Broadcast Initiatives Ltd

₹ 2.07 -4.17%

02 May 2017

About

BroadcastInitiatives (BIL)isamediafirmoftheSriAdhikariBrothersgroup.Thecompanywas promotedbyMr.GautamAdhikariandMr.MarkandAdhikari.Thecompanyisengagedinbusinessof newsgathering,newssyndication,contentdevelopment,productionandcontentmanagementfornews andnews-basedprogrammes.ItbroadcastsLiveIndia,aHindinewschannel.

[ edit about ]

[ add key points ]

Website

Market Cap ₹ 5.24 Cr.
Current Price ₹ 2.07
High / Low ₹ /
Stock P/E
Book Value ₹ -55.3
Dividend Yield 0.00 %
ROCE -134 %
ROE %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Cons

Company has low interest coverage ratio.
The company has delivered a poor sales growth of 9.12% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Dec 2013	Mar 2014	Jun 2014	Sep 2014	Dec 2014	Mar 2015	Jun 2015	Sep 2015	Dec 2015	Mar 2016	Jun 2016	Sep 2016	Dec 2016
	3.19	3.90	1.49	2.66	3.42	3.85	3.95	2.91	1.83	2.78	1.08	1.49	0.39
	9.58	10.05	11.64	13.10	15.69	18.14	14.71	13.80	13.08	63.94	5.61	4.84	4.23
Operating Profit	-6.39	-6.15	-10.15	-10.44	-12.27	-14.29	-10.76	-10.89	-11.25	-61.16	-4.53	-3.35	-3.84
OPM %	-200.31%	-157.69%	-681.21%	-392.48%	-358.77%	-371.17%	-272.41%	-374.23%	-614.75%	-2,200.00%	-419.44%	-224.83%	-984.62%
	0.08	0.98	0.01	0.01	-0.05	0.63	0.02	-0.45	0.08	100.08	-0.00	-0.03	0.16
Interest	-0.00	0.21	-0.00	-0.00	-0.00	0.06	0.02	0.02	0.02	0.09	0.02	0.02	0.02
Depreciation	1.84	1.85	1.91	1.98	2.01	2.14	2.08	2.06	2.08	2.08	1.68	1.46	1.45
Profit before tax	-8.15	-7.23	-12.05	-12.41	-14.33	-15.86	-12.84	-13.42	-13.27	36.75	-6.23	-4.86	-5.15
Tax %	-1.35%	-4.01%	-2.24%	-2.74%	-0.63%	-1.01%	-3.12%	-2.91%	-0.68%	5.50%	40.29%	6.79%	3.30%
	-8.04	-6.95	-11.77	-12.06	-14.24	-15.70	-12.44	-13.03	-13.17	34.74	-8.75	-5.18	-5.32
EPS in Rs	-3.18	-2.75	-4.65	-4.76	-5.63	-6.20	-4.91	-5.15	-5.20	13.72	-3.46	-2.05	-2.10
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	TTM
	-0	14	14	9	7	10	13	6	20	11	6
	-0	26	37	40	34	59	126	23	33	58	79
Operating Profit	-0	-12	-23	-31	-27	-50	-113	-17	-13	-47	-73
OPM %		-87%	-169%	-323%	-363%	-517%	-866%	-264%	-68%	-411%	-1,270%
	-0	0	1	0	1	9	140	-0	1	1	100
Interest	-0	3	1	1	4	4	5	6	1	0	0
Depreciation	-0	3	5	7	8	8	8	7	8	8	7
Profit before tax	-0	-17	-27	-38	-38	-53	15	-30	-21	-54	21
Tax %		-30%	5%	3%	1%	0%	-6%	-2%	-5%	-2%
	-0	-12	-29	-39	-38	-53	16	-30	-20	-54	15
EPS in Rs						-20.89	6.24	-11.67	-7.90	-21.14	6.11
Dividend Payout %		-0%	-0%	-0%	-0%	-0%	-0%	-0%	-0%	-0%

Compounded Sales Growth
10 Years:	%
5 Years:	9%
3 Years:	-4%
TTM:	-54%

Compounded Profit Growth
10 Years:	%
5 Years:	-12%
3 Years:	0%
TTM:	36%

Stock Price CAGR
10 Years:	-5%
5 Years:	%
3 Years:	%
1 Year:	%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015
Equity Capital	10	19	19	19	19	25	25	25	25	25
Reserves	-0	83	58	37	-1	-58	-44	-74	-94	-148
	14	5	6	18	62	128	60	83	119	154
	13	9	22	26	18	19	23	23	22	29
Total Liabilities	36	116	106	100	98	115	64	57	72	60
	27	30	75	69	65	59	47	39	33	29
CWIP	0	16	-0	1	0	-0	-0	0	4	3
Investments	3	7	9	9	7	7	0	0	0	0
	7	63	21	21	26	49	17	17	34	28
Total Assets	36	116	106	100	98	115	64	57	72	60

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015
	1	-21	-5	-31	-38	-64	6	-17	-0	-0
	-30	-25	-35	-2	-2	-0	-0	-1	-0	-0
	28	86	4	29	40	64	-6	17	-0	-0
Net Cash Flow	0	40	-36	-3	-1	0	-0	0	-0	-0
Free Cash Flow	-25	-42	-39	-33	-41	-64	6	-17	-0	-0
CFO/OP		172%	20%	101%	140%	128%	-5%	99%	-0%	-0%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015
Debtor Days	155	115	153	140	1,108	56	32	275	112
Inventory Days
Days Payable
Cash Conversion Cycle	155	115	153	140	1,108	56	32	275	112
Working Capital Days	227	-266	-373	197	753	-510	-1,100	-52	-656
ROCE %	-22%	-28%	-47%	-41%	-60%	-73%	-64%	-48%	-134%

Shareholding Pattern

Numbers in percentages

Shareholding pattern is currently not available for this company.

Documents

Announcements

All

Annual reports

DRHP