Jump Networks Ltd

About [ edit ]

Iris Mediaworks Limited is an India-based integrated media and entertainment company engaged primarily in broadcasting and content development, and its delivery through satellite.

  • Market Cap 63.5 Cr.
  • Current Price 6.35
  • High / Low 106 / 6.35
  • Stock P/E 4.25
  • Book Value 3.06
  • Dividend Yield 3.15 %
  • ROCE 29.4 %
  • ROE 9.68 %
  • Face Value 5.00

Pros

  • Stock is providing a good dividend yield of 3.15%.
  • Company is expected to give good quarter

Cons

  • Promoter holding is low: 1.84%
  • Company has a low return on equity of 2.74% for last 3 years.
  • Company has high debtors of 346.94 days.
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
40 23 13 11 22 8 10 57 112 24 34 84
39 22 13 11 21 8 15 47 93 17 26 58
Operating Profit 0 1 0 0 1 0 -5 10 19 8 9 26
OPM % 0% 3% 2% 0% 5% 0% -51% 17% 17% 31% 25% 31%
Other Income 0 0 0 0 0 0 0 -125 6 3 3 -7
Interest 0 0 0 0 0 0 1 3 3 3 3 2
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 0 1 0 0 1 0 -6 -118 23 8 9 18
Tax % 0% 0% 0% 0% 3% 0% 0% 30% 198% 29% 29% 14%
Net Profit 0 1 0 0 1 0 -6 -83 -22 6 6 15
EPS in Rs 0.00 0.07 0.03 0.00 0.11 0.00 -0.65 -8.32 -2.22 0.57 0.61 1.50

Profit & Loss

Figures in Rs. Crores

Mar 2009 Jun 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
2 21 70 57 100 90 92 100 91 65 69 185 255
2 20 70 57 99 90 93 100 91 64 67 167 193
Operating Profit -0 1 0 -0 0 0 -1 1 0 0 2 19 62
OPM % -19% 3% 0% -1% 0% 0% -1% 1% 0% 1% 3% 10% 24%
Other Income 0 1 0 0 0 0 0 0 0 0 0 -115 5
Interest 0 0 0 0 0 0 0 0 0 0 0 7 10
Depreciation 1 1 1 1 1 0 0 0 0 0 0 0 0
Profit before tax -1 0 -0 -1 0 -0 -1 0 0 0 2 -104 57
Tax % 0% 0% -30% 2% -67% 4% 3% 21% 0% 0% 25% -9%
Net Profit -1 0 -0 -1 0 -0 -1 0 0 0 2 -114 5
EPS in Rs 0.09 -0.43 -0.08 0.01 -0.02 -0.07 0.04 0.01 0.03 0.16 -11.36 0.46
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 6% -2%
Compounded Sales Growth
10 Years:%
5 Years:15%
3 Years:27%
TTM:164%
Compounded Profit Growth
10 Years:%
5 Years:67%
3 Years:294%
TTM:-65%
Stock Price CAGR
10 Years:-6%
5 Years:-9%
3 Years:-36%
1 Year:-87%
Return on Equity
10 Years:%
5 Years:2%
3 Years:3%
Last Year:10%

Balance Sheet

Figures in Rs. Crores

Mar 2009 Jun 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
3 5 6 50 50 50 50 50 50 50 50 50 50
Reserves -1 1 1 80 81 81 80 81 81 81 83 -31 -19
Borrowings 3 2 0 0 5 0 0 0 0 0 0 79 79
3 16 114 60 100 49 23 18 17 47 38 175 81
Total Liabilities 8 23 121 191 236 180 153 148 148 178 171 273 191
2 4 3 3 2 2 1 1 1 1 1 0 2
CWIP 0 0 0 0 0 0 0 0 0 0 0 0 0
Investments 0 0 77 112 109 100 69 69 66 66 3 0 0
6 19 40 76 125 79 84 79 82 111 168 272 189
Total Assets 8 23 121 191 236 180 153 148 148 178 171 273 191

Cash Flows

Figures in Rs. Crores

Mar 2009 Jun 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-0 -1 -23 -150 -7 -6 -30 -0 -3 0 0 -28
-2 -2 23 150 3 9 31 0 3 0 0 -42
3 3 0 0 0 0 0 0 0 0 0 73
Net Cash Flow 0 -0 0 -1 -4 3 1 -0 0 0 0 2

Ratios

Figures in Rs. Crores

Mar 2009 Jun 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % -10% 2% -1% 0% -0% -0% 0% 0% 0% 2% 29%
Debtor Days 755 304 165 281 318 151 42 20 23 199 165 347
Inventory Turnover 208.06 93.99 96.46 73.23 50.99 36.06 37.33 161.82

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
1.84 1.84 1.84 1.84 1.84 1.84 1.84 1.84 1.84 1.84 1.84 1.84
0.26 0.26 0.26 0.36 0.45 0.39 2.16 2.40 2.40 2.45 1.48 0.72
0.00 0.00 0.00 0.00 0.00 0.00 3.14 2.66 1.35 0.04 0.03 0.04
97.90 97.90 97.90 97.80 97.71 97.77 92.86 93.10 94.41 95.67 96.65 97.40

Documents