| Key Financial Ratios of Vintage Cards and Creations (in Rs. Cr.) |
Mar 11 |
Mar 10 |
Mar 09 |
Mar 08 |
Mar 07 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
-0.06 |
-2.28 |
-4.29 |
-9.79 |
-6.84 |
|
| Diluted EPS (Rs.) |
-0.06 |
-2.28 |
-4.29 |
-9.79 |
-6.84 |
|
| Cash EPS (Rs.) |
0.26 |
-1.96 |
-3.96 |
-9.29 |
-6.40 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
-0.09 |
-1.13 |
1.15 |
3.05 |
-10.28 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
-0.09 |
-1.13 |
1.15 |
3.05 |
-10.28 |
|
| Dividend / Share(Rs.) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Revenue from Operations/Share (Rs.) |
0.24 |
1.34 |
2.85 |
7.44 |
10.16 |
|
| PBDIT/Share (Rs.) |
-3.73 |
-1.82 |
-3.60 |
-9.21 |
-6.22 |
|
| PBIT/Share (Rs.) |
-4.04 |
-2.14 |
-3.93 |
-9.71 |
-6.65 |
|
| PBT/Share (Rs.) |
-4.10 |
-2.30 |
-4.23 |
-9.72 |
-6.67 |
|
| Net Profit/Share (Rs.) |
-0.06 |
-2.28 |
-4.29 |
-9.79 |
-6.84 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
-1,549.19 |
-135.96 |
-126.23 |
-123.87 |
-61.20 |
|
| PBIT Margin (%) |
-1,680.45 |
-160.12 |
-137.98 |
-130.56 |
-65.46 |
|
| PBT Margin (%) |
-1,703.68 |
-171.97 |
-148.18 |
-130.74 |
-65.64 |
|
| Net Profit Margin (%) |
-24.90 |
-170.37 |
-150.52 |
-131.56 |
-67.25 |
|
| Return on Networth / Equity (%) |
68.94 |
202.10 |
-372.92 |
-320.88 |
66.47 |
|
| Return on Capital Employed (%) |
-1.02 |
-78.07 |
-104.17 |
-81.68 |
-49.00 |
|
| Return on Assets (%) |
-0.51 |
-15.36 |
-26.80 |
-34.59 |
-30.26 |
|
| Total Debt/Equity (X) |
-67.98 |
-1.46 |
0.49 |
1.73 |
-0.18 |
|
| Asset Turnover Ratio (%) |
2.07 |
9.01 |
17.81 |
26.29 |
44.99 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
1.38 |
0.95 |
1.02 |
1.35 |
1.95 |
|
| Quick Ratio (X) |
0.44 |
0.29 |
0.31 |
0.54 |
0.84 |
|
| Inventory Turnover Ratio (X) |
0.04 |
0.17 |
0.34 |
0.57 |
1.06 |
|
| Dividend Payout Ratio (NP) (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Dividend Payout Ratio (CP) (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Earnings Retention Ratio (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Cash Earnings Retention Ratio (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
14.22 |
13.21 |
9.63 |
5.89 |
4.53 |
|
| EV/Net Operating Revenue (X) |
84.40 |
14.11 |
4.83 |
1.73 |
0.75 |
|
| EV/EBITDA (X) |
-5.45 |
-10.38 |
-3.82 |
-1.39 |
-1.23 |
|
| MarketCap/Net Operating Revenue (X) |
60.45 |
12.90 |
4.65 |
1.06 |
0.58 |
|
| Retention Ratios (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Price/BV (X) |
-169.19 |
-15.31 |
11.52 |
2.58 |
-0.58 |
|
| Price/Net Operating Revenue |
60.63 |
12.90 |
4.65 |
1.06 |
0.58 |
|
| Earnings Yield |
0.00 |
-0.13 |
-0.32 |
-1.24 |
-1.15 |
|
Source : Dion Global Solutions Limited
