IOL Netcom Ltd - Stock Valuation and Financial Performance

Name: IOL Netcom
Brand: IOL Netcom

BSE: 512185 | NSE: IOLN | IT - Networking | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on IOL Netcom

Based on:

Data

M-Cap below 100cr DeciZen not available

IOL Netcom stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

0.00

Market Cap:

3.6 Cr.

52-wk low:

1.2

52-wk high:

1.3

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of IOL Netcom:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'02	Mar'03	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Jun'10	Jun'11	TTM
ROCE % ⓘ	-11.5%	-7.6%	-11.4%	5.7%	-6.2%	-6.1%	-19.2%	-9.6%	-16.8%	-11.4%	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	1.2	1.2	2.1	1.4	8.9	14.7	21	37.1	7	0.9	1
Sales YoY Gr.	-	-1.7%	78%	-32.4%	523.2%	66.1%	42.5%	77.2%	-81%	-87.6%	-
Adj EPS ⓘ	-5.7	-2.4	-2.7	0.1	-1.1	-2	-9.3	-5.1	-5.9	-4.3	-4.2
YoY Gr.	-	NA	NA	NA	-1063.6%	NA	NA	NA	NA	NA	-
BVPS (₹) ⓘ	9.1	7.8	5.8	6	6.5	45.8	34.2	30.6	19	25.5	22.5
Adj Net Profit ⓘ	-3.9	-2.7	-3.1	0.1	-1.5	-4.7	-24.7	-14	-17.4	-12.5	-12
Cash Flow from Ops. ⓘ	0	0	0	-3.8	-1.7	-21.8	-29.9	-15.7	9.4	-5.1	-
Debt/CF from Ops. ⓘ	0	0	0	-3.9	-9.1	-0.3	-1	-2.3	1.9	-5.5	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	-3.5%	-37.1%	-65.4%	-87.6%
Adj EPS ⓘ	NA	NA	NA	NA
BVPSⓘ	12.2%	31.4%	-9.3%	34.8%
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'02	Mar'03	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Jun'10	Jun'11	TTM
Return on Equity % ⓘ	-93.3	-34.8	-39.3	1.8	-18.5	-7.8	-23.1	-13.7	-22.9	-15.4	-17.6
Op. Profit Mgn % ⓘ	-235.3	-138.4	-40.6	3.2	-7	-23.3	-85.1	-11.3	-75.5	-182.9	-60.8
Net Profit Mgn % ⓘ	-325.5	-228.1	-148.4	8.6	-16.7	-32	-118.1	-37.8	-246.9	-1445.6	-1698.6
Debt to Equity ⓘ	2.7	1.3	1.8	2.1	1.7	0.1	0.3	0.4	0.3	0.4	-
Working Cap Days ⓘ	2,451	1,565	344	437	79	390	755	672	2,503	16,266	0
Cash Conv. Cycle ⓘ	-481	-407	-389	-450	-46	21	145	150	943	4,880	0

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - IOL Netcom Ltd.

	Standalone	Consolidated
TTM EPS (₹)	-4.2	-
TTM Sales (₹ Cr.)	0.7	-
BVPS (₹.) ⓘ	22.5	-
Reserves (₹ Cr.) ⓘ	34	-
P/BV ⓘ	0.06	-
PE ⓘ	0.00	-

From the Market
52 Week Low / High (₹)	1.19 / 1.31
All Time Low / High (₹)	0.70 / 619.50
Market Cap (₹ Cr.)	3.6
Equity (₹ Cr.)	27.4
Face Value (₹)	10
Industry PE ⓘ	14.7

Management X-Ray of IOL Netcom:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

42.82

0.00

* Pledged shares as % of Promoter's holding (%)

Valuation of IOL Netcom

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of IOL Netcom

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'02	Mar'03	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Jun'10	Jun'11
Sales	1.20	1.18	2.10	1.42	8.85	14.70	20.95	37.13	8.80	0.87
Operating Expenses ⓘ	4.01	2.82	2.95	1.37	9.47	18.12	38.79	41.35	15.43	2.45
Manufacturing Costs	0.94	0.78	1.05	0.57	7.70	12.88	14.24	12.10	2.93	0.31
Material Costs	0	0	0	0	0	0	0	0	0	0
Employee Cost	1.32	1.01	0.84	0.49	0.73	1.79	11.02	12.77	4.97	1.24
Other Costs ⓘ	1.75	1.03	1.06	0.32	1.04	3.45	13.53	16.47	7.53	0.90
Operating Profit ⓘ	-2.81	-1.64	-0.85	0.05	-0.62	-3.42	-17.84	-4.22	-6.64	-1.59
Operating Profit Margin (%)	-235.0%	-138.0%	-40.6%	3.2%	-7.0%	-23.3%	-85.1%	-11.4%	-75.5%	-182.0%
Other Income ⓘ	5.18	1.09	1.14	2.57	1.60	2.70	2.42	2.71	0.40	0.28
Interest ⓘ	1.65	1.51	1.28	1.45	0.07	0.50	0.89	1.52	1.26	0.56
Depreciation ⓘ	1	1.15	1.27	1.04	1.31	1.79	8.22	10.99	14.08	10.67
Exceptional Items ⓘ	0	0	0	0	0	0	0	0	0	0
Profit Before Tax ⓘ	-0.28	-3.21	-2.26	0.12	-0.40	-3.02	-24.53	-14.02	-21.58	-12.54
Tax ⓘ	0	-1.25	0.05	0	0.10	0.14	0.15	0.03	0.08	0
Profit After Tax	-0.28	-1.96	-2.32	0.12	-0.51	-3.16	-24.68	-14.05	-21.66	-12.54
PAT Margin (%)	-23.6%	-166.0%	-110.0%	8.6%	-5.7%	-21.5%	-117.0%	-37.8%	-246.0%	-1,445.6%
Adjusted EPS (₹)	-0.4	-1.7	-2.0	0.1	-0.4	-1.4	-9.3	-5.1	-7.4	-4.3
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'02	Mar'03	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Jun'10	Jun'11
Equity and Liabilities
Shareholders Fund	6.43	9.08	6.76	6.89	9.06	107.01	91.19	83.79	69.63	75.07
Share Capital ⓘ	6.80	11.41	11.41	11.41	13.90	23.35	26.65	27.35	29.39	29.39
Reserves ⓘ	-0.37	-2.33	-4.65	-4.53	-4.83	83.66	64.53	56.44	40.24	45.67
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	16.68	11.07	11.92	14.57	15.74	7.01	29.59	36.63	22.75	28.07
Long Term Debt	16.68	11.07	11.92	14.57	15.74	7.01	29.59	36.63	22.75	28.07
Short Term Debt	0	0	0	0	0	0	0	0	0	0
Trade Payables	4.48	3.87	3.94	2.35	1.75	5.64	13.78	19.06	3.73	2.43
Others Liabilities ⓘ	2.99	4.05	3.43	-0.36	-0.16	8.74	17.87	30.12	26.76	0.91
Total Liabilities ⓘ	30.58	28.08	26.05	23.45	26.39	128.40	152.43	169.59	122.88	106.48
Fixed Assets
Gross Block	20.28	24.85	25.34	25.63	27	40.31	102.91	108.31	92.99	92.99
Accumulated Depreciation	1	2.14	3.42	4.45	5.67	7.17	17.38	28.37	27.13	37.80
Net Fixed Assetsⓘ	19.28	22.70	21.92	21.18	21.33	33.14	85.54	79.94	65.86	55.19
CWIP ⓘ	2.30	2.69	1.69	0.33	0.33	43.72	5.24	6.51	11.98	11.98
Investmentsⓘ	0	0	0	0	0	0	0.15	0	0	0
Inventories	0	0	0	0	0	0	0.70	0	0	0
Trade Receivables	0.34	0.32	0.33	0.37	1.10	6.96	20.26	40.40	13.64	9.98
Cash Equivalents	0.63	0.41	0.41	0.36	2.42	22.41	3.99	4	3.55	3.49
Others Assetsⓘ	8.03	1.96	1.70	1.21	1.21	22.17	36.55	38.74	27.84	25.84
Total Assets ⓘ	30.58	28.08	26.05	23.45	26.39	128.40	152.43	169.59	122.88	106.48

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'99	Mar'00	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Jun'10	Jun'11
Cash Flow From Operating Activity ⓘ	0.07	0	-3.77	-1.73	-21.75	-29.93	-15.65	11.74	-5.10
PBT ⓘ	0.08	0.01	0.12	-0.51	-3.02	-24.38	-13.63	-21.58	-12.54
Adjustment ⓘ	0	0	-1.34	-0.12	-0.59	8.45	8.89	14.42	10.95
Changes in Working Capital ⓘ	-0.01	-0.01	-2.55	-1.1	-18.06	-14.01	-10.91	18.89	-3.52
Tax Paid ⓘ	0	-0.01	0	0	-0.08	0	0	0	0
Cash Flow From Investing Activity ⓘ	0.02	0.03	1.07	-0.06	-54.79	-18.15	-6.47	-5.20	0.28
Capex	0	0.01	1.07	-0.06	-54.84	-18.15	-6.85	-5.47	0
Net Investments	0.03	0.02	0	0	0.05	0	0.15	0	0
Others ⓘ	0	0	0	0	0	0	0.23	0.27	0.28
Cash Flow From Financing Activityⓘ	-0.06	-0.04	2.65	3.85	96.54	29.39	22.13	-6.99	4.76
Net Proceeds from Shares ⓘ	0	0	0	2.68	101.10	0.80	5.99	7.50	0
Net Proceeds from Borrowing ⓘ	0	0	0.70	-5.14	-5.17	2	0.02	0	0
Interest Paid ⓘ	0	0	0	0	-0.20	-0.89	-0.82	-0.61	-0.56
Dividend Paid ⓘ	0	0	0	0	0	0	0	0	0
Others ⓘ	-0.06	-0.04	1.95	6.31	0.80	27.47	16.95	-13.88	5.32
Net Cash Flow ⓘ	0.03	-0.01	-0.05	2.06	19.99	-18.70	0.02	-0.46	-0.06

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'02	Mar'03	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Jun'10	Jun'11
Ratios
ROE (%)	-7.25	-26.16	-29.94	1.82	-6.37	-5.44	-24.91	-16.06	-28.23	-17.33
ROCE (%)	5.81	-7.94	-5.13	7.9	-1.44	-3.53	-18.84	-9.21	-16.34	-11.22
Asset Turnover Ratio	0.04	0.04	0.08	0.06	0.36	0.19	0.15	0.23	0.06	0.01
PAT to CFO Conversion(x)	N/A	N/A	N/A	-31.42	N/A	N/A	N/A	N/A	N/A	N/A
Working Capital Days
Receivable Days	103	101	56	90	30	100	237	298	1,121	4,969
Inventory Days	0	0	0	0	0	0	12	0	0	0
Payable Days	0	0	0	0	0	0	0	0	0	0

IOL Netcom Ltd Stock News

IOL Netcom Ltd FAQs

What is the share price of IOL Netcom?

Company share prices are keep on changing according to the market conditions. The closing price of IOL Netcom on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of IOL Netcom?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of IOL Netcom stood at ₹3.56.

What is the P/E ratio of IOL Netcom?

The latest P/E ratio of IOL Netcom as of 01-Jan-1970 05:30 is 0.00.

What is the P/B ratio of IOL Netcom?

The latest P/B ratio of IOL Netcom as of 01-Jan-1970 05:30 is 0.06.

What is the 52-week high and low of IOL Netcom?

The 52-week high of IOL Netcom is ₹1.31 and the 52-week low is ₹1.19.

What is the TTM revenue of IOL Netcom?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of IOL Netcom is ₹0.68 ( Cr.) .

About IOL Netcom Ltd

IOL Netcom, incorporated in 1985 offers services in areas of broadband, IPTV, video on demand, music on demand, eLearning, eCommerce, etc. It was the first company to launch the IPTV and VOD in India.

IOL Netcom is first commercial Metro Ethernet Fibre Network Infrastructure Company in India. The company has a fully integrated backbone network due to which it offers its customers network access ranging 1-1000Mbps. The company is focused on providing value added broadband services like IPTV / VOD.

IOL Netcom is the first company to launch IPTV/Triple Play MPEG 4 in Asia. It is the only company in India to have access to fibre in metros. The company has entered into a Content Delivery Network (CDN) agreement with BSNL/MTNL allowing it to have an access to over 2 million homes. It is the only Indian company to have last mile access to over 1 million homes via its own/lease fibre network as well as the BSNL/MTNL ADSL broadband networks, growing at the rate of approx 50% annually.

The company has received a Letter of Intent (LOI) f rom Power Grid Corporation (PGICL) to provide last mile connectivity to over 6000 members of the National Stock Exchange of India (NSE) in the cities of Mumbai, Delhi, Kolkata, Chennai and Ahmedabad.

It has strategic partnership with various companies such as MTNL, MagnaQuest, HP, Cisco Systems, IBM, Amino, BT Kasenna, Verimatrix and Widevine.

The company has regional presence through Internet Data Center (IDC) and POPs in more than 15 cities of India. After launch of IPTV, the company has approximately 100,000 existing broadband subscribers in major metros.

lOLâ€™s Products and Services

Broadband Internet- The company is currently providing broadband Internet services to residential and corporate users through its optical fibre network.

Internet Protocol Television (IPTV)- Internet Protocol Television or IPTV is the delivery of digital television services via broadband to registered end user subscribers. The IPTV subscriber can therefore have access to a wide range of video, voice and data services wit h elaborate mechanisms for interactivity both for broadcast channels and also on demand.

Video on Demand (VOD) - The main essence of VOD is to enable subscribers to watch movies, favourite TV programmes/special events (loaded on IOL's server) at their convenience. The content includes 'Hollywood', 'Bollywood' and other regional movies. Under this, the company has tied-up for over 1000 hours of education and eLearning content based on Department of Science and Technology and CBSE guidelines. It has also has distribution tie-ups with major Hollywood studios like Warner Bros, Universal, 20th Century Fox, MGM etc.

Voice over Internet Protocol (VOIP)- Under this, voice conversation is routed through Internet or any other IP-based network.

Video Conferencing- The company offers video conferencing through a set of interactive telecommunication technologies, which allow two or more locations to interact via two-way video and audio transmissions simultaneously.

Future plans

With the strong growth in broadband services all over the world and especially in India, IOL Netcom is taking steps to capitalise on this growth and is likely to do fairly well due to its early mover advantage in the segment.