservesReserves. The rest of the shareholders' net worth: profits kept in the business over the years, and money paid for shares above their face value. | −1,127 |
| Borrowings. Loans, bonds and other money the company has borrowed and must repay with interest. | 1,888 |
| Liabilities due within a year. Everything the company must pay within twelve months: borrowings falling due, suppliers, and other dues and provisions. | 14 |
| Liabilities due after a year. Everything the company owes that falls due more than twelve months on, borrowings among it. | 1,889 |
| Total assetsTotal assets. Everything the company owns or controls: plant, investments, stock, money owed by customers and cash. | 926 |
| Assets held for longer than a year. Everything the company owns that it does not expect to turn into cash within twelve months: plant, intangibles, long-term investments, loans given and the like. | 359 |
| Assets turning to cash within a year. Everything the company expects to turn into cash or use up within twelve months: stock, money owed by customers, cash and short-term investments. | 567 |
| Net debtNet debt. Borrowings less cash, other bank balances and current investments: what the company would still owe if it used its cash to repay. | 1,885 |
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 Dec 2009, Dec 2011, Dec 2012, Dec 2013, Mar 2016 and Mar 2018, so its lines and the ratios worked from it are blank there.
Ratios
Standalone, years to December, then March.
| Ratio | Dec 2009 | Dec 2010 | Dec 2011 | Dec 2012 | Dec 2013 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019Filed 14 Jun |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue growthRevenue growth. This year's revenue less last year's, divided by last year's, times 100; blank where last year's is not above nought. | 28.5% | – | – | 20.5% | 17.2% | – | – | – | – | −100.0% |
| Operating profit growthOperating profit growth. This year's operating profit before depreciation less last year's, divided by last year's, times 100; blank where last year's is not above nought. | 44.8% | – | – | 22.2% | 20.7% | – | – | – | – | – |
| Net profit growthNet profit growth. This year's net profit less last year's, divided by last year's, times 100; blank where last year's is not above nought. | 69.0% | – | – | 20.6% | 24.4% | – | – | – | – | – |
| Return on capital employedReturn on capital employed. Operating profit after depreciation divided by net worth plus borrowings at the year end, times 100: what the business earns on all the money in it. | – | – | – | – | – | – | – | – | – | −9.3% |
| Interest coverInterest cover. Operating profit after depreciation divided by finance costs: how many times over the profit pays the interest bill. | 2.3 | – | 2.6 | 2.5 | 2.3 | – | – | – | – | – |
| Inventory daysInventory days. Inventories divided by the cost of materials and goods, times 365: the days of stock the company holds. | – | – | – | – | – | – | – | – | – | 690 |
| Payable daysPayable days. Trade payables divided by the cost of materials and goods, times 365: the average days the company takes to pay suppliers. | – | – | – | – | – | – | – | – | – | 569 |
| Asset turnoverAsset turnover. Revenue divided by average total assets: rupees of sales for each rupee of assets. | – | – | – | – | – | – | – | – | – | 0.00 |
| Assets per rupee of net worthAssets per rupee of net worth. Average total assets divided by average net worth: how far borrowings and other liabilities stretch the shareholders' money. | – | – | – | – | – | – | – | – | – | −0.95 |
| Sales per rupee of plantSales per rupee of plant. Revenue divided by the net block: rupees of sales for each rupee of plant in use. | – | – | – | – | – | – | – | – | – | 0.00 |
| Plant being built, % of plant in useCapital work in progress, % of net block. Plant still being built as a percentage of the plant in use. | – | – | – | – | – | – | – | – | – | 38.1% |
Interest cover is left blank for the years to Mar 2016, Mar 2018 and Mar 2019: operating profit after depreciation is a loss, and a loss covers no interest bill. Debt to equity is left blank for the year to Mar 2019: net worth is below zero, so there is no shareholders' money to set the borrowings against. No balance sheet is on record for the years to Dec 2009, Dec 2011, Dec 2012, Dec 2013, Mar 2016 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 2019.
- Return on assets, latest yearReturn on assets, latest year. Profit to the company's own shareholders in the latest year ÷ the average of that year's opening and closing total assets × 100; empty for a bank, a lender or an insurer, whose own return on assets is shown with its accounts.
- −9.2%
Accounting checks
Standalone, years to December, then March. Published tests of whether reported profit is backed by cash and the balance sheet.
| Check | Dec 2009 | Dec 2010 | Dec 2011 | Dec 2012 | Dec 2013 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|---|
| Effective tax rateEffective tax rate. Tax charged as a percentage of profit before tax.Published threshold 17.16 per cent | 16.99 | – | 20.01 | 21.08 | 20.01 | – | – | – | – | – |
A threshold marked as ours has no published figure; it is the line we read the check against.