![]()

![]()
Rs. mn.
|
|
|
|
|
|
Total Revenues (Part I, II, III and IV) |
1304.92 |
1125.68 |
1302.60 |
Part I:
News Operations
Rs. mn.
|
Particulars |
Q3
2008-09 |
Q3
2007-08 |
Q2
2008-09 |
|
|
|
|
|
|
REVENUES: OPERATIONS |
614.47 |
913.95 |
808.23 |
|
|
|
|
|
|
Operating Expense |
469.09 |
453.35 |
488.19 |
|
Operating Profit |
145.39 |
460.60 |
320.04 |
|
Operating Margin |
23.66% |
50.40% |
39.60% |
|
|
|
|
|
|
Other Income (refer note 1) |
270.00 |
0.00 |
0.00 |
|
Net Outflow on Revenue Share with CNBC |
(47.15) |
(56.44) |
(45.04) |
|
Interest/Income from Investments |
52.37
|
68.98
|
128.56
|
|
Interest Expense (refer note 2) |
(324.58) |
(134.43) |
(221.11) |
|
Interest (Net) |
(272.21) |
(65.45) |
(92.54) |
|
Depreciation |
(54.24) |
(51.89) |
(55.49) |
|
|
|
|
|
|
Total Profit Before Tax, Minority
Interest and ESOP Charge Out |
41.78
|
286.83
|
126.96
|
|
Non Recurring Income |
7.40 |
0.00 |
0.00 |
|
Total Profit Before Tax, Minority
Interest, ESOP Charge Out But After Non Recurring Income |
49.18
|
286.83
|
126.96
|
|
Provision for Current Tax/FBT |
(23.53) |
35.65
|
23.47
|
|
Profits After Tax (before minority interest and ESOP charge
out) |
72.71
|
251.18
|
103.49
|
|
Minority Interest |
0.00 |
0.00 |
0.00 |
|
Profits after tax and minority interest (before ESOP charge out) |
72.71
|
251.18
|
103.49
|
|
ESOP Charge Out |
27.38
|
40.96
|
27.43
|
|
Profits After Tax and ESOP Charge Out |
45.33
|
210.21
|
76.06
|
|
Exchange Fluctuations (refer note 3) |
(0.87) |
2.00 |
33.28
|
|
Profits After Exchange Fluctuations |
46.20
|
208.22
|
42.78
|
|
Provision For Deferred tax |
0.00 |
0.00 |
0.00 |
|
Net Profit After Deferred Tax |
46.20
|
208.22
|
42.78
|
|
Paid up Equity Share Capital |
599.39
|
579.83
|
599.39
|
|
EPS (Rs.) without ESOP Charge Out |
0.61 |
2.15 |
0.59 |
|
EPS (Rs.) with ESOP Charge Out |
0.39 |
1.80 |
0.36 |
1) Pursuant to the Scheme of Arrangement between TV18, SGA News and Network18 in 2006, as approved by the Hon’ble High Court of Delhi, 5,269,533 shares of Network18, originally held by the Promoter, were transferred to a Trust. The Trust has sold some of the shares and transferred a net gain of Rs. 270 mn to the Company i.e. TV18 and the same has been included in the revenues shown above. The Trust still holds a gain of Rs. 315.9 mn and also holds 3,503,824 equity shares and some derivative positions in their books of accounts, which is held for the benefit of TV18.
2)
Interest Expense includes one time upfront charges paid to various lenders
amounting to Rs 90.5 mn.
3) The exchange fluctuation for the current quarter includes a net exchange fluctuation gain of Rs 10.41 mn and provision for mark to market losses on exchange derivatives of Rs.9.54 mn. Mark to market losses amounting to Rs.77.5 mn pertaining to earlier quarters have been included in the YTD figures.
Part II:
Web18 Rs. mn.
|
Particulars |
Q3
2008-09 |
Q3
2007-08 |
Q2
2008-09 |
|
|
|
|
|
|
REVENUES: OPERATIONS |
174.96 |
176.21 |
152.68 |
|
|
|
|
|
|
Operating Expense |
349.31 |
248.04 |
342.48 |
|
Operating Profit |
(174.35) |
(71.83) |
(189.80) |
|
|
|
|
|
|
Interest/Income from Investments |
0.41 |
0.94 |
0.77 |
|
Interest Expense |
4.92 |
(4.10) |
(6.87) |
|
Interest (Net) |
5.33 |
(3.16) |
(6.10) |
|
Depreciation |
(42.03) |
(16.07) |
(46.36) |
|
|
|
|
|
|
Total Profit Before Tax and Minority
Interest and ESOP Charge Out |
(211.05) |
(91.06) |
(242.27) |
|
Provision for Current Tax/FBT |
1.35 |
5.66 |
5.80 |
|
Profits After Tax (before minority interest and ESOP charge
out) |
(212.40) |
(96.72) |
(248.07) |
|
Minority Interest |
1.68 |
(3.52) |
(10.03) |
|
Profit After Tax and Minority Interest |
(214.08) |
(93.21) |
(238.04) |
|
ESOP Charge Out |
(1.16) |
0.00 |
8.37 |
|
Profits After Tax and ESOP Charge Out |
(212.92) |
(93.21) |
(246.41) |
|
Exchange Fluctuations |
(0.73) |
2.51 |
0.73 |
|
Profits After Exchange Fluctuations |
(212.19) |
(95.72) |
(247.14) |
|
Provision For Deferred tax |
0.00 |
0.00 |
0.00 |
|
Net Profit After Deferred Tax |
(212.19) |
(95.72) |
(247.14) |
Part III:
Newswire18
Rs mn.
|
Particulars
|
Q3 2008-09 |
Q3 2007-08 |
Q2 2008-09 |
|
|
|
|
|
|
REVENUES: OPERATIONS |
64.63 |
35.51 |
51.20 |
|
|
|
|
|
|
Operating Expense |
75.73 |
52.34 |
78.96 |
|
Operating Profit |
(11.10) |
(16.82) |
(27.75) |
|
Operating Margin |
(17.18%) |
(47.37%) |
(54.20%) |
|
|
|
|
|
|
Interest/Income from Investments |
0.00 |
0.00 |
0.00 |
|
Interest Expense |
(9.80) |
(6.30) |
(6.87) |
|
Interest (Net) |
(9.80) |
(6.30) |
(6.87) |
|
Depreciation
|
(10.43) |
(4.56) |
(5.30) |
|
|
|
|
|
|
Total Profit Before Tax and Minority
Interest |
(31.33) |
(27.68) |
(39.93) |
|
|
|
|
|
|
Provision for Current Tax/FBT |
0.58 |
0.27 |
0.33 |
|
Profits After Tax (before minority interest)
|
(31.91) |
(27.95) |
(40.26) |
|
Minority Interest |
0.00 |
0.00 |
0.00 |
|
Profits After Tax and Minority Interest |
(31.91) |
(27.95) |
(40.26) |
|
Exchange Fluctuations |
0.00 |
0.00 |
0.00 |
|
Profits After Exchange Fluctuations |
(31.91) |
(27.95) |
|
|
Provision For Deferred tax |
0.00 |
0.00 |
0.00 |
|
Net Profit After Deferred Tax |
(31.91) |
(27.95) |
(40.26) |
Part IV: Infomedia18
Rs mn.
|
Particulars |
Q3
2008-09 |
Q2
2008-09 |
|
|
|
|
|
REVENUES:
OPERATIONS |
450.86
|
290.48
|
|
|
|
|
|
Operating
Expense |
493.71
|
299.62
|
|
Operating
Profit |
(42.85) |
(9.14) |
|
Operating
Margin |
(9.50%) |
(3.15%) |
|
|
|
|
|
Interest/Income
from Investments |
16.55
|
4.69 |
|
Interest
Expense |
(25.31) |
(17.02) |
|
Interest
(Net) |
(8.76) |
(12.33) |
|
Depreciation
|
(19.53) |
(8.09) |
|
|
|
|
|
Total
Profit Before Tax and Minority Interest |
(71.13) |
(29.56) |
|
Non
Recurring Income |
(72.50) |
|
|
Total
Profit Before Tax, Minority Interest |
(143.63) |
(29.56) |
|
|
|
|
|
Provision
for Current Tax/FBT |
(9.21) |
0.63 |
|
Profits
after tax (before minority interest) |
(134.43) |
(30.19) |
|
Minority
Interest |
(30.68) |
(29.09) |
|
Profits
after tax and minority interest |
(103.75) |
(1.10) |
|
Exchange
Fluctuations |
0.00 |
0.00 |
|
Profits
after Exchange Fluctuations |
(103.75) |
(1.10) |
|
Provision
for Deferred tax |
0.00 |
0.00 |
|
Net
Profit after Deferred Tax |
(103.75) |
(1.10) |
|
Particulars |
Q3
2008-09 |
Q3
2007-08 |
Q2
2008-09 |
|
|
|
|
|
|
|
|
REVENUES: OPERATIONS |
1304.92 |
1125.68 |
1302.60 |
|
|
|
|
|
|
|
|
Operating Expense |
1378.55 |
753.73 |
1209.25 |
|
|
Operating Profit |
(73.63) |
371.95 |
93.34 |
|
|
Operating Margin |
(5.64%) |
33.04% |
7.17% |
|
|
|
|
|
|
|
|
Other Income |
270.00 |
0.00 |
0.00 |
|
|
Net Outflow on Revenue Share
with CNBC |
(47.15) |
(56.44) |
(45.04) |
|
|
Interest/Income from
Investments |
69.32 |
69.92 |
134.03 |
|
|
Interest Expense |
(354.77) |
(144.84) |
(251.87) |
|
|
Interest (Net) |
(285.45) |
(74.92) |
(117.85) |
|
|
Depreciation |
(126.23) |
(72.51) |
(115.25) |
|
|
|
|
|
|
|
|
Total Profit Before Tax,
Minority Interest and ESOP Charge Out |
(262.45) |
168.09 |
(184.80) |
|
|
Non Recurring Income |
(74.38) |
0.00 |
(33.86) |
|
|
Total Profit Before Tax,
Minority Interest, ESOP Charge Out But After Non Recurring Income |
(336.83) |
168.09 |
(218.65) |
|
|
Provision for Current Tax/FBT |
(30.80) |
41.59 |
30.23 |
|
|
Profits After Tax (before minority interest and
ESOP charge out) |
(306.03) |
126.50 |
(248.88) |
|
|
Minority Interest |
(28.99) |
(3.52) |
(39.12) |
|
|
Profits After Tax and
Minority Interest (before ESOP charge out) |
(277.04) |
130.02 |
(209.77) |
|
|
ESOP charge out |
26.22 |
40.96 |
35.80 |
|
|
Profits After Tax and ESOP
Charge Out |
(303.26) |
89.05 |
(245.57) |
|
|
Exchange Fluctuations |
(1.60) |
4.51 |
34.01 |
|
|
Profits After Exchange
Fluctuations |
(301.66) |
84.55 |
(279.58) |
|
|
Paid up Equity Share Capital |
599.39 |
579.83 |
599.39 |
|
|
EPS (Rs.) without ESOP Charge
Out |
(2.30) |
1.08 |
(2.03) |
|
|
EPS (Rs.) with ESOP Charge
Out |
(2.52) |
0.73 |
(2.33) |
|
|
Name |
Description |
Industry Segment |
Date of Investment |
Number of Employees |
|
1 |
24X7 Learning Solutions Private Limited |
-
-
Have launched a fast growing franchise in the employability space
(Skillbridge) that is helping students at colleges in Tier II and Tier III
towns become employable -
Key Clients include Aditya
Birla Group, ONGC, Pepsi, HSBC & Essar Group |
Education |
Oct-07 |
105 |
|
2 |
Colosceum Media Private Limited |
-
Award winning new age content production house focused on TV and
digital media -
Led by experienced team of industry veterans -
Produced 5 shows already and
have a strong $10m+ revenue pipeline within 12 months of launch -
Shows have secured high
ratings for leading television channels - Doordarshan, Star One, MTV and
Colors |
Content Production |
Jan-08 |
35 |
|
3 |
DEN Networks Limited |
-
-
Leadership team comprises professionals with several years of
experience across the media and channel distribution -
Have a 50:50 Joint Venture
with STAR to distribute television channels across platforms such as cable,
DTH, IPTV and MMDS |
Cable Networks |
Oct-07 |
500 |
|
4 |
Greycells18 Media Private Limited |
-
Pioneer in the delivery of quality educational content over mass
media - TV, Internet & Mobile -
Launched the Topper Integrated Learning System for classes IX-XII
available on DTH and Internet -
Diversified revenue sources
include retail sales, institutional sales and licensing of content |
Education |
Jun-07 |
47 |
|
|
Name |
Description |
Industry Segment |
Date of Investment |
Number of Employees |
|
||
|
5 |
Stargaze Entertainment Private Limited |
-
Setting up a pan -
Business model leverages strong synergies with Network18's film
production and distribution units delivering strong competitive position -
Screen count being rapidly scaled up with over 5 projects in
development currently |
Film Exhibition |
Feb-08 |
40 |
|||
|
6 |
Tangerine Digital Entertainment Private Limited |
-
Pioneering media services company that provides a breadth of
solutions including digital media services, media workflow and content
production -
-
Tangerine has built up strong client relationships with many of the
biggest names in the broadcasting space - STAR TV, ESPN, Sony Pictures etc |
Media Services |
Jul-06 |
92 |
|||
|
7 |
Ubona Technologies Private Limited |
-
Have developed proprietary speech recognition technology to recognize
South Asian languages and accents -
Working with leading consumer brands and services to voice enable
their offerings -
Key clients include Tata Sky,
Airtel and Book My Show |
Technology |
Aug-08 |
10 |
|||
|
8 |
Wespro Digital Private Limited |
-
Leading national consumer electronics brand with a comprehensive
product portfolio -
Leveraging nationwide reach and rapid growth of televised shopping
network, Homeshop18 to build a national brand -
Leverages multiple distribution channels across the online and
offline media to reach out to its target segment |
Consumer Electronics |
Dec-07 |
30 |
|||
|
9 |
Webchutney Studio Private Limited |
-
-
Ranked as -
Strong portfolio of creative, design services and customized,
proprietary solutions for industry verticals -
Key clients include Bharti Group, Unilever, HP, Microsoft and P&G |
Digital Media |
Oct-07 |
120 |
|||