Search
On 14th December, we shall be changing over completely to the new version of Value Research Online. You can try it out here: https://beta.valueresearchonline.com

Broadcast Initiatives

Sector: Services | Industry: Media & Entertainment
R 2.07 -0.09  | -4.17% -46.23% - 5.24
BSE Price: May 02, 2017 Change R    |  % 1-Year Change P/E Market Cap (R Cr)
BSE May 02, 2017 2.07 -0.09 -4.17% 2.16 2.16 100 2.07 - 2.16
NSE Aug 19, 2016 3.15 -0.05 -1.56% 3.15 3.20 1 3.15 - 3.15
Exchange & Time Last Price      Day Change Open Prev Close Volume    1-Day Range
GET STOCK UPDATES FROM VALUE RESEARCH IN YOUR INBOX
TTM Mar-15 Mar-14 Mar-13 Mar-12 Mar-11 Mar-10
Income StatementR Cr
Operating Revenue5.7411.4219.686.3513.01 9.617.38
Other Income0.250.750.610.170.12 0.553.21
Total Income5.9912.1720.296.5213.13 10.1610.59
Total Expenditure28.6058.4033.0323.1355.50 55.1136.42
Operating Profit-22.62-46.23-12.75-16.61-42.37 -44.95-25.83
Interest0.150.140.675.805.17 4.414.25
PBDT-22.77-46.37-13.42-22.41-47.54 -49.37-30.07
Depreciation6.688.007.597.407.52 7.567.65
PBT & Exceptional Items-29.45-54.38-21.01-29.81-55.06 -56.93-37.72
Exceptional Items-0.04---0.3570.02 4.15-
Profit before Tax-29.49-54.38-21.01-30.1614.97 -52.78-37.72
Provision for Tax5.03-0.86-1.01-0.61-0.83 0.100.54
Profit after Tax-34.52-53.51-20.00-29.5415.80 -52.89-38.27
 
LiabilitiesR Cr
Share Capital25.3125.3125.3125.3125.31 25.3119.31
Total Reserves-151.49-148.50-93.78-73.78-44.24 -60.11-23.12
Shareholder's Funds-126.18-123.18-68.47-48.47-18.92 -32.5618.09
Long Term Borrowings132.46153.68118.0582.8228.91 95.9761.76
Other Non Current Liabilities1.401.311.510.931.22 1.060.00
Current Liabilities46.7628.3120.8921.6552.93 50.0518.32
Total Debt*-153.68118.0582.8559.78 127.9661.76
Total Liabilities54.4460.1271.9856.9364.14 114.5298.16
 
AssetsR Cr
Net Block26.8729.0533.1339.2446.59 58.6765.46
Non Current Investments-0.010.010.010.01 6.396.64
Other Non-Current Assets18.8322.1320.2014.0112.56 10.272.85
Current Investments0.250.250.250.250.25 0.25-
Cash and Bank1.541.410.800.940.78 0.930.90
Other Current Assets6.947.2717.582.493.90 37.9422.30
Net Current Assets-38.03-19.38-2.25-17.98-48.01 -10.934.88
Miscellaneous Exp. Not Written Off--0.00-0.06 0.080.02
Total Assets54.4460.1271.9856.9364.14 114.5298.16
 
Cash FlowR Cr
From Operations--30.53-29.46-16.626.15 -63.71-38.18
From Investing Activities--4.35-5.24-0.53-0.03 -0.20-1.96
From Finance Activities-35.4934.5717.30-6.27 63.9339.63
Net Inflow/Outflow-0.61-0.130.16-0.15 0.03-0.51
 
Key Ratios
Adjusted EPS (Rs)-13.64-21.14-7.90-11.676.24 -20.89-19.81
Adjusted Book Value (Rs)-77.56-48.66-27.05-19.15-7.50 -13.78-1.98
Dividend per Share (Rs)-0.000.000.000.00 0.000.00
Cash Flow per Share (Rs)--12.06-11.64-6.562.43 -25.17-19.77
Debt to Equity-1.05-1.25-1.72-1.71-3.15 -3.67-16.14
Current Ratio0.190.320.890.170.09 0.781.27
ROCE (%)--135.46-48.44-64.7929.59 -55.23-43.46
RONW (%)27.680.000.000.000.00 0.00-250.16
Operating Margin (%)-394.04-404.87-64.78-261.48-325.64 -467.69-349.93
Net Margin (%)-576.63-439.64-98.58-452.91120.30 -520.56-361.24
Revenue Growth (%)-54.27-41.97209.82-51.1935.36 30.24-22.11
Net Profit Growth (%)36.47-167.5932.31-287.03129.87 -38.212.73
EPS Growth (%)36.47-167.5932.31-287.02129.87 -5.452.73
Book Value Growth (%)--79.90-41.27-155.2845.56 -811.12-111.12
 
Market Cues
Close Price (Rs)-3.253.604.409.35 11.8518.15
High Price (Rs)-7.355.3010.4516.60 30.3529.55
Low Price (Rs)-2.603.404.104.80 11.0010.40
Market Cap (Rs Cr)5.248.488.3511.6424.05 29.8234.28
Price / Earnings0.000.000.000.001.52 0.000.00
Price / Book Value-0.03-0.07-0.12-0.24-1.27 -0.86-8.96
Dividend Yield (%)0.000.000.000.000.00 0.000.00
TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.
*Total Debt is long term borrowings plus short term borrowings plus current maturities of long term borrowings.
Essential checks
Altman Z-Score
-13.42
Piotroski F-Score
2
Modified C-Score
2
1-Year Price to Earnings
Not available
1-Year Price to Book
-0.03
Earnings Yield
EBIT / Enterprise value
-18.65%
PEG
Price / Earnings to growth ratio
Not available