statements

Crest Animation Studios Ltd

NSE: CRESTANI

BSE: 626785

Sector:

Industry Group:

Industry:

3.75-0.2 (-3.85%)

8 Jul, 12:00 AM

Overview Analysis Statements

Technicals Forecast Peers Resources News

Income Statement

Abridged

Understanding Income Statement

Crest Animation Studios Ltd income statement covering revenue, operating profit, EBITDA, PAT and EPS across annual and quarterly periods.

Consolidated

Standalone

Annual

Interim

	2003 Mar 31	2004 Mar 31	C 2005 Mar 31	C 2006 Mar 31	C 2007 Mar 31	C 2008 Mar 31	C 2009 Mar 31	2010 Mar 31	C 2011 Mar 31	2012 Mar 31	2013 Mar 31
	2003 Mar 31	2004 Mar 31	C 2005 Mar 31	C 2006 Mar 31	C 2007 Mar 31	C 2008 Mar 31	C 2009 Mar 31	2010 Mar 31	C 2011 Mar 31	2012 Mar 31	2013 Mar 31
Period length: Source:	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M PRESS
Total Revenue	18.25	19.15	26.37	30.66	17.21	51.32	57.04	61.63	41.84	13.07	24.22
Cost of Operating Revenue	-	-	7.52	-0.82	0.89	13.64	11.93	3.49	1.58	-2.11	-7.46
Gross Profit	18.25	19.15	18.85	31.48	16.32	37.68	45.11	58.14	40.25	15.18	31.68
Gross Margin	100.0	100.0	71.5	102.7	94.8	73.4	79.1	94.3	96.2	116.1	130.8
Total Operating Expenses	23.84	29.17	27.27	23.80	33.51	61.13	68.33	56.68	45.14	31.63	27.67
Operating Profit	-5.60	-10.02	-0.90	6.86	-16.30	-9.81	-11.29	4.96	-3.30	-18.56	-3.45
Operating Margin	-30.7	-52.3	-3.4	22.4	-94.7	-19.1	-19.8	8.0	-7.9	-142.0	-14.2
Financing Income/(Expense) - Net	-2.71	-2.43	-1.41	-1.42	-2.70	-3.38	-2.73	-5.18	-6.65	-5.82	-14.03
Profit before Taxes	-7.69	-20.54	-3.46	6.07	-16.34	-13.17	-13.61	0.83	-171.30	-19.98	-12.11
Income Taxes	0.20	-0.69	-0.92	0.11	0.11	0.18	0.13	0.28	0.01	0.01	0.01
Profit after Tax	-7.50	-19.61	-1.34	5.46	-12.89	-13.01	-13.42	0.25	-171.31	-19.99	-7.68
PAT Margin	-41.1	-102.4	-5.1	17.8	-74.9	-25.3	-23.5	0.4	-409.5	-153.0	-31.7
EPS - Basic - ex Extraordinary Items	-7.29	-16.75	-1.46	5.35	-6.21	-5.76	-5.94	0.11	-38.75	-4.52	-1.74
EPS - Diluted - ex Extraordinary Items	-7.29	-16.75	-1.46	5.23	-6.21	-5.76	-5.94	0.11	-38.75	-4.52	-1.74
EBIT	-5.60	-10.02	-0.90	6.86	-16.30	-9.81	-11.29	4.96	-3.30	-18.56	-3.45
EBITDA	0.32	-3.72	8.19	14.53	-7.77	1.10	4.53	15.37	9.10	-12.67	0.61
EBITDA Margin	1.8	-19.4	31.0	47.4	-45.2	2.1	7.9	24.9	21.8	-97.0	2.5

Balance Sheet

Abridged

Understanding Balance Sheet

Crest Animation Studios Ltd balance sheet covering assets, liabilities, equity and borrowings across annual and quarterly periods.

Consolidated

Standalone

Annual

Interim

	2003 Mar 31	2004 Mar 31	R 2005 Mar 31	C 2006 Mar 31	2007 Mar 31	R 2008 Mar 31	C 2009 Mar 31	2010 Mar 31	R 2011 Mar 31	2012 Mar 31	2013 Mar 31
	2003 Mar 31	2004 Mar 31	R 2005 Mar 31	C 2006 Mar 31	2007 Mar 31	R 2008 Mar 31	C 2009 Mar 31	2010 Mar 31	R 2011 Mar 31	2012 Mar 31	2013 Mar 31
Source:	AR	AR	AR	AR	AR	AR	AR	AR	AR	AR	PRESS
Total Current Assets	40.99	27.95	25.74	39.84	63.12	64.89	76.25	72.27	109.35	123.42	115.57
Long-Term Investments	2.37	1.84	6.02	6.00	7.99	0.85	0.51	0.46	0.14	-	64.78
Property Plant & Equipment - Net	39.66	38.32	36.57	25.12	26.43	27.00	21.68	17.02	12.40	8.51	5.44
Total Non-Current Assets	70.03	86.96	104.97	89.12	88.55	122.59	124.84	126.13	91.41	75.20	72.10
Total Assets	117.01	127.93	130.71	128.97	151.67	187.48	201.08	198.40	200.87	198.61	187.67
Total Current Liabilities	19.78	17.10	10.68	7.39	16.71	22.84	26.23	18.23	79.83	93.31	95.76
Long Term Debt	19.50	8.56	6.31	7.34	7.18	14.22	20.08	19.05	0.15	0.08	0.02
Total Non-Current Liabilities	19.50	8.56	10.81	7.12	0.88	6.14	16.72	18.13	1.19	1.32	0.98
Total Liabilities	39.29	25.66	21.48	14.51	17.59	28.98	42.95	36.36	81.02	94.63	96.74
Total Shareholders' Equity	77.33	102.12	105.40	109.69	132.87	132.87	132.86	136.50	119.86	103.98	90.93
Minority Interest	0.40	0.15	3.82	4.77	1.21	25.63	25.27	25.53	-	-	-
Total Equity	77.73	102.27	109.23	114.46	134.08	158.50	158.13	162.04	119.86	103.98	90.93
Total Liabilities & Equity	117.01	127.93	130.71	128.97	151.67	187.48	201.08	198.40	200.87	198.61	187.67

Cash Flow

Abridged

Understanding Cash Flow Statement

Crest Animation Studios Ltd cash flow statement covering operating, investing and financing activities across annual and quarterly periods.

Consolidated

Standalone

Annual

Interim

	2003 Mar 31	C 2004 Mar 31	R 2005 Mar 31	R 2006 Mar 31	2007 Mar 31	C 2008 Mar 31	R 2009 Mar 31	C 2010 Mar 31	C 2011 Mar 31	2012 Mar 31
	2003 Mar 31	C 2004 Mar 31	R 2005 Mar 31	R 2006 Mar 31	2007 Mar 31	C 2008 Mar 31	R 2009 Mar 31	C 2010 Mar 31	C 2011 Mar 31	2012 Mar 31
Period length: Source:	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR
Operating CF bef Changes in Working Cap	-1.45	-4.36	2.99	14.34	-8.81	-1.78	1.31	16.67	13.17	-16.92
Working Capital - Increase/(Decrease)	-2.05	-0.11	-1.93	-13.24	-8.17	-3.93	-6.34	-10.19	-42.97	-3.18
Net CF from Operating Activities	-3.50	-4.47	1.06	1.10	-16.98	-5.72	-5.03	6.49	-29.80	-20.09
Capital Expenditures - Net	3.33	9.25	6.77	4.66	-1.27	2.96	4.57	8.32	0.57	-0.01
Net CF from Investing Activities	-5.70	-8.72	-5.98	-3.70	-1.18	-28.84	3.44	-7.06	-8.78	7.86
Dividends Paid - Cash - Total	0.01	0.00	-	0.00	0.00	0.02	0.02	-	-	-
Stock - Issuance/(Retirement) - Net	-	26.30	2.82	4.31	40.63	25.27	-	-	-	-
Debt - LT & ST - Issuance/(Retirement) - Total	6.78	-10.94	0.46	0.80	-6.24	5.26	10.58	-2.29	36.83	7.29
Net Cash Flow from Financing Activities	7.31	14.30	3.75	5.12	32.30	30.50	4.76	-2.93	36.65	11.41
Free Cash Flow to Equity	-0.06	-24.66	-5.25	-2.76	-21.94	-3.42	0.99	-4.13	6.46	-12.80
Free Operating CF net dividend	-6.88	-14.71	-6.70	-4.00	-36.19	-8.70	-9.65	-2.46	-30.54	-20.12
Free Operating CF	-6.87	-14.70	-6.70	-4.00	-36.19	-8.68	-9.63	-2.46	-30.54	-20.12

Business Segment Analysis

FY End:

Mar 05

Crest Animation Studios Ltd business segment breakdown covering revenue, operating income and assets across key divisions for the selected financial year.

Capex

Animation (94.6%)₹ 7.54 CrCommon (5.4%)₹ 0.43 CrNon Animation (0.0%)₹ 0.00 Cr

Revenue / Sales

Animation (93.0%)₹ 26.41 CrNon Animation (5.8%)₹ 1.66 CrCommon (1.2%)₹ 0.34 Cr

Assets

Animation (84.1%)₹ 71.10 CrCommon (12.2%)₹ 10.30 CrNon Animation (3.8%)₹ 3.18 Cr

Regional Segment Analysis

FY End:

Mar 12

Crest Animation Studios Ltd geographic revenue split showing domestic and international market performance across revenue and income for the selected financial year.

Revenue / Sales

United States (47.8%)₹ 6.24 CrEurope (25.6%)₹ 3.35 CrSouth East Asia (23.9%)₹ 3.13 CrIndia (2.7%)₹ 0.35 Cr

Historical Segment Analysis

Track how Crest Animation Studios Ltd segment contributions have evolved over multiple financial years to see which divisions are growing, shrinking or gaining strategic importance.

Capex

Sales

Assets

Business

Regional

Business

	2003 Mar 31	2004 Mar 31	2005 Mar 31
	2003 Mar 31	2004 Mar 31	2005 Mar 31
Animation	3	13	8
Common	0	2	0
Non Animation	3	0	0

Frequently Asked Questions

What is the revenue of Crest Animation Studios Ltd?

The latest trailing twelve month revenue of Crest Animation Studios Ltd is -. Annual and quarterly revenue trends are available in the Income Statement section.

What is the net profit of Crest Animation Studios Ltd?

The latest trailing twelve month net profit (PAT) of Crest Animation Studios Ltd is -. Detailed profit history across annual and quarterly periods is in the Income Statement section.

What is the EBITDA of Crest Animation Studios Ltd?

The operating margin of Crest Animation Studios Ltd is -. Detailed EBITDA history is available in the Income Statement section of the Statements tab.

What is the EPS of Crest Animation Studios Ltd?

The trailing twelve month Earnings Per Share (EPS) of Crest Animation Studios Ltd is -. EPS trends across annual and quarterly periods are visible in the Income Statement section.

What is the debt level of Crest Animation Studios Ltd?

The debt-to-equity ratio of Crest Animation Studios Ltd stands at -. The full breakdown of total borrowings is in the Balance Sheet section.

What is the book value per share of Crest Animation Studios Ltd?

The book value per share of Crest Animation Studios Ltd is available in the Balance Sheet section of the Statements tab.

What is the cash flow from operations of Crest Animation Studios Ltd?

Annual and quarterly cash flow data is available in the Cash Flow section of the Statements tab.

Does Crest Animation Studios Ltd report consolidated or standalone financials?

Crest Animation Studios Ltd reports consolidated financials. You can toggle between consolidated and standalone views using the switch at the top of each statement section.