|
Standalone Financial results |
Standalone Financial results |
Consolidated Financial Results |
|
Audited |
Unaudited |
Audited |
Audited |
Audited |
Particulars |
Three months
ended
31.03.12 |
Three months
ended
31.12.11 |
Three months ended 31.03.11 |
Year ended 31.03.12 |
Year ended 31.03.11 |
Year ended 31.03.12 |
Year ended 31.03.11 |
1 |
Income from operations |
|
|
|
|
|
|
|
|
(a )Income from Operations/ Services |
7,397.34 |
6,871.24 |
6,696.98 |
28,130.19 |
23,605.12 |
28,157.01 |
23,611.51 |
|
(b) Other Operating Income |
- |
- |
- |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
Total Income From Operations (net) |
7,397.34 |
6,871.24 |
6,696.98 |
28,130.19 |
23,605.12 |
28,157.01 |
23,611.51 |
|
|
|
|
|
|
|
|
|
2 |
Expenses |
|
|
|
|
|
|
|
|
(a) Cost of Material Consumed |
- |
- |
- |
- |
- |
- |
- |
|
(b)Purchase of Stock-in -trade |
- |
- |
- |
- |
- |
12.58 |
- |
|
(c) Changes in inventories of finished goods, work in progress and stock in trade |
- |
- |
- |
- |
- |
12.47 |
44.67 |
|
(d) Employee benefits expenses |
1,071.76 |
1,115.00 |
1,154.08 |
4,462.15 |
4,537.84 |
4,435.59 |
4,494.06 |
|
(e) Depreciation and amortization expenses |
3,178.71 |
2,979.99 |
2,995.20 |
12,017.11 |
12,302.40 |
12,080.06 |
12,337.31 |
|
(f) Network operation expenditure |
2,079.94 |
2,276.45 |
2,321.49 |
9,161.34 |
8,906.14 |
9,161.04 |
8,906.14 |
|
(g) Interconnect Usage Charges |
1,864.97 |
1,714.88 |
1,915.33 |
7,188.26 |
5,384.84 |
7,188.26 |
5,384.84 |
|
(h) Infrastructure sharing charges |
1,259.90 |
1,204.45 |
1,343.47 |
5,300.33 |
5,494.66 |
5,300.33 |
5,494.66 |
|
(i) Sales & Marketing Expenditure |
564.29 |
444.87 |
708.37 |
2,037.80 |
4,023.11 |
2,037.80 |
4,023.11 |
|
(j) Other Expenses |
490.40 |
1,060.63 |
391.79 |
3,226.35 |
2,764.79 |
3,234.66 |
2,775.08 |
|
Total expenses |
10,509.97 |
10,796.27 |
10,829.73 |
43,393.34 |
43,413.78 |
43,462.79 |
43,459.87 |
|
|
|
|
|
|
|
|
|
3 |
Profit / (Loss) from operations before other income, finance costs and exceptional items (1-2) |
(3,112.63) |
(3,925.03) |
(4,132.75) |
(15,263.15) |
(19,808.66) |
(15,305.78) |
(19,848.36) |
4 |
Other income |
76.24 |
25.88 |
101.69 |
158.89 |
228.69 |
156.33 |
229.43 |
5 |
Profit / (Loss) from ordinary activities before finance costs and exceptional items (3-4) |
(3,036.39) |
(3,899.15) |
(4,031.06) |
(15,104.26) |
(19,579.97) |
(15,149.45) |
(19,618.93) |
6 |
Finance costs |
711.27 |
704.02 |
691.57 |
2,811.77 |
2,786.71 |
2,811.94 |
2,786.78 |
7 |
Profit / (Loss) from ordinary activities after finance costs but before exceptional items (5-6) |
(3,747.66) |
(4,603.17) |
(4,722.63) |
(17,916.03) |
(22,366.68) |
(17,961.39) |
(22,405.71) |
8 |
Exceptional items |
- |
- |
- |
- |
- |
|
|
9 |
Profit / (Loss) from ordinary activities before tax (7-8) |
(3,747.66) |
(4,603.17) |
(4,722.63) |
(17,916.03) |
(22,366.68) |
(17,961.39) |
22,405.71) |
10 |
Tax expense |
- |
- |
- |
- |
- |
5.94 |
(7.12) |
11 |
Net Profit / (Loss) from ordinary activities after tax (9-10) |
(3,747.66) |
(4,603.17) |
(4,722.63) |
(17,916.03) |
(22,366.68) |
(17,955.45) |
(22,412.83) |
12 |
Extraordinary items |
- |
- |
- |
- |
- |
|
|
13 |
Net Profit / (Loss) for the period |
(3,747.66) |
(4,603.17) |
(4,722.63) |
(17,916.03) |
(22,366.68) |
(17,955.45) |
(22,412.83) |
14 |
Share of profit /(loss) of associates |
- |
- |
- |
- |
- |
|
|
15 |
Minority Interest |
- |
- |
- |
- |
- |
|
|
16 |
Net Profit / (Loss) after taxes, minority interest and share of of Profit / (Loss) of Associate |
(3,747.66) |
(4,603.17) |
(4,722.63) |
(17,916.03) |
(22,366.68) |
(17,955.45) |
(22,412.83) |
|
|
|
|
|
|
|
|
|
17 |
Paid up Equity Share Capital (Face Value - Rs. 10 each) |
61,226.03 |
61,226.03 |
61,226.03 |
61,226.03 |
61,226.03 |
61,226.03 |
61,226.03 |
|
|
|
|
|
|
|
|
|
18 |
(a) Reserves excluding Revaluation Reserve |
685.67 |
685.67 |
685.67 |
685.67 |
685.67 |
685.67 |
685.67 |
|
|
|
|
|
|
|
|
|
|
(b) Profit & Loss Account (Including accumulated losses) |
(154,285.97) |
(150,538.30) |
(136,369.95) |
(154,285.97) |
(136,369.95) |
154,435.74 |
136,480.30 |
|
|
|
|
|
|
|
|
|
19 |
(a) Basic and Diluted Earning Per Share before Extraordinary items |
(0.62) |
(0.75) |
(1.70) |
(2.93) |
(3.65) |
2.93 |
3.66 |
|
(b) Basic and Diluted Earning Per Share after Extraordinary items |
(0.62) |
(0.75) |
(1.70) |
(2.93) |
(3.65) |
2.93 |
3.66 |
Select information for the Quarter and Year ended March 31,2012 |
|
Standalone Financial results |
Standalone Financial results |
Consolidated Financial Results |
|
Audited |
Audited |
Audited |
Particulars |
Three months
ended
31.03.12 |
Three months
ended
31.12.11 |
Three months ended 31.03.11 |
Year ended 31.03.12 |
Year ended 31.03.11 |
Year ended 31.03.12 |
Year ended 31.03.11 |
A |
Particulars of Shareholding |
|
|
|
|
|
|
|
1 |
Public Shareholding |
|
|
|
|
|
|
|
|
- No of Shares |
285,555,268 |
285,555,268 |
285,555,268 |
285,555,268 |
285,555,268 |
285,555,268 |
285,555,268 |
|
- % of Shareholding |
46.64% |
46.64% |
46.64% |
46.64% |
46.64% |
46.64% |
46.64% |
2 |
Promoters and Promoter Group Shareholding |
|
|
|
|
|
|
|
|
(a)Pledged/Encumbered |
|
|
|
|
|
|
|
|
Number of Shares |
218,704,937 |
218,704,937 |
218,704,937 |
218,704,937 |
218,704,937 |
218,704,937 |
218,704,937 |
|
Percentage of Shares (as % of the total Shareholding of Promoter and Promoter group) |
66.94% |
66.94% |
66.94% |
66.94% |
66.94% |
66.94% |
66.94% |
|
Percentage of shares (as a % of the total share capital of the Company) |
35.72% |
35.72% |
35.72% |
35.72% |
35.72% |
35.72% |
35.72% |
|
(b) Non encumbered |
|
|
|
|
|
|
|
|
Number of Shares |
108,000,063 |
108,000,063 |
108,000,063 |
108,000,063 |
108,000,063 |
108,000,063 |
108,000,063 |
|
Percentage of Shares(as % of the total Shareholding of Promoter and Promoter group) |
33.06% |
33.06% |
33.06% |
33.06% |
33.06% |
33.06% |
33.06% |
|
Percentage of shares (as a % of the total share capital of the Company) |
17.64% |
17.64% |
17.64% |
17.64% |
17.64% |
17.64% |
17.64% |
|
|
Standalone Financial results |
Consolidated Financial Results |
|
Audited |
Audited |
Particulars |
Year ended 31.03.12 |
Year ended 31.03.11 |
Year ended 31.03.12 |
Year ended 31.03.11 |
A |
EQUITY AND LIABILITIES |
|
|
|
|
1 |
Shareholders' Funds |
|
|
|
|
|
(a) Share capital |
83,710.57 |
83,710.57 |
83,710.57 |
83,710.57 |
|
(b) Reserves and surplus |
(153,602.80) |
(135,684.28) |
(153,750.07) |
(135,794.63) |
|
Sub-Total Shareholder,s funds |
(69,892.23) |
(51,973.71) |
(70,039.50) |
(52,084.06) |
2 |
Share application money pending allotment |
|
|
|
|
3 |
Non-current liabilities |
|
|
|
|
|
(a) Long-term borrowings |
58,723.85 |
58,724.56 |
58,723.85 |
58,724.56 |
|
(b) Deferred tax liabilities (Net) |
- |
- |
- |
- |
|
(c) Other Long term liabilities |
9,661.09 |
8,186.77 |
9,661.09 |
8,186.77 |
|
(d) Long-term provisions |
327.26 |
263.73 |
343.56 |
278.73 |
|
Sub-Total Non-current liabilities |
68,712.20 |
67,175.06 |
68,728.50 |
67,190.06 |
4 |
Current liabilities |
|
|
|
|
|
(a) Short-term borrowings |
1,701.68 |
1,716.31 |
1,701.68 |
1,716.31 |
|
(b) Trade payables |
10,320.27 |
11,888.52 |
10,369.12 |
11,973.26 |
|
(c) Other current liabilities |
65,679.33 |
55,055.83 |
65,691.28 |
55,067.47 |
|
(d) Short-term provisions |
182.07 |
154.42 |
187.84 |
159.86 |
|
Sub-Total Current liabilities |
77,883.35 |
68,815.08 |
77,949.92 |
68,916.90 |
|
TOTAL EQUITY AND LIABILITIES |
76,703.32 |
84,016.43 |
76,638.92 |
84,022.90 |
|
|
|
|
|
|
B |
ASSETS |
|
|
|
|
1 |
Non-current assets |
|
|
|
|
|
(a) Fixed assets |
|
|
|
|
|
(i) Tangible assets |
45,448.42 |
49,126.63 |
45,450.82 |
49,129.42 |
|
(ii) Intangible assets |
18,750.32 |
22,146.73 |
18,875.67 |
22,334.11 |
|
(iii) Capital work-in-progress |
1,844.31 |
3,054.26 |
1,845.65 |
3,055.60 |
|
(b) Deferred tax Assets |
- |
- |
8.58 |
2.64 |
|
(c ) Non-current investments |
1.00 |
1.00 |
- |
|
|
(d) Long-term loans and advances |
1,258.34 |
858.13 |
983.53 |
613.62 |
|
Sub-Total Non-current Assets |
67,302.39 |
75,186.75 |
67,164.25 |
75,135.39 |
2 |
Current assets |
|
|
|
|
|
(a) Current investments |
- |
- |
- |
- |
|
(b) Inventories |
184.46 |
230.88 |
191.12 |
250.01 |
|
(c) Trade receivables |
5,370.67 |
4,961.82 |
5,395.73 |
4,961.82 |
|
(d) Cash and cash equivalents |
1,150.69 |
858.43 |
1,164.11 |
863.21 |
|
(e) Short-term loans and advances |
2,678.81 |
2,724.23 |
2,706.93 |
2,757.85 |
|
(f) Other current assets |
16.30 |
54.32 |
16.78 |
54.62 |
|
Sub-Total Non-current Assets |
9,400.93 |
8,829.68 |
9,474.67 |
8,887.51 |
|
TOTAL ASSETS |
76,703.32 |
84,016.43 |
76,638.92 |
84,022.90 |
|