|
Standalone Financial results |
Standalone Financial results |
Consolidated Financial Results |
|
Audited |
Unaudited |
Audited |
Audited |
Audited |
Particulars |
Three months ended 31.03.14 |
Three months ended 31.12.13 |
Three months ended 31.03.13 |
Year ended 31.03.14 |
Year ended 31.03.13 |
Year ended 31.03.14 |
Year ended 31.03.13 |
1 |
Income from operations |
|
|
|
|
|
|
|
|
(a )Income from Operations/ Services |
10,647.26 |
10767.08 |
8821.58 |
40,599.52 |
32,956.52 |
40,880.14 |
33,000.58 |
|
(b) Other Operating Income |
- |
- |
- |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
Total Income From Operations (net) |
10,647.26 |
10,767.08 |
8,821.58 |
40,599.52 |
32,956.52 |
40,880.14 |
33,000.58 |
|
|
|
|
|
|
|
|
|
2 |
Expenses |
|
|
|
|
|
|
|
|
(a) Cost of Material Consumed |
|
- |
- |
- |
- |
- |
- |
|
(b)Purchase of Stock-in -trade |
|
- |
- |
- |
- |
14.20 |
18.45 |
|
(c) Changes in inventories of finished goods, work in progress and stock in trade |
|
- |
- |
- |
- |
1.79 |
(1.46) |
|
(d) Employee benefits expenses |
1,952.67 |
1,799.30 |
1,373.64 |
6,883.00 |
4,833.23 |
7,131.52 |
4,838.37 |
|
(e) Depreciation and amortization expenses |
3,164.04 |
3,137.65 |
3,020.28 |
12,678.05 |
12,182.69 |
12,744.15 |
12,246.76 |
|
(f) Network operation expenditure |
3,081.00 |
3,186.87 |
1,111.07 |
12,633.89 |
8,009.28 |
12,633.89 |
8,009.28 |
|
(g) Interconnect Usage Charges |
5,311.61 |
5,348.71 |
2,204.38 |
19,800.91 |
9,357.00 |
19,800.91 |
9,357.00 |
|
(h) Infrastructure sharing charges |
1,414.73 |
1,316.32 |
726.55 |
5,406.44 |
4,525.41 |
5,406.43 |
4,525.41 |
|
(i) Sales & Marketing Expenditure |
447.29 |
744.00 |
511.14 |
2,810.10 |
1,666.52 |
2,810.10 |
1,666.52 |
|
(j) Other Expenses |
1,187.90 |
912.88 |
906.74 |
4,067.60 |
3,422.18 |
4,085.52 |
3,438.48 |
|
Total expenses |
16,559.24
|
16,445.73
|
9,853.80
|
64,279.99
|
43,996.31
|
64,628.51
|
44,098.81
|
|
|
|
|
|
|
|
|
|
3 |
Profit / (Loss) from operations before other income, finance costs and exceptional items (1-2) |
(5,911.98) |
(5,678.65) |
(1,032.22) |
(23,680.47) |
(11,039.79) |
(23,748.37) |
(11,098.23) |
4 |
Other income |
61.65 |
60.83 |
82.57 |
294.38 |
277.81 |
293.74 |
272.38 |
5 |
Profit / (Loss) from ordinary activities before finance costs and exceptional items (3-4) |
(5,850.33) |
(5,617.82) |
(949.65) |
(23,386.09) |
(10,761.98) |
(23,454.63) |
(10,825.85) |
6 |
Finance costs |
669.46 |
681.05 |
697.34 |
2,729.99 |
2,806.24 |
2,731.13 |
2,806.35 |
7 |
Profit / (Loss) from ordinary activities after finance costs but before exceptional items (5-6) |
(6,519.79) |
(6,298.87) |
(1,646.99) |
(26,116.08) |
(13,568.22) |
(26,185.76) |
(13,632.20) |
8 |
Exceptional items |
- |
- |
- |
- |
- |
|
|
9 |
Profit / (Loss) from ordinary activities before tax (7-8) |
(6,519.79) |
(6,298.87) |
(1,646.99) |
(26,116.08) |
(13,568.22) |
(26,185.76) |
(13,632.20) |
10 |
Tax expense |
- |
- |
- |
- |
- |
16.45 |
12.69 |
11 |
Net Profit / (Loss) from ordinary activities after tax (9-10) |
(6,519.79) |
(6,298.87) |
(1,646.99) |
(26,116.08) |
(13,568.22) |
(26,169.31) |
(13,619.51) |
12 |
Extraordinary items |
- |
- |
- |
- |
- |
|
|
13 |
Net Profit / (Loss) for the period |
(6,519.79) |
(6,298.87) |
(1,646.99) |
(26,116.08) |
(13,568.22) |
(26,169.31) |
(13,619.51) |
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 |
(6,519.79) |
(6,298.87) |
(1,646.99) |
(26,116.08) |
(13,568.22) |
(26,169.31) |
(13,619.51) |
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
(b) Profit & Loss Account (Including accumulated losses) |
(193,970.27) |
(187,450.48) |
(167,854.19) |
(193,970.27) |
(167,854.19) |
(194,224.54) |
(168,055.23) |
|
|
|
|
|
|
|
|
|
19 |
(a) Basic and Diluted Earning Per Share before Extraordinary items |
(1.07) |
(1.03) |
(0.27) |
(4.27) |
(2.22) |
(4.27) |
(2.22) |
|
(b) Basic and Diluted Earning Per Share after Extraordinary items |
(1.07)
|
(1.03)
|
(0.27)
|
(4.27)
|
(2.22)
|
(4.27)
|
(2.22)
|
Select information for the Quarter and Year ended March 31,2014 |
|
Standalone Financial results |
Standalone Financial results |
Consolidated Financial Results |
|
Audited |
Audited |
Audited |
Particulars |
Three months ended 31.03.14 |
Three months
ended
31.12.13 |
Three months ended 31.03.13 |
Year ended 31.03.14 |
Year ended 31.03.13 |
Year ended 31.03.14 |
Year ended 31.03.13 |
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% |
|
|
|
|
|
|
|
|
|
|
Particulars
|
|
|
|
|
|
|
Three months ended 31.03.14
|
|
INVESTOR COMPLAINTS
|
|
|
|
|
|
|
|
|
Pending at the beginning of the quarter
|
|
|
|
|
|
|
Nil
|
|
Received during the quarter
|
|
|
|
|
|
|
Nil
|
|
Disposed of during the quarter
|
|
|
|
|
|
|
Nil
|
|
Remaining unresolved at the end of the quarter
|
|
|
|
|
|
|
Nil
|
|
|
Standalone Financial results |
Consolidated Financial Results |
|
Audited |
Audited |
Particulars |
Year ended 31.03.14 |
Year ended 31.03.13 |
Year ended 31.03.14 |
Year ended 31.03.13 |
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 |
(193,284.61) |
(167,168.53) |
(193,538.88) |
(167,369.56) |
|
Sub-Total Shareholder,s funds |
(109,574.04) |
(83,457.96) |
(109,828.31) |
(83,658.99) |
2 |
Share application money pending allotment |
|
|
|
|
3 |
Non-current liabilities |
|
|
|
|
|
(a) Long-term borrowings |
58,723.85 |
58,723.85 |
58,723.85 |
58,723.85 |
|
(b) Deferred tax liabilities (Net) |
- |
- |
- |
- |
|
(c) Other Long term liabilities |
11,644.53 |
11,023.80 |
11,644.53 |
11,023.80 |
|
(d) Long-term provisions |
472.88 |
407.51 |
510.47 |
433.04 |
|
Sub-Total Non-current liabilities |
70,841.26 |
70,155.16 |
70,878.85 |
70,180.69 |
4 |
Current liabilities |
|
|
|
|
|
(a) Short-term borrowings |
1,006.17 |
1,587.07 |
1,006.18 |
1,587.07 |
|
(b) Trade payables |
12,921.37 |
7,639.08 |
13,176.48 |
7,804.80 |
|
(c) Other current liabilities |
87,428.26 |
73,441.81 |
87,462.41 |
73,464.37 |
|
(d) Short-term provisions |
238.56 |
200.48 |
251.23 |
209.38 |
|
Sub-Total Current liabilities |
101,594.36 |
82,868.44 |
101,896.30 |
83,065.62 |
|
TOTAL EQUITY AND LIABILITIES |
62,861.58 |
69,565.64 |
62,946.84 |
69,587.32 |
|
|
|
|
|
|
B |
ASSETS |
|
|
|
|
1 |
Non-current assets |
|
|
|
|
|
(a) Fixed assets |
|
|
|
|
|
(i) Tangible assets |
37,048.37 |
40,963.58 |
37,058.77 |
40,970.72 |
|
(ii) Intangible assets |
12,670.90 |
15,732.87 |
12,671.11 |
15,795.66 |
|
(iii) Capital work-in-progress |
2,169.49 |
1,479.27 |
2,169.49 |
1,479.27 |
|
(b) Deferred tax Assets |
- |
- |
37.73 |
21.27 |
|
(c ) Non-current investments |
1.00 |
1.00 |
- |
- |
|
(d) Long-term loans and advances |
1,095.27 |
1,039.58 |
1,099.80 |
1,041.84 |
|
Sub-Total Non-current Assets |
52,985.03 |
59,216.30 |
53,036.90 |
59,308.76 |
2 |
Current assets |
|
|
|
|
|
(a) Current investments |
- |
- |
- |
- |
|
(b) Inventories |
217.32 |
169.43 |
223.65 |
177.56 |
|
(c) Trade receivables |
4,606.29 |
5,192.51 |
4,805.83 |
5,242.82 |
|
(d) Cash and Bank Balance |
992.71 |
2,503.12 |
1,043.82 |
2,510.87 |
|
(e) Short-term loans and advances |
4,028.87 |
2,460.88 |
3,804.77 |
2,323.70 |
|
(f) Other current assets |
31.36 |
23.40 |
31.87 |
23.61 |
|
Sub-Total current Assets |
9,876.55 |
10,349.34 |
9,909.94 |
10,278.56 |
|
TOTAL ASSETS |
62,861.58 |
69,565.64 |
62,946.84 |
69,587.32 |
|