Vous êtes sur la page 1sur 9

Competition

Name

Last Price

Market Cap.
(Rs. cr.)

Zee Entertain
Sun TV Network
Dish TV India
UTV Software
DB Corp
JagranPrakashan
HT Media
Hathway Cable
Eros Intern
Den Networks
Ent Network Ind
Hindustan Media
TV18 Broadcast
DeccanChronicle
Prime Focus
SRS
Reliance Broadc
Fame India
PVR
Wire & Wireless
Reliance Media
INOX Leisure
TV TodayNetwork
Ashtavinayak
Balaji Telefilm
Zee News
NDTV
DQ Entertain
Raj Television
Crest Animation
Saregama India
Sri Adhikari
Cinemax India
Tips Industries
BAG Films
Mukta Arts
K Sera Sera
Broadcast
Next Mediaworks
Cinevistaas
Pritish Nandy
Cyber Media
Radaan Media
Jain Studios
Creative Eye
ATN Int

126.85
309.05
61.45
1,083.45
213.45
97.50
125.55
162.30
189.45
100.50
217.90
140.20
26.95
36.80
43.05
31.05
50.70
72.85
149.45
8.05
75.55
54.55
52.15
3.55
42.25
10.25
38.00
23.65
141.55
41.20
101.20
70.90
33.65
52.35
4.10
28.90
3.00
9.10
3.75
3.00
11.65
13.20
2.20
7.90
3.80
0.80

12,199.04
12,179.19
6,540.88
4,416.93
3,912.72
3,083.61
2,950.69
2,318.57
1,737.95
1,311.42
1,038.74
1,028.98
975.81
769.02
597.82
432.50
402.82
402.67
387.02
365.02
348.48
337.64
310.07
292.76
275.51
245.76
244.99
187.50
183.71
182.15
176.12
174.86
94.22
83.54
67.74
65.26
62.38
23.04
19.81
17.23
16.85
13.86
11.92
11.36
7.62
3.16

Sales
Turnover
2,172.82
1,923.71
1,436.55
545.68
1,261.64
1,115.32
1,231.78
473.22
477.66
338.38
279.96
520.35
244.41
976.20
135.51
137.36
160.25
351.99
217.76
524.90
337.32
293.25
82.06
153.02
243.10
355.29
161.70
45.02
36.43
135.23
32.44
153.83
66.59
33.83
192.33
23.58
9.61
-34.94
11.68
48.09
32.41
11.08
31.37
0.50

Net Profit

Total Assets

579.28
772.22
-189.70
133.89
267.32
205.83
177.59
-39.84
69.56
6.52
52.21
53.60
-49.25
162.45
19.75
-11.50
1.99
16.34
-56.71
-256.21
6.96
12.42
-8.71
-3.40
9.78
-98.63
14.05
-9.56
-1.01
6.35
0.55
-1.54
2.98
0.02
-6.16
-0.99
-52.17
-16.45
-3.00
-1.18
0.37
-7.35
0.51
-3.50
-0.74

2,904.70
2,385.71
1,139.01
1,757.11
1,063.49
880.30
1,448.85
1,121.70
728.04
889.29
383.70
399.47
982.25
1,593.26
652.27
601.56
354.24
183.62
449.39
352.81
2,083.13
531.98
330.28
804.16
396.85
224.88
620.59
409.14
95.22
178.85
212.58
196.04
262.34
133.30
328.49
159.14
353.08
95.40
159.12
182.23
95.16
59.04
17.75
42.67
37.62
21.65

Compare Reliance Media with another company

Enter Name

Comparison with Competitors

Balance Sheet
P&L Account
Cash Flows
Quarterly
Half Yearly
9 Monthly
Yearly

Balance Sheet

Sources Of Funds
Total Share Capital
Equity Share Capital
Share Application Money
Preference Share Capital
Reserves
Revaluation Reserves
Networth
Secured Loans
Unsecured Loans
Total Debt
Total Liabilities

Application Of Funds
Gross Block
Less: Accum. Depreciation
Net Block
Capital Work in Progress
Investments

------------------- in Rs. Cr. ------------------Reliance


Media

Sun TV
Network

Zee
Entertain

Dish TV
India

UTV
Software

Mar '11

Mar '11

Mar '11

Mar '11

Mar '11

23.06
23.06
0.00
0.00
147.19
0.00
170.25
593.83
1,319.05
1,912.88
2,083.13
Reliance
Media

197.04
197.04
0.00
0.00
2,188.67
0.00
2,385.71
0.00
0.00
0.00
2,385.71
Sun TV
Network

97.81
97.81
0.00
0.00
2,805.82
0.00
2,903.63
1.08
0.00
1.08
2,904.71
Zee
Entertain

106.30
106.30
0.00
0.00
-43.56
0.00
62.74
1,076.27
0.00
1,076.27
1,139.01
Dish TV
India

40.64
40.64
0.00
0.00
1,087.70
0.00
1,128.34
318.77
310.00
628.77
1,757.11
UTV
Software

Mar '11

Mar '11

Mar '11

Mar '11

Mar '11

1,355.51
492.83
862.68
152.97
72.68

1,332.34
348.81
983.53
15.19
541.17

221.96
67.17
154.79
39.95
885.42

2,352.05
988.33
1,363.72
458.03
200.15

18.10
8.31
9.79
0.00
638.24

Inventories
Sundry Debtors
Cash and Bank Balance
Total Current Assets
Loans and Advances
Fixed Deposits
Total CA, Loans & Advances
Deffered Credit
Current Liabilities
Provisions
Total CL & Provisions
Net Current Assets
Miscellaneous Expenses
Total Assets
Contingent Liabilities
Book Value (Rs)

7.25
189.00
32.13
228.38
924.16
57.80
1,210.34
0.00
201.38
14.16
215.54
994.80
0.00
2,083.13

0.75
388.05
84.68
473.48
334.14
499.72
1,307.34
0.00
288.05
173.47
461.52
845.82
0.00
2,385.71

1,103.09
616.89
93.92
1,813.90
523.61
160.01
2,497.52
0.00
417.47
255.51
672.98
1,824.54
0.00
2,904.70

4.44
21.54
98.87
124.85
318.76
221.31
664.92
0.00
1,247.12
300.69
1,547.81
-882.89
0.00
1,139.01

555.70
90.06
24.10
669.86
828.07
25.33
1,523.26
0.00
413.97
0.21
414.18
1,109.08
0.00
1,757.11

371.71
36.91

201.95
60.54

961.95
29.69

430.13
0.59

22.68
277.68

Company Name
Zee Entertain
Sun TV Network
Reliance Media
DeccanChronicle
HT Media
Dish TV India
Hathway Cable
DB Corp
TV18 Broadcast
JagranPrakashan
Den Networks
Ashtavinayak
Eros Intern
Prime Focus
NDTV
SRS
INOX Leisure
Pentamedia
PVR
Hindustan Media
Balaji Telefilm
DQ Entertain
GV Films
Ent Network Ind
Reliance Broadc
Wire & Wireless
Sahara One
TV TodayNetwork
BAG Films
K Sera Sera
Cinemax India
Zee News
Saregama India
Sri Adhikari
Fame India
Cinevistaas
Crest Animation
Mukta Arts
Next Mediaworks
Tips Industries
Midvalley Enter
Kohinoor Broad
Broadcast
Raj Television
Pritish Nandy
Indo Bonito
Sea TV Network
Cyber Media
Jain Studios
Vital Comm

Last Price

% Chg
126.70
310.05
75.45
36.80
130.00
61.40
163.00
214.50
26.85
97.40
100.55
3.55
189.65
43.10
38.00
31.10
54.65
1.09
149.20
144.80
41.95
23.30
0.56
216.50
50.50
8.01
142.85
52.75
4.10
3.01
33.55
10.30
101.55
70.95
72.50
3.00
41.50
29.60
3.70
52.55
9.99
0.65
8.97
141.30
12.00
2.54
28.70
12.73
7.97
0.58

1.56
1.79
-1.05
-1.87
-0.34
3.72
-0.76
0.68
-2.36
-2.06
1.72
-2.20
-2.37
-2.60
-1.94
0.16
3.80
4.81
-0.86
-0.10
-2.78
0.65
-3.45
2.19
0.10
-1.35
5.00
0.86
-1.91
-8.79
-2.61
0.59
-3.79
-0.77
1.61
-0.33
-1.89
-1.00
-3.65
0.00
-1.96
-4.41
-4.98
4.55
-0.41
4.96
2.32
-4.93
-9.94
3.57

Gross
Block
221.96
1,332.34
1,355.51
1,074.09
841.55
2,352.05
962.29
836.32
128.00
685.04
224.25
425.48
984.12
324.12
325.61
261.11
416.36
334.70
351.54
188.39
148.65
270.22
163.27
367.55
356.47
274.26
2.78
202.07
118.69
32.26
264.49
109.63
154.55
137.23
184.75
160.75
86.81
125.25
0.45
38.83
55.60
19.24
88.80
64.91
2.31
23.99
14.54
30.27
29.70
12.66

Net
CWIP
Block
154.79
39.95
983.53
15.19
862.68
152.97
863.88
62.83
525.26
14.67
1,363.72
458.03
538.49
44.15
665.16
68.01
66.44
0.32
441.87
74.43
165.55
40.99
19.18
431.17
256.27
47.66
222.65
5.24
174.50
5.80
229.86
1.89
339.80
9.18
99.71
89.78
240.39
41.53
164.72
3.84
85.67
0.10
160.59
27.25
158.29
27.23
180.02
1.15
208.91
7.69
103.39
6.67
1.38
0.00
63.36
87.38
69.29
17.74
20.83
0.00
203.87
39.64
74.90
4.89
98.02
0.08
96.45
22.71
124.66
20.95
141.88
0.00
15.29
0.00
49.58
9.52
0.34
0.00
32.80
0.00
47.08
28.18
12.37
5.19
58.67
0.10
45.40
0.00
1.66
0.00
20.44
9.30
12.45
0.59
13.80
0.00
16.92
0.00
0.12
15.00

Total
Assets
2,904.70
2,282.47
2,081.88
1,593.26
1,447.80
1,139.01
1,109.93
1,063.49
915.61
880.30
868.89
793.36
728.04
652.25
620.58
601.55
531.98
520.49
449.32
399.36
396.86
392.60
390.47
383.70
354.26
352.80
337.76
330.29
328.49
316.54
262.34
224.87
212.58
195.84
182.37
182.22
178.85
159.13
159.12
133.29
114.48
109.51
95.40
95.23
95.16
87.14
80.95
59.04
42.66
41.94

Baba Arts
Picturehouse
JMD Telefilms
Creative Eye
Landmarc Lei
Padmalaya Tele
Garnet Intl
Galaxy Ent
Sanguine Media
KaleidoscopeFil
Vision Corp
Hazoor
ATN Int
Asian Films
Filmcity Media
Vision Techno
Splash Media
CNI Research
Radaan Media
Eduexel Info
Iris Mediaworks
Universal Arts
Hathway Bhawani
Cinerad Comm

Company Name
Zee Entertain

7.40
26.80
14.10
3.81
0.52
3.24
86.45
11.92
1.19
46.85
1.22
1.57
0.77
1.70
0.24
6.20
30.20
2.70
2.31
16.20
6.60
1.94
10.25
12.75

Last Price

2.64
-1.83
-3.42
-5.22
8.33
-4.14
-4.95
0.00
-4.80
-3.10
-0.81
4.67
-8.33
-3.95
-4.00
0.49
-0.17
-1.46
4.52
-4.71
4.27
4.86
4.17
-4.92

10.89
0.03
4.98
23.23
6.83
31.97
1.37
61.01
20.55
0.36
2.07
21.17
18.77
26.51
0.45
5.34
0.27
0.15
15.58
0.33
6.32
0.55
12.41
3.35

Change

3.17
0.03
4.25
3.67
1.63
8.85
0.84
32.45
15.29
0.18
1.32
10.02
5.11
26.46
0.02
0.95
0.26
0.08
4.85
0.02
3.90
0.18
4.79
1.19

0.00
0.00
10.86
0.00
0.10
0.00
0.00
0.00
0.00
0.00
0.42
4.42
0.00
0.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.35
0.05
0.00

40.99
38.23
35.55
34.26
32.17
31.15
28.16
28.10
26.06
25.11
23.34
23.08
21.50
19.50
16.89
16.69
14.16
12.46
12.30
11.97
9.16
8.55
5.12
3.14

Net Sales

% Change

(Rs. cr)

126.70

1.95

1.56

2,169.94

31.10

0.05

0.16

2,040.80

310.05

5.45

1.79

1,923.71

61.40

2.20

3.72

1,436.55

DB Corp

214.50

1.45

0.68

1,256.46

HT Media

130.00

-0.45

-0.34

1,220.02

JagranPrakashan

97.40

-2.05

-2.06

1,115.32

DeccanChronicle

36.80

-0.70

-1.87

976.16

Hindustan Media

144.80

-0.15

-0.10

519.70

SRS
Sun TV Network
Dish TV India

Reliance Media

75.45

-0.80

-1.05

486.69

Eros Intern

189.65

-4.60

-2.37

477.66

Hathway Cable

163.00

-1.25

-0.76

462.85

PVR

149.20

-1.30

-0.86

391.37

NDTV

38.00

-0.75

-1.94

347.22

INOX Leisure

54.65

2.00

3.80

337.32

Den Networks

100.55

1.70

1.72

328.20

52.75

0.45

0.86

293.26

216.50

4.65

2.19

275.60

2.54

0.12

4.96

251.27

TV18 Broadcast

26.85

-0.65

-2.36

243.26

Zee News

10.30

0.06

0.59

243.10

8.01

-0.11

-1.35

217.76

Mukta Arts

29.60

-0.30

-1.00

192.33

Cinemax India

33.55

-0.90

-2.61

176.96

DQ Entertain

23.30

0.15

0.65

161.70

Fame India

72.50

1.15

1.61

155.61

Balaji Telefilm

41.95

-1.20

-2.78

151.94

Reliance Broadc

50.50

0.05

0.10

137.36

Prime Focus

43.10

-1.15

-2.60

135.51

Saregama India

101.55

-4.00

-3.79

131.96

Sahara One

142.85

6.80

5.00

124.01

14.10

-0.50

-3.42

99.88

Baba Arts

7.40

0.19

2.64

99.54

Ashtavinayak

3.55

-0.08

-2.20

82.06

Tips Industries

52.55

0.00

0.00

66.60

Raj Television

141.30

6.15

4.55

48.44

Cyber Media

12.73

-0.66

-4.93

48.09

TV TodayNetwork
Ent Network Ind
Indo Bonito

Wire & Wireless

JMD Telefilms

Eduexel Info

16.20

-0.80

-4.71

46.02

Garnet Intl

86.45

-4.50

-4.95

40.91

2.70

-0.04

-1.46

37.97

41.50

-0.80

-1.89

37.12

Cinevistaas

3.00

-0.01

-0.33

34.94

BAG Films

4.10

-0.08

-1.91

33.83

Radaan Media

2.31

0.10

4.52

33.13

Sri Adhikari

70.95

-0.55

-0.77

32.44

Galaxy Ent

11.92

0.00

0.00

27.04

KaleidoscopeFil

46.85

-1.50

-3.10

24.32

K Sera Sera

3.01

-0.29

-8.79

23.58

Iris Mediaworks

6.60

0.27

4.27

20.58

Midvalley Enter

9.99

-0.20

-1.96

18.85

10.25

0.41

4.17

14.22

Creative Eye

3.81

-0.21

-5.22

12.85

GV Films

0.56

-0.02

-3.45

12.82

12.00

-0.05

-0.41

11.68

7.97

-0.88

-9.94

11.08

28.70

0.65

2.32

9.97

Vision Corp

1.22

-0.01

-0.81

9.86

Broadcast

8.97

-0.47

-4.98

9.61

Picturehouse

26.80

-0.50

-1.83

7.12

Pentamedia

1.09

0.05

4.81

6.62

Sanguine Media

1.19

-0.06

-4.80

6.28

Splash Media

30.20

-0.05

-0.17

5.35

Vision Techno

6.20

0.03

0.49

2.41

Padmalaya Tele

3.24

-0.14

-4.14

2.18

Landmarc Lei

0.52

0.04

8.33

1.80

CNI Research
Crest Animation

Hathway Bhawani

Pritish Nandy
Jain Studios
Sea TV Network

Kohinoor Broad

0.65

-0.03

-4.41

1.70

Hazoor

1.57

0.07

4.67

0.90

Universal Arts

1.94

0.09

4.86

0.89

Filmcity Media

0.24

-0.01

-4.00

0.76

Next Mediaworks

3.70

-0.14

-3.65

0.55

ATN Int

0.77

-0.07

-8.33

0.01

12.75

-0.66

-4.92

0.01

Vital Comm

0.58

0.02

3.57

0.00

Asian Films

1.70

-0.07

-3.95

0.00

Cinerad Comm

------------------- in Rs. Cr. ------------------Profit & Loss account


Reliance
Sun TV Network Zee Entertain Dish TV India UTV Software
Media
Income
Sales Turnover
Excise Duty
Net Sales
Other Income
Stock Adjustments
Total Income
Expenditure
Raw Materials
Power & Fuel Cost
Employee Cost
Other Manufacturing Expenses
Selling and Admin Expenses
Miscellaneous Expenses
Preoperative Exp Capitalised
Total Expenses

Operating Profit

Mar '11

Mar '11

Mar '11

Mar '11

Mar '11

486.69
0.00
486.69
44.54
-0.05
531.18

1,923.71
0.00
1,923.71
43.61
0.00
1,967.32

2,169.94
0.00
2,169.94
72.24
652.78
2,894.96

1,436.55
0.00
1,436.55
67.36
1.66
1,505.57

545.68
0.00
545.68
30.32
0.00
576.00

20.96
0.00
4.94
3.93
0.00
37.93
0.00
0.00
0.00
0.00
98.83
174.01
156.75
56.01
28.21
174.72
107.59
1,532.41
585.09
368.95
185.34
59.68
313.37
526.07
11.54
21.10
21.36
23.86
8.55
7.62
0.00
0.00
0.00
0.00
0.00
538.88
362.64
2,031.33
1,179.65
416.32
Reliance
Sun TV Network Zee Entertain Dish TV India UTV Software
Media
Mar '11

Mar '11

Mar '11

Mar '11

Mar '11

-52.24

1,561.07

791.39

258.56

129.36

PBDIT
Interest
PBDT
Depreciation
Other Written Off
Profit Before Tax
Extra-ordinary items
PBT (Post Extra-ord Items)
Tax
Reported Net Profit
Total Value Addition
Preference Dividend
Equity Dividend
Corporate Dividend Tax
Per share data (annualised)
Shares in issue (lakhs)
Earning Per Share (Rs)
Equity Dividend (%)
Book Value (Rs)

-7.70
184.22
-191.92
67.35
0.00
-259.27
3.06
-256.21
0.01
-256.21
517.91
0.00
0.00
0.00

1,604.68
1.98
1,602.70
71.75
375.63
1,155.32
0.00
1,155.32
383.10
772.22
362.64
0.00
344.82
56.70

863.63
3.37
860.26
16.67
0.00
843.59
0.63
844.22
267.81
576.42
2,026.39
0.00
195.63
31.74

325.92
153.80
172.12
365.40
0.00
-193.28
3.58
-189.70
0.00
-189.69
1,175.71
0.00
0.00
0.00

159.68
25.53
134.15
1.92
0.00
132.23
1.67
133.90
0.01
133.89
416.31
0.00
0.00
0.00

461.26
-55.55
0.00
36.91

3,940.85
19.60
175.00
60.54

9,780.76
5.89
200.00
29.69

10,639.77
-1.78
0.00
0.59

406.35
32.95
0.00
277.68

Cash Flow

------------------- in Rs. Cr. -------------------

Net Profit Before Tax


Net Cash From Operating Activities
Net Cash (used in)/from
Investing Activities
Net Cash (used in)/from Financing
Activities
Net (decrease)/increase In Cash and
Cash Equivalents
Opening Cash & Cash Equivalents
Closing Cash & Cash Equivalents

Sun TV
Network

Dish TV
India

Zee
Entertain

UTV
Software

Reliance
Media

Mar '10
12 mths
866.42
778.95

Mar '11
12 mths
-189.69
355.14

Mar '11
12 mths
844.22
465.84

Mar '11
12 mths
133.90
169.19

Mar '11
12 mths
-256.19
32.48

-665.20

-641.62

-251.60

66.04

-158.90

-115.94

66.32

-297.97

-220.30

89.94

-2.19

-222.04

-83.73

14.92

-36.48

34.52
32.33

542.22
320.19

237.66
153.93

34.50
49.42

126.29
89.81