|
|
|
Financials-Vodafone Idea Limited| Sector: Service Provider | | BSE:532822 | NSE:IDEA | Bloomberg:IDEA@IN | Reuters:IDEA.BO | | Market Lot: 1 | Face Value: 10 | ISIN Demat: INE669E01016 |
|
|
| |
| Financials (Standalone) |
|
|
|
|
../financials/latestHalf.php
| Latest Quarterly/Halfyearly |
|
| As On(Months) |
31-Mar-2021(3) |
31-Mar-2020(3) |
% Change |
| Sales of Products/Services |
95309.00 |
116719.00 |
-18.34 |
| Other Operating Income |
0.00 |
0.00 |
-- |
| Other Income |
311.00 |
1620.00 |
-80.80 |
| Total Income |
95620.00 |
118339.00 |
-19.20 |
| Total Expenses |
-156367.00 |
-174070.00 |
-10.17 |
| OPBDIT |
251987.00 |
292409.00 |
-13.82 |
| Interest |
0.00 |
0.00 |
-- |
| Depreciation |
-56295.00 |
-174070.00 |
-67.66 |
| Exceptional & Extraordinary Items |
-9726.00 |
-63757.00 |
-84.75 |
| Prior Period Adjustments |
0.00 |
0.00 |
-- |
| Provision for Tax |
208.00 |
0.00 |
-- |
| After Tax Profit |
-70265.00 |
-119488.00 |
-41.19 |
| Equity Capital |
0.00 |
0.00 |
-- |
| Reserves |
0.00 |
0.00 |
-- |
| Notes to Accounts |
|
|
|
|
| As on( Months ) |
31-Mar-08(12) |
|
31-Mar-07(12) |
|
31-Mar-06(12) |
|
| Profit / Loss A/C |
Rs mn |
%OI |
Rs mn |
%OI |
Rs mn |
%OI |
| Net Sales |
67199.90 |
99.74 |
43664.00 |
99.53 |
20070.68 |
99.50 |
| Operating Income (OI) |
67374.45 |
100.00 |
43871.37 |
100.00 |
20171.58 |
100.00 |
| OPBDIT |
22818.84 |
33.87 |
14964.42 |
34.11 |
7314.13 |
36.26 |
| OPBDT |
18663.81 |
27.70 |
11554.64 |
26.34 |
4722.93 |
23.41 |
| OPBT |
9896.19 |
14.69 |
4836.59 |
11.02 |
1247.56 |
6.18 |
| Non-Operating Income |
1272.42 |
1.89 |
253.93 |
0.58 |
37.49 |
0.19 |
| Extraordinary/Prior Period |
-651.30 |
-0.97 |
-10.55 |
-0.02 |
0.00 |
0.00 |
| Tax |
73.69 |
0.11 |
59.36 |
0.14 |
29.02 |
0.14 |
| Profit after tax(PAT) |
10443.62 |
15.50 |
5020.61 |
11.44 |
1256.03 |
6.23 |
| Cash Profit |
19211.24 |
28.51 |
11738.66 |
26.76 |
4731.40 |
23.46 |
| Dividend-Equity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| As on |
31-Mar-08 |
|
31-Mar-07 |
|
31-Mar-06 |
|
| Assets |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Gross Block |
110119.83 |
99.45 |
70619.64 |
94.21 |
31663.73 |
78.20 |
| Net Block |
78881.56 |
71.24 |
44247.89 |
59.03 |
20087.42 |
49.61 |
| Capital WIP |
9411.27 |
8.50 |
5065.15 |
6.76 |
959.05 |
2.37 |
| Investments |
139.31 |
0.13 |
138.31 |
0.18 |
3070.31 |
7.58 |
| Inventory |
276.15 |
0.25 |
179.10 |
0.24 |
88.11 |
0.22 |
| Receivables |
1985.93 |
1.79 |
1524.77 |
2.03 |
908.18 |
2.24 |
| Other Current Assets |
20039.30 |
18.10 |
23805.44 |
31.76 |
15377.21 |
37.98 |
| Balance Sheet Total(BT) |
110733.52 |
100.00 |
74960.66 |
100.00 |
40490.28 |
100.00 |
| Liabilities |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Equity Share Capital |
26353.61 |
23.80 |
25928.60 |
34.59 |
22595.27 |
55.80 |
| Reserves |
-8723.32 |
-7.88 |
-15813.49 |
-21.10 |
-23827.37 |
-58.85 |
| Total Debt |
65147.59 |
58.83 |
42505.04 |
56.70 |
33986.07 |
83.94 |
| Creditors and Acceptances |
16854.57 |
15.22 |
16108.74 |
21.49 |
5433.94 |
13.42 |
| Other current liab/prov. |
11101.07 |
10.03 |
6231.77 |
8.31 |
2302.37 |
5.69 |
| Balance Sheet Total(BT) |
110733.52 |
100.00 |
74960.66 |
100.00 |
40490.28 |
100.00 |
|
| As on |
31-Mar-08 |
31-Mar-07 |
31-Mar-06 |
| OPBIT/Prod.cap.empl.(%) |
20.85 |
17.39 |
13.36 |
| PBIT/Cap. Employed (%) |
20.00 |
17.85 |
12.19 |
| PAT/Networth (%) |
59.24 |
49.63 |
-101.94 |
| Tax/PBT (%) |
0.70 |
1.17 |
2.26 |
| Total Debt/Networth (x) |
3.70 |
4.20 |
-27.58 |
| Long Term Debt/Networth (x) |
3.19 |
3.48 |
-11.92 |
| PBDIT/Finance Charges (x) |
5.64 |
4.46 |
2.84 |
| Current Ratio (x) |
0.80 |
1.14 |
2.12 |
| RM Inventory (days consumption) |
0.00 |
0.00 |
0.00 |
| FG inventory (days cost of sales) |
0.00 |
0.01 |
0.01 |
| Receivables (days gross sales) |
10.79 |
12.75 |
16.52 |
| Creditors (days cost of sales) |
138.07 |
203.40 |
154.26 |
| Op. curr. assets (days OI) |
84.00 |
205.00 |
296.00 |
|
|
Financials