Panoramic Universal Ltd

Panoramic Univ. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Panoramic Universal Ltd

₹ 1.71 3.64%
01 Apr 2019
panoramicuniversal.com BSE: 531816 NSE: PANORAMUNI
About

Panoramic Universal is a leading provider of software solutions for a wide range of industrial applications. It provides customized IT solutions that empowers to make real-time decisions, manage production execution performance and maximize profitability.

[ add key points ]
Website BSE NSE - BZ
  • Market Cap ₹ 13.3 Cr.
  • Current Price ₹ 1.71
  • High / Low ₹ /
  • Stock P/E
  • Book Value ₹ 20.6
  • Dividend Yield 0.00 %
  • ROCE 3.44 %
  • ROE 1.44 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Company has reduced debt.
  • Stock is trading at 0.08 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -5.27% over past five years.
  • Company has a low return on equity of 7.19% over last 3 years.
  • Earnings include an other income of Rs.0.42 Cr.
  • Dividend payout has been low at 6.66% of profits over last 3 years
  • Company has high debtors of 577 days.

* 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: IT - Software Industry: Computers - Software - Medium / Small

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2014 Mar 2015 Jun 2015 Sep 2015 Dec 2015 Mar 2016 Jun 2016 Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017
10.45 24.88 13.24 -6.60 6.68 19.11 10.77 7.78 8.04 8.18 3.74 2.12 2.27
5.63 6.84 5.13 5.36 4.05 7.38 4.77 5.68 3.92 4.56 4.02 3.24 3.41
Operating Profit 4.82 18.04 8.11 -11.96 2.63 11.73 6.00 2.10 4.12 3.62 -0.28 -1.12 -1.14
OPM % 46.12% 72.51% 61.25% 39.37% 61.38% 55.71% 26.99% 51.24% 44.25% -7.49% -52.83% -50.22%
1.54 -1.55 0.87 15.38 0.61 2.19 1.47 0.00 1.19 -1.41 0.42 0.97 0.44
Interest 0.05 0.37 0.95 2.02 2.29 2.31 2.27 2.32 2.05 2.82 2.29 2.07 1.82
Depreciation 2.85 1.31 1.26 1.36 1.31 1.26 1.23 1.19 1.15 1.20 1.20 1.17 1.02
Profit before tax 3.46 14.81 6.77 0.04 -0.36 10.35 3.97 -1.41 2.11 -1.81 -3.35 -3.39 -3.54
Tax % 34.10% 32.21% 34.42% 125.00% -63.89% 16.71% 46.35% -34.75% 34.60% -38.12% -3.28% -0.29% -1.13%
2.28 10.04 4.45 0.00 -0.13 8.62 2.13 -0.92 1.38 -1.12 -3.24 -3.38 -3.50
EPS in Rs 0.29 1.29 0.57 0.00 -0.02 1.11 0.27 -0.12 0.18 -0.14 -0.42 -0.43 -0.45
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 TTM
22 27 33 40 45 71 45 55 48 57 32 34 16
13 15 20 21 22 46 17 21 22 23 23 19 15
Operating Profit 9 12 13 18 23 25 27 34 26 34 9 15 1
OPM % 42% 44% 40% 46% 51% 36% 61% 62% 54% 59% 29% 43% 7%
0 1 2 6 3 1 3 2 5 2 21 4 0
Interest 0 0 1 1 1 0 0 0 0 1 8 10 9
Depreciation 0 0 1 1 1 2 2 3 3 6 5 5 5
Profit before tax 9 12 14 22 23 24 28 33 28 29 17 4 -12
Tax % 0% 0% 11% 11% 9% 24% 33% 33% 35% 33% 23% 20%
9 12 12 19 21 18 19 22 19 19 13 3 -11
EPS in Rs 2.36 2.42 2.87 2.38 2.50 1.66 0.44 -1.44
Dividend Payout % 9% 11% 13% 17% 15% 21% 21% 17% 21% 20% 0% 0%
Compounded Sales Growth
10 Years: 2%
5 Years: -5%
3 Years: -11%
TTM: -64%
Compounded Profit Growth
10 Years: -15%
5 Years: -34%
3 Years: -50%
TTM: -200%
Stock Price CAGR
10 Years: -17%
5 Years: %
3 Years: %
1 Year: %
Return on Equity
10 Years: 14%
5 Years: 10%
3 Years: 7%
Last Year: 1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017
Equity Capital 6 6 6 6 6 39 39 39 39 39 39 39
Reserves 35 46 57 68 86 71 82 93 102 111 124 127
26 50 101 116 109 109 143 155 177 164 201 194
4 7 7 10 11 16 14 16 17 31 26 39
Total Liabilities 71 108 171 201 212 235 277 303 335 346 390 398
9 21 72 82 86 87 97 103 108 106 112 107
CWIP 0 2 0 1 3 7 7 7 5 10 6 6
Investments 49 55 69 75 75 85 85 88 98 99 97 96
13 30 30 43 49 55 88 105 123 131 176 190
Total Assets 71 108 171 201 212 235 277 303 335 346 390 398

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017
12 5 62 11 24 24 24 25 26 -3 -6 13
-18 -21 -63 -18 -7 -18 -13 -11 -15 -7 9 3
6 22 -0 6 -21 -5 -11 -9 -8 5 -6 -16
Net Cash Flow -0 6 -1 -1 -4 1 0 4 3 -6 -3 -1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017
Debtor Days 97 164 90 174 154 69 187 49 36 146 391 577
Inventory Days 1 9 10
Days Payable 51 448 665
Cash Conversion Cycle 97 164 90 174 154 19 187 49 36 146 -48 -79
Working Capital Days 126 204 173 233 239 115 449 490 702 563 1,195 1,154
ROCE % 15% 11% 13% 12% 12% 12% 12% 10% 9% 7% 3%

Shareholding Pattern

Numbers in percentages

Dec 2015Jun 2016Sep 2016Dec 2016Mar 2017Jun 2017Sep 2017Dec 2017Mar 2018Jun 2018
74.40% 74.40% 74.40% 74.40% 74.40% 74.40% 74.40% 74.40% 74.40% 74.40%
0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
5.99% 5.99% 5.99% 5.99% 5.99% 5.99% 5.99% 5.99% 5.99% 5.99%
19.61% 19.61% 19.61% 19.61% 19.61% 19.61% 19.61% 19.61% 19.61% 19.61%
No. of Shareholders 8,1328,2428,2988,2878,1818,3908,3508,1898,2348,190

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports