Price
Financials
Standalone, Rs crore| Dec 2013 | Mar 2014 | Jun 2014 | Sep 2014 | Dec 2014 | Mar 2015 | Jun 2015 | Sep 2015 | Dec 2015 | Mar 2016 | Jun 2016 | Sep 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 25.45 | 28.29 | 38.28 | 42.53 | 39.55 | 49.86 | 29.01 | 32.38 | 33.95 | 51.82 | 10.90 | 10.13 |
| Expenses | 25.17 | 28.05 | 37.89 | 42.09 | 39.01 | 49.73 | 28.71 | 32.37 | 34.63 | 53.37 | 10.98 | 10.20 |
| Operating Profit | 0.28 | 0.24 | 0.39 | 0.44 | 0.54 | 0.13 | 0.30 | 0.01 | -0.68 | -1.55 | -0.08 | -0.07 |
| OPM % | 1.10% | 0.85% | 1.02% | 1.03% | 1.37% | 0.26% | 1.03% | 0.03% | -2.00% | -2.99% | -0.73% | -0.69% |
| Other Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.86 | 0.00 | 0.00 |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | 0.26 | 0.23 | 0.38 | 0.42 | 0.52 | 0.13 | 0.30 | 0.01 | -0.68 | -0.69 | -0.08 | -0.07 |
| Tax % | 0.00% | 147.83% | 31.58% | 33.33% | 38.46% | 30.77% | 33.33% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Profit | 0.26 | -0.11 | 0.26 | 0.28 | 0.32 | 0.09 | 0.20 | 0.01 | -0.68 | -0.69 | -0.08 | -0.07 |
| EPS in Rs | 0.06 | -0.02 | 0.06 | 0.06 | 0.07 | 0.02 | 0.04 | 0.00 | -0.15 | -0.15 | -0.02 | -0.02 |
| Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | TTM | |
|---|---|---|---|---|---|---|---|---|
| Sales | 0 | 0 | 1 | 0 | 74 | 113 | 170 | 107 |
| Expenses | 0 | 0 | 1 | 0 | 73 | 112 | 169 | 109 |
| Operating Profit | -0 | -0 | -0 | -0 | 0 | 1 | 1 | -2 |
| OPM % | -12% | -19% | -2.6% | 0.6% | 0.9% | 0.7% | -2.2% | |
| Other Income | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | -0 | -0 | 0 | -0 | 0 | 1 | 1 | -2 |
| Tax % | 0% | 0% | 38% | 0% | 32% | 33% | 34% | |
| Net Profit | -0 | -0 | 0 | -0 | 0 | 1 | 1 | -2 |
| EPS in Rs | 0.15 | 0.21 | -0.34 | |||||
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | 298% | 665% | -29% | ||
| Compounded Profit Growth | % | 118% | 359% | -415% | ||
| Stock Price CAGR | -6% | % | % | % | ||
| Return on Equity | % | % | 1% | 1% |
| Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 4 | 4 | 4 | 4 | 4 | 46 | 46 |
| Reserves | -6 | -4 | -4 | -4 | 74 | 33 | 34 |
| Borrowings | 2 | 0 | 0 | 0 | 5 | 6 | 4 |
| Other Liabilities | 1 | 1 | 1 | 1 | 54 | 82 | 114 |
| Total Liabilities | 2 | 0 | 1 | 1 | 137 | 166 | 197 |
| Fixed Assets | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 7 | 7 | 20 |
| Other Assets | 1 | 0 | 1 | 1 | 130 | 159 | 178 |
| Total Assets | 2 | 0 | 1 | 1 | 137 | 166 | 197 |
| Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 0 | 0 | -0 | -0 | 1 | -0 | 15 |
| Cash from Investing Activity | 0 | 2 | 0 | 0 | 0 | 0 | -13 |
| Cash from Financing Activity | 0 | -2 | 0 | 0 | -2 | 0 | -2 |
| Net Cash Flow | 0 | 0 | -0 | -0 | 0 | -0 | 0 |
| Free Cash Flow | 0 | 1 | -0 | -0 | 1 | -0 | 15 |
| CFO/OP | 0% | -2,350% | 108% | 100% | 326% | -11% | 1,296% |
| Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | |
|---|---|---|---|---|---|---|---|
| Debtor Days | 0 | 249 | 778 | 273 | 274 | 237 | |
| Inventory Days | 0 | 0 | 0 | 33 | 22 | 0 | |
| Days Payable | 254 | 255 | |||||
| Cash Conversion Cycle | 0 | 249 | 778 | 52 | 40 | 237 | |
| Working Capital Days | -580 | -104 | -509 | 51 | 43 | -3 | |
| ROCE % | -10% | 1% | 1% | 2% |
| Jun 2016 | |
|---|---|
| Promoters | 18.50% |
| DIIs | 11.26% |
| Public | 70.24% |
| No. of Shareholders | 2,228 |
Fundamentals
Market Cap₹ 10.1 Cr.
Current Price₹ 2.21
Book Value₹ 17.1
ROCE1.74 %
ROE1.21 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-29%
Compounded Profit Growth (TTM)-415%
Standalone figures.
Valuation
P/B, 3-year average-150.42x
Profitability
Operating margin (excl. other income)-2.63%
Operating margin (incl. other income)-2.63%
EBITDA margin-1.42%
Pre-tax margin-1.42%
Net profit margin-1.42%
Net margin, latest quarter-0.69%
ROE5.88%
ROA-0.98%
ROE, 3-year average7.32%
ROCE, 3-year average-161.90%
ROA, 3-year average-8.12%
Growth
Sales growth (latest year)-39.68%
Profit growth (latest year)-120.00%
Sales growth QoQ-7.06%
Sales growth YoY (latest quarter)-68.72%
Profit growth YoY (latest quarter)-800.00%
Per share
EPS (TTM)Rs -0.33
EPS (latest year)Rs -0.02
EPS (latest quarter)Rs -0.02
EPS, 3-year averageRs -0.23
Book value per shareRs -0.04
Sales per shareRs 23.39
Cash flow per shareRs -0.00
Free cash flow per shareRs 3.29
Efficiency
Asset turnover0.31x
Debtor days778 days
Debtors turnover0.47x
Creditor days255 days
Cash conversion cycle237 days
Working capital days-3 days
Leverage
Total debtRs 0 Cr
Net debtRs 0 Cr
Debt to equity-0.35x
Owners' fund to total sources-13.82%
Debt to assets4.88%
Cash flow
Cash from Operating Activity (latest year)Rs -0 Cr
Net Cash Flow (latest year)Rs -0 Cr
Free cash flow (latest year)Rs 15 Cr
Cash from ops / profit, 5 years8.00x
Statement figures
Net sales (TTM)Rs 107 Cr
Net sales (latest year)Rs 0 Cr
Sales (latest quarter)Rs 10 Cr
Operating profit excl. other income (latest year)Rs -0 Cr
Operating profit (latest quarter)Rs -0 Cr
EBITDA (TTM)Rs -2 Cr
PBDT (TTM)Rs -2 Cr
Profit before tax (TTM)Rs -2 Cr
Net profit (TTM)Rs -2 Cr
Net profit (latest year)Rs -0 Cr
Net profit (latest quarter)Rs -0 Cr
Cost of goods sold (latest year)Rs 0 Cr
Total expenditure (latest year)Rs 0 Cr
Total income (latest year)Rs 0 Cr
Share capitalRs 4 Cr
ReservesRs -4 Cr
Shareholders' fundsRs -0 Cr
Total assetsRs 1 Cr
ReceivablesRs 1 Cr
Other liabilitiesRs 1 Cr
Shares outstanding (crore)4.57
Ownership
Promoter holding18.50%
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
Not enough price history.
Red flags
F-score 2 of 8| serious | Negative equity Shareholders' equity is negative |
| explain | Receivables outrunning sales Receivables grew 88% vs sales -40% in 2015 |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Sep 2016Sales ₹10 Cr -68.7% vs Sep 2015.
Net loss ₹0 Cr.
Activity
CompareNo listed peers in this industry.
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Sunrise Asian Ltd?
Sunrise Asian Ltd (506615) has a market capitalisation of Rs 10.1 Cr. at the close.
What were Sunrise Asian Ltd's latest quarterly results?
In the Sep 2016 quarter, Sunrise Asian Ltd sales was Rs 10 Cr (-68.7% vs Sep 2015) with a net loss of Rs 0 Cr.