Tavernier Resources Ltd

Tavernier Resources Ltd

₹ 39.2 0.00%
18 Nov - close price
About

Incorporated in 1994, Tavernier Resources Limited is in the business of Gems, Jewelry
and Precious Stones.

Key Points

Services Offered:[1]
a) Dealing & trading of Gems & Jewelry in Domestic and overseas market
b) Exports of Cut & Polished Diamonds
c) Trading of shares and Securities
d) Real estate

  • Market Cap 23.4 Cr.
  • Current Price 39.2
  • High / Low 39.2 / 19.8
  • Stock P/E
  • Book Value 8.61
  • Dividend Yield 0.00 %
  • ROCE -0.58 %
  • ROE -5.59 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Stock is trading at 4.55 times its book value
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -25.3% over past five years.
  • Company has a low return on equity of -1.88% over last 3 years.
  • Promoter holding has decreased over last 3 years: -17.8%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Trading Industry: Trading

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
0.68 1.59 0.70 0.82 1.94 0.61 0.00 1.42 0.00 0.00 0.00 0.00 0.00
0.42 1.65 0.64 0.76 1.73 0.65 0.05 1.36 0.06 0.07 0.05 0.08 0.05
Operating Profit 0.26 -0.06 0.06 0.06 0.21 -0.04 -0.05 0.06 -0.06 -0.07 -0.05 -0.08 -0.05
OPM % 38.24% -3.77% 8.57% 7.32% 10.82% -6.56% 4.23%
0.01 0.00 0.00 0.00 0.01 0.02 0.00 0.00 0.01 0.04 0.04 0.03 0.04
Interest 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.09 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax 0.19 -0.14 -0.02 -0.02 0.14 -0.10 -0.13 -0.02 -0.14 -0.03 -0.01 -0.05 -0.01
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 450.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.19 -0.14 -0.03 -0.02 0.14 -0.10 -0.13 -0.10 -0.14 -0.03 -0.02 -0.05 -0.01
EPS in Rs 0.32 -0.23 -0.05 -0.03 0.23 -0.17 -0.22 -0.17 -0.23 -0.05 -0.03 -0.08 -0.02
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
2.94 -0.98 4.91 2.06 2.26 14.36 6.12 3.56 1.91 4.47 3.37 1.42 0.00
2.28 1.33 2.36 1.38 3.28 14.65 6.07 7.06 2.03 4.07 3.20 1.55 0.25
Operating Profit 0.66 -2.31 2.55 0.68 -1.02 -0.29 0.05 -3.50 -0.12 0.40 0.17 -0.13 -0.25
OPM % 22.45% 51.93% 33.01% -45.13% -2.02% 0.82% -98.31% -6.28% 8.95% 5.04% -9.15%
0.32 -0.01 0.19 0.45 1.67 1.77 0.86 0.02 0.02 0.02 0.03 0.09 0.15
Interest 0.02 0.02 0.03 0.02 0.18 0.22 0.24 0.25 0.28 0.31 0.31 0.17 0.00
Depreciation 0.10 0.10 0.06 0.07 0.06 0.07 0.07 0.03 0.00 0.00 0.00 0.00 0.00
Profit before tax 0.86 -2.44 2.65 1.04 0.41 1.19 0.60 -3.76 -0.38 0.11 -0.11 -0.21 -0.10
Tax % 18.60% 0.00% 4.15% 29.81% 29.27% 26.89% 33.33% 0.00% 0.00% 0.00% 0.00% 42.86%
0.70 -2.44 2.54 0.73 0.28 0.87 0.41 -3.76 -0.39 0.11 -0.12 -0.30 -0.11
EPS in Rs 1.17 -4.08 4.25 1.22 0.47 1.46 0.69 -6.29 -0.65 0.18 -0.20 -0.50 -0.18
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: -25%
3 Years: -9%
TTM: -100%
Compounded Profit Growth
10 Years: 6%
5 Years: %
3 Years: 7%
TTM: 77%
Stock Price CAGR
10 Years: 9%
5 Years: %
3 Years: 71%
1 Year: 89%
Return on Equity
10 Years: 1%
5 Years: -15%
3 Years: -2%
Last Year: -6%

Balance Sheet

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 5.98 5.98 5.98 5.98 5.98 5.98 5.98 5.98 5.98 5.98 5.98 5.98 5.98
Reserves 1.15 -1.29 1.25 1.99 2.41 3.28 3.69 -0.07 -0.46 -0.35 -0.47 -0.76 -0.83
0.00 0.00 0.20 1.78 2.36 2.30 2.28 2.49 2.87 2.83 3.11 0.00 0.15
0.20 0.34 0.24 0.07 0.01 0.05 0.46 0.30 0.30 0.34 0.33 0.02 0.02
Total Liabilities 7.33 5.03 7.67 9.82 10.76 11.61 12.41 8.70 8.69 8.80 8.95 5.24 5.32
0.31 0.46 0.40 0.36 0.29 0.24 0.18 0.02 0.01 0.01 0.01 0.01 0.01
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 1.77 0.40 0.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5.25 4.17 7.14 9.46 10.47 11.37 12.23 8.68 8.68 8.79 8.94 5.23 5.31
Total Assets 7.33 5.03 7.67 9.82 10.76 11.61 12.41 8.70 8.69 8.80 8.95 5.24 5.32

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
2.51 -4.30 2.97 -5.30 -0.69 0.15 0.21 -0.14 -0.13 0.52 0.13 -0.24
-0.53 1.22 0.34 0.32 0.01 0.10 0.10 0.15 0.01 0.00 0.00 3.52
0.00 0.00 0.00 1.62 0.43 -0.29 -0.26 -0.04 0.10 -0.36 -0.02 -3.56
Net Cash Flow 1.98 -3.08 3.30 -3.36 -0.24 -0.04 0.05 -0.04 -0.02 0.17 0.10 -0.28

Ratios

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 0.00 -238.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Days 0.00 10.58 4.22 0.00 0.00 0.00 13.71 0.00 0.00 0.00 0.00 0.00
Days Payable 0.00 0.00 15.67
Cash Conversion Cycle 0.00 -227.79 4.22 0.00 0.00 0.00 -1.96 0.00 0.00 0.00 0.00 0.00
Working Capital Days 160.15 1,195.56 143.47 -10.63 58.14 1.78 -7.75 -19.48 -34.40 -21.23 -27.08 23.13
ROCE % 12.98% -39.93% 44.22% 12.34% 5.76% 12.64% 7.15% -34.50% -1.19% 4.99% 2.34% -0.58%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
73.27% 73.27% 73.27% 73.27% 73.27% 73.27% 73.27% 55.46% 55.46% 55.46% 55.46% 55.46%
26.73% 26.73% 26.73% 26.73% 26.72% 26.72% 26.73% 44.54% 44.54% 44.54% 44.54% 44.55%
No. of Shareholders 841884871896898901901898898893885880

Documents