You are on page 1of 10

LANCER CONTAINERS LINES LTD SCREENER.

IN

Narration Dec-99 Dec-99 Dec-99 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Trailing Best Case Worst Case
Sales - - - 5.48 20.62 22.14 30.42 43.13 77.60 109.44 135.58 167.69 163.17
Expenses - - - 5.41 20.17 20.28 26.55 37.07 71.44 95.28 123.11 148.47 148.16
Operating Profit - - - 0.07 0.45 1.86 3.87 6.06 6.16 14.16 12.47 19.22 15.01
Other Income - - - - - 0.02 0.01 -0.37 1.75 1.26 1.24 - -
Depreciation - - - 0.04 0.14 0.67 1.99 3.65 4.15 4.56 2.87 2.87 2.87
Interest - - - 0.01 0.05 0.56 1.22 1.65 1.70 1.61 0.69 0.69 0.69
Profit before tax - - - 0.02 0.25 0.64 0.67 0.78 2.05 9.26 10.15 15.66 11.45
Tax - - - 0.01 0.08 0.20 0.21 0.22 0.38 2.41 2.48 24% 24%
Net profit - - - 0.01 0.17 0.44 0.46 0.55 1.68 6.85 7.67 11.83 8.65
EPS - - - 10.00 170.00 2.99 1.40 1.32 2.94 6.82 7.63 11.78 8.61
Price to earning 6.60 7.33 13.04 7.03 8.50 7.03
Price - - - - - - - 8.70 21.58 88.93 53.70 100.13 60.57

RATIOS:
Dividend Payout 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
OPM 0.00% 0.00% 0.00% 1.28% 2.18% 8.40% 12.72% 14.05% 7.94% 12.94% 9.20%

TRENDS: 10 YEARS 7 YEARS 5 YEARS 3 YEARS RECENT BEST WORST


Sales Growth 39.63% 53.23% 41.03% 53.23% 39.63%
OPM 10.57% 10.57% 11.36% 11.46% 9.20% 11.46% 9.20%
Price to Earning 8.50 8.50 8.50 8.50 7.03 8.50 7.03
LANCER CONTAINERS LINES LTD SCREENER.IN

Narration Dec-99 Dec-99 Dec-99 Dec-99 Jun-17 Sep-17 Dec-17 Mar-18 Jun-18 Sep-18
Sales - - - - 29.73 23.47 28.10 28.14 35.53 43.81
Expenses - - - - 25.31 19.51 28.05 24.93 31.60 38.53
Operating Profit - - - - 4.42 3.96 0.05 3.21 3.93 5.28
Other Income - - - - - 0.07 -0.33 1.34 0.06 0.17
Depreciation - - - - 1.02 1.04 -1.20 1.20 1.31 1.56
Interest - - - - 0.50 1.06 -0.47 0.32 0.35 0.49
Profit before tax - - - - 2.90 1.93 1.39 3.03 2.33 3.40
Tax - - - - 0.80 0.69 0.03 0.88 0.64 0.93
Net profit - - - - 2.10 1.24 1.36 2.15 1.69 2.47

OPM 15% 17% 0% 11% 11% 12%


LANCER CONTAINERS LINES LTD SCREENER.IN

Narration Dec-99 Dec-99 Dec-99 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18
Equity Share Capital - - - 0.01 0.01 1.47 3.29 4.17 5.71 10.05
Reserves - - - 0.01 0.19 0.53 0.86 2.25 4.23 8.82
Borrowings - - - 2.29 2.90 8.43 13.68 20.42 20.63 20.34
Other Liabilities - - - 1.42 5.34 6.66 4.87 7.58 10.04 13.29
Total - - - 3.73 8.44 17.09 22.70 34.42 40.61 52.50

Net Block - - - 1.65 3.99 7.06 18.18 25.99 27.85 35.23


Capital Work in Progress - - - - - - - - - 2.78
Investments - - - - - - - - - 0.55
Other Assets - - - 2.08 4.45 10.03 4.52 8.43 12.76 13.94
Total - - - 3.73 8.44 17.09 22.70 34.42 40.61 52.50

Working Capital - - - 0.66 -0.89 3.37 -0.35 0.85 2.72 0.65


Debtors - - - 0.84 2.64 3.79 2.08 2.47 6.16 7.39
Inventory - - - 0.48 0.78 3.69 - 1.44 0.91 -

Debtor Days - - - 55.95 46.73 62.48 24.96 20.90 28.97 24.65


Inventory Turnover - - - 11.42 26.44 6.00 - 29.95 85.27 -

Return on Equity 50% 85% 22% 11% 9% 17% 36%


Return on Capital Emp 1% 7% 9% 9% 8% 5% 20%
LANCER CONTAINERS LINES LTD SCREENER.IN

Narration Dec-99 Dec-99 Dec-99 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18
Cash from Operating Activity - - - -0.65 2.23 -0.68 8.29 6.15 6.21 17.74
Cash from Investing Activity - - - -1.70 -2.47 -3.74 -13.13 -11.84 -5.99 -15.15
Cash from Financing Activity - - - 2.59 0.12 4.82 5.54 7.10 1.63 -2.50
Net Cash Flow - - - 0.24 -0.12 0.40 0.70 1.41 1.85 0.09
How to use it?
You can customize this workbook as you want.
You can add custom formating, add conditional formating, add your own formulas… do ANYTHING.
Please don't edit the "Data Sheet" only.

After customization, you can upload this back on Screener.


Upload on: https://www.screener.in/excel/

Download your customized workbooks now onwards.


Now whenever you will "Export to excel" from Screener, it will export your customized file.

TESTING:
This is a testing feature currently.
You can report any formula errors on the worksheet at: screener.feedback@dalal-street.in
… do ANYTHING.

dalal-street.in
COMPANY NAME LANCER CONTAINERS LINES LTD
LATEST VERSION 2.10 PLEASE
CURRENT VERSION 2.10

META
Number of shares 1.00
Face Value 10
Current Price 53.7
Market Capitalization 53.95

PROFIT & LOSS


Report Date Mar-12
Sales 5.48
Raw Material Cost 4.29
Change in Inventory 0.48
Power and Fuel 0.65
Other Mfr. Exp
Employee Cost 0.95
Selling and admin
Other Expenses
Other Income
Depreciation 0.04
Interest 0.01
Profit before tax 0.02
Tax 0.01
Net profit 0.01
Dividend Amount

Quarters
Report Date
Sales
Expenses
Other Income
Depreciation
Interest
Profit before tax
Tax
Net profit
Operating Profit

BALANCE SHEET
Report Date Mar-12
Equity Share Capital 0.01
Reserves 0.01
Borrowings 2.29
Other Liabilities 1.42
Total 3.73
Net Block 1.65
Capital Work in Progress
Investments
Other Assets 2.08
Total 3.73
Receivables 0.84
Inventory 0.48
Cash & Bank 0.24
No. of Equity Shares 1000
New Bonus Shares
Face value 100

CASH FLOW:
Report Date Mar-12
Cash from Operating Activity -0.65
Cash from Investing Activity -1.70
Cash from Financing Activity 2.59
Net Cash Flow 0.24

PRICE:

DERIVED:
Adjusted Equity Shares in Cr - - - 0.00
PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18


20.62 22.14 30.42 43.13 77.60 109.44
5.98 6.70 2.56 3.18
0.30 2.91 1.44 -0.91
12.73 0.98 0.49 0.09 0.10
19.74 29.50 63.80 87.74
1.76 1.61 1.77 2.33 3.73 4.43
1.29 2.47 1.28 1.33
14.88 0.21 0.54 1.63 1.68
0.02 0.01 -0.37 1.75 1.26
0.14 0.67 1.99 3.65 4.15 4.56
0.05 0.56 1.22 1.65 1.70 1.61
0.25 0.64 0.67 0.78 2.05 9.26
0.08 0.20 0.21 0.22 0.38 2.41
0.17 0.44 0.46 0.55 1.68 6.85

Jun-17 Sep-17 Dec-17 Mar-18 Jun-18 Sep-18


29.73 23.47 28.10 28.14 35.53 43.81
25.31 19.51 28.05 24.93 31.60 38.53
0.07 -0.33 1.34 0.06 0.17
1.02 1.04 -1.20 1.20 1.31 1.56
0.50 1.06 -0.47 0.32 0.35 0.49
2.90 1.93 1.39 3.03 2.33 3.40
0.80 0.69 0.03 0.88 0.64 0.93
2.10 1.24 1.36 2.15 1.69 2.47
4.42 3.96 0.05 3.21 3.93 5.28

Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18


0.01 1.47 3.29 4.17 5.71 10.05
0.19 0.53 0.86 2.25 4.23 8.82
2.9 8.43 13.68 20.42 20.63 20.34
5.34 6.66 4.87 7.58 10.04 13.29
8.44 17.09 22.70 34.42 40.61 52.50
3.99 7.06 18.18 25.99 27.85 35.23
2.78
0.55
4.45 10.03 4.52 8.43 12.76 13.94
8.44 17.09 22.70 34.42 40.61 52.50
2.64 3.79 2.08 2.47 6.16 7.39
0.78 3.69 1.44 0.91
0.11 0.52 1.22 2.63 4.48 4.58
1000 147240 3286770 4169400 5709400 10047040

100 100 10 10 10 10

Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18


2.23 -0.68 8.29 6.15 6.21 17.74
-2.47 -3.74 -13.13 -11.84 -5.99 -15.15
0.12 4.82 5.54 7.10 1.63 -2.50
-0.12 0.40 0.70 1.41 1.85 0.09

8.70 21.58 88.93

0.00 0.15 0.33 0.42 0.57 1.00