| (Rs. in Million) |
| INCOME : | | |
| Operating Income | 7.60 | 46.50 |
| Broadcasting Revenue | | |
| Advertising Revenue | 7.60 | 46.50 |
| License income | | |
| Subscription income | | |
| Income from content / Event Shows/ Films | | |
| Other Operational Income | 0.00 | 0.00 |
| Less: Excise Duty | | |
| Operating Income (Net) | 7.60 | 46.50 |
| EXPENDITURE : | | |
| Increase/Decrease in Stock | | |
| Raw Material Consumed | 3.20 | 41.50 |
| Opening Raw Materials | | |
| Purchases Raw Materials | | |
| Closing Raw Materials | | |
| Other Direct Purchases / Brought in cost | 3.20 | 41.50 |
| Other raw material cost | 0.00 | 0.00 |
| Power & Fuel Cost | 0.00 | 0.10 |
| Electricity & Power | 0.00 | 0.10 |
| Oil, Fuel & Natural gas | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 |
| Employee Cost | 0.60 | 2.00 |
| Salaries, Wages & Bonus | 0.60 | 1.90 |
| Contributions to EPF & Pension Funds | | |
| Workmen and Staff Welfare Expenses | | 0.00 |
| Other Employees Cost | 0.00 | 0.00 |
| Production Expenses | | |
| Sub-contracted / Out sourced services | | |
| Processing Charges | | |
| Program Production Expenses | | |
| Telecasting Expenses | | |
| Programs and Films rights | | |
| Repairs and Maintenance | 0.00 | |
| Packing Material Consumed | | |
| Other Production expenses | 0.00 | 0.00 |
| General and Administration Expenses | 2.10 | 1.10 |
| Rent , Rates & Taxes | 0.10 | 0.00 |
| Insurance | | |
| Printing and stationery | 0.10 | 0.00 |
| Professional and legal fees | 1.30 | 0.70 |
| Other Administration | 0.70 | 0.30 |
| Selling and Distribution Expenses | | 0.00 |
| Advertisement & Sales Promotion | | 0.00 |
| Sales Commissions & Incentives | | |
| Freight and Forwarding | | |
| Handling and Clearing Charges | 0.00 | 0.00 |
| Other Selling Expenses | 0.00 | 0.00 |
| Miscellaneous Expenses | | |
| Bad debts /advances written off | | |
| Provision for doubtful debts | | |
| Losson disposal of fixed assets(net) | | |
| Losson foreign exchange fluctuations | | |
| Losson sale of non-trade current investments | | |
| Other Miscellaneous Expenses | 0.00 | 0.00 |
| Less: Expenses Capitalised | | |
| Total Expenditure | 5.90 | 44.60 |
| Operating Profit (Excl OI) | 1.70 | 1.90 |
| Other Income | 0.00 | 0.50 |
| Interest Received | 0.00 | |
| Dividend Received | | |
| Profit on sale of Fixed Assets | | |
| Profits on sale of Investments | | |
| Provision Written Back | | |
| Foreign Exchange Gains | | |
| Others | 0.00 | 0.50 |
| Operating Profit | 1.70 | 2.30 |
| Interest | 0.00 | 0.00 |
| InterestonDebenture / Bonds | | |
| Interest on Term Loan | | |
| Intereston Fixed deposits | | |
| Bank Charges etc | 0.00 | 0.00 |
| Other Interest | 0.00 | 0.00 |
| PBDT | 1.70 | 2.30 |
| Depreciation | 1.50 | 0.60 |
| Profit Before Taxation & Exceptional Items | 0.20 | 1.70 |
| Exceptional Income / Expenses | | |
| Profit Before Tax | 0.20 | 1.70 |
| Provision for Tax | 0.10 | 0.40 |
| Current Income Tax | 0.10 | 0.50 |
| Deferred Tax | | 0.00 |
| Other taxes | 0.10 | 0.00 |
| Profit After Tax | 0.10 | 1.30 |
| Extra items | 0.00 | 0.00 |
| Minority Interest | | |
| Share of Associate | | |
| Other Consolidated Items | | |
| Consolidated Net Profit | 0.10 | 1.30 |
| Adjustments to PAT | | |
| Profit Balance B/F | -151.70 | -153.00 |
| Appropriations | -151.60 | -151.70 |
| General Reserve | | |
| Proposed Equity Dividend | | |
| Corporate dividend tax | | |
| Other Appropriation | -151.60 | -151.70 |
| Equity Dividend % | | |
| Earnings Per Share | 0.00 | 0.00 |
| Adjusted EPS | 0.00 | 0.00 |
