Bharti airtel ltd

Tanay Roy Exclusive

COMPANY FINALYTICS

Bharti Airtel Ltd

Exclusive Financial Analysis of Indian Companies

Prepared and Edited By-

Tanay Roy, CFAPeu Karak, MBA

Disclaimer

The information, opinions, estimates and forecasts contained in this document have been arrived at or obtained from public sources believed to be reliable and in good faith which has not been independently verified and no warranty, express or implied, is made as to

their accuracy, completeness or correctness.

For more information about this sample and our other services, please write to [email protected]

Tuesday, September 13, 2011

Page

Summary 3Latest Result 3Valuation Matrix 3ROE Analysis 3

Income Statement 4

Balance Sheet 5

Cashflow Statement 6

Quarterly Result 6

Growth Analysis 7

Comparative Analysis 8Income Statement 8Balance Sheet 8

Index Analysis 9Income Statement 9Balance Sheet 9

Ratio Analysis 10Annual 10Quarterly 11

TTM Analysis 11

Technical Analysis 12

Our passion lies in the field of financial research & Investment management and we intend to apply our knowledge gained over a period of years through intense study and keen observation of the nuances of financial markets and instruments to real life scenarios. We possess expert knowledge of financial products and markets as evidenced by top notch qualifications earned by us , all in the first attempt and keep ourselves abreast with the latest happenings and innovations taking place in financial landscape.

1. Expertise in Portfolio Management, Product optimization, Product performance Analysis, Financial Reporting/ Planning, Cash Flow Analysis, Ratio Analysis, Budgeting, Forecasting, Mergers & Acquisition and knowledge of GAAP/ IFRS2. Possess Strong Financial Modeling skills including DCF, LBO and other techniques. Possess ability to research all asset classes in a broad range of industries and geographies.3. Strong equity research, finance, accounting and advisory and assurance experience4. Expertise in Technical analysis, fundamental analysis, developing trading systems.5. Conduct in-depth financial analysis of company financials.6. Write analytical or trend based reports on companies, sectors or markets.7. Expert level application in Bloomberg, Thomson Banker, Factset, Datastream, StockVal, Merger markets, Reuters Knowledge, Haver Analytics, Factiva, PackHedge,8. Building Excel/VBA based customized tools to perform detailed analysis.

CONTENT

About Tanay & Peu

Description

Contact Us: [email protected]

Telecommunications - Service

Bharti Group

Latest ResultsMarch ' 11 Growth June ' 11 Growth June ' 11 Growth 5

37975.30EBDITA 13557.70 (3.62) 3213.80 9.46 13141.50 (1.52)Reported Net Profit 7716.90 (18.13) 1432.30 (31.80) 7218.30 (6.46) 400.35

Adjusted PAT 7641.80 8.22 1432.30 (31.80) NA NA 75903.72

March ' 07 March ' 08 March ' 09 March ' 10 March ' 11

0.88 0.88 0.81 0.97 0.89

0.88 0.91 0.97 0.88 0.88

0.94 0.95 0.96 0.97 0.97

0.27 0.29 0.29 0.28 0.24

0.64 0.63 0.68 0.64 0.52

2.43 2.03 1.80 1.51 1.65

35% 31% 28% 25% 18%

35% 32% 33% 23% 18%

March ' 11TTM Ratio

Valuation Matrix

Particulars

Reported P/E

Price/Sales Per Share

19.70

4.00 4.00

AnnualMarch ' 11

19.70

0.05

0.00

3.45

Reported ROE

Adjusted ROE

ROE Analysis

Particulars

Reported PAT / PBT

Adjusted PAT / PBT

PBT / PBIT

PBIT / Sales

Sales / Total Assets

Total Assets / Net Worth

Earning Yield

Market Cap(Rs. In Cr)

Price/ Book Value

75903.72

Dividend Yield

Yearly Quarterly TTM

Industry

Price

Market Cap(Rs. In Cr)

Latest Results

Summary

Business Group

Face Value

Number of Equity shares

At a Glance

NA

NA

0.05 Promoter

68%

MF4%

BFI5%

FII18%

Other4%

General Public

1%

Share Holding

0%

10%

20%

30%

40%

March ' 07

March ' 08

March ' 09

March ' 10

March ' 11

ROE

Reported ROE Adjusted ROE

0.00

0.50

1.00

1.50

2.00

2.50

3.00

0%

5%

10%

15%

20%

25%

30%

35%

40%


ROE Factors

Reported ROE Reported PAT / PBT PBT / PBIT

PBIT / Sales Sales / Total Assets Total Assets / Net Worth


17851.61 25761.11 34048.32 35609.54 38015.80

22.08 33.85 281.65 313.63 244.10

5017.27 7339.01 8627.13 11882.41 14204.20

1076.95 1297.88 1397.54 1401.66 1304.50

1126.34 1842.51 2210.43 2404.91 3180.20

3351.31 4588.53 8608.03 5982.64 5680.00

0.00 0.00 (269.25) (293.31) 0.00

10593.95 15101.78 20855.53 21691.94 24613.00

7257.66 10659.33 13192.79 13917.60 13402.80

101.70 266.91 235.99 148.98 154.90

7359.36 10926.24 13428.78 14066.58 13557.70

2353.30 3166.58 3206.28 3890.08 4193.70137.80 266.07 178.82 207.84 417.90

4868.26 7493.59 10043.68 9968.66 8946.10

282.07 393.43 434.16 283.35 296.70

4586.19 7100.16 9609.52 9685.31 8649.40

566.79 632.43 321.78 1177.87 1007.60

4019.40 6467.73 9287.74 8507.44 7641.80

3.92 (162.87) (1497.74) 969.48 63.30

9.92 (60.67) (46.15) (50.78) 11.80

4033.24 6244.19 7743.85 9426.14 7716.90

0.00 0.00 379.65 379.79 379.800.00 0.00 0.00 0.00 0.000.00 0.00 64.52 64.55 60.10

4033.24 6244.19 7299.68 8981.80 7277.00

Material Consumed

Manufacturing Expenses

Personnel Expenses

Selling Expenses

Adminstrative Expenses

Income Statement

Particulars (Rs. In Cr)

Net Sales

Operating Expenses

Expenses Capitalised

Non Recurring Items

Total Operating Expenses

Operating Profit

Other Income

EBDITA

Interest

DepreciationOther Write offs

EBIT

EBT

Income Tax

Adjusted PAT

Retained Earnings

Other Non Cash adjustments

Reported Net Profit

Equity Dividend Preference Dividend Dividend Tax

0.00

2000.00

4000.00

6000.00

8000.00

10000.00

12000.00

14000.00

16000.00


Profit Levels

Operating Profit EBDITA EBIT

EBT Adjusted PAT

0.00

5000.00

10000.00

15000.00

20000.00

25000.00

30000.00

35000.00

40000.00

Operating Income

Net Sales Operating Profit EBDITA

64%11%

1%1%3%

20%

Total Income Break-up

Total Operating Expenses Depreciation

Other Write offs Interest

Income Tax Adjusted PAT


1895.93 1897.91 1898.24 1898.77 1898.8030.00 57.63 116.22 186.09 278.60

0.00 0.00 0.00 0.00 0.009515.21 18283.82 25627.38 34650.19 41932.10

11441.14 20239.36 27641.84 36735.05 44109.50

266.45 52.42 51.73 39.43 17.105044.36 6517.92 7661.92 4999.49 11880.405310.81 6570.34 7713.65 5038.92 11897.50

16751.95 26809.70 35355.49 41773.97 56007.00

26509.93 28115.65 37266.70 44212.53 61437.502.13 2.13 2.13 2.13 2.10

7204.30 9085.00 12253.34 16187.56 20736.7019303.50 19028.52 25011.23 28022.84 40698.70

2375.82 2751.08 2566.67 1594.74 6497.60

705.82 10952.85 11777.76 15773.32 11813.00

5406.81 8439.38 10466.63 10021.38 13730.10

11042.67 14362.33 14466.89 13638.30 16732.40(5635.86) (5922.95) (4000.26) (3616.92) (3002.30)

2.66 0.20 0.09 0.00 0.0016751.94 26809.70 35355.49 41773.98 56007.00

Note :

580.43 9379.62 9898.56 11619.95 11708.00

125.85 1574.29 1887.76 4216.67 105.107615.04 7140.59 4104.25 3921.50 49771.40

18959.34 18979.07 18982.40 37975.30 37975.30

Less : Accumulated Depreciation

Net Current Assets

Less : Current Liabilities & Provisions

Market Value of Quoted

Investments

Gross Block Less : Revaluation Reserve

Total Loan fund

Number of Equity shares

outstanding (in Lacs)

Current Assets, Loans & Advances

Total Net Current Assets

Total

Miscellaneous expenses not written

Book Value of Unquoted

Investments

Contingent liabilities

Balance Sheet


Capital Work-in-progress

Investments

Secured Loans

Total

SOURCES OF FUNDS Owner's Fund

Equity Share Capital Share Application Money Preference Share Capital Reserves & Surplus

Total Owners fund

Loan Funds

Unsecured Loans

Net Block

Fixed Assets USES OF FUNDS

0.00

5000.00

10000.00

15000.00

20000.00

25000.00

30000.00

35000.00

40000.00

45000.00

50000.00

March ' 07

March ' 08

March ' 09

March ' 10

March ' 11

Capital Structure

Total Owners fund Total Loan fund

Net Block 66%


10%

Investments 19%


-5%

Application of capital

Total Owners fund79%

Total Loan fund21%

Sources of Capital


4601.37 10699.25 8161.54 6972.54 8725.80

8107.95 12692.63 11853.15 10459.85 13215.40

(7975.05) (10601.66) (10894.38) (11648.41) (19075.00)

340.13 (2539.32) (672.00) 898.03 5646.50

473.03 (448.35) 286.77 (290.53) (213.10)

307.43 789.88 503.31 793.47 341.50

780.46 341.53 790.08 502.94 128.40

June ' 10September '

10December '

10 March ' 11 June ' 11

9,323.70 9,828.50 9,563.70 9,299.90 10,180.000.00 0.00 0.00 0.00 0.00

9,323.70 9,828.50 9,563.70 9,299.90 10,180.00

50.00 28.10 14.90 19.90 19.00

9,373.70 9,856.60 9,578.60 9,319.80 10,199.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.00

353.40 352.10 359.80 385.90 387.00663.20 1,408.50 931.10 717.90 781.50

0.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.00

4,940.40 4,709.90 5,064.40 4,897.70 5,816.70

5,957.00 6,470.50 6,355.30 6,001.50 6,985.20

3,416.70 3,386.10 3,223.30 3,318.30 3,213.80

0.00 0.00 0.00 0.00 0.001,066.70 1,226.80 1,128.10 1,066.20 1,170.70

2,350.00 2,159.30 2,095.20 2,252.10 2,043.10

144.60 76.50 55.70 (146.00) 203.30

2,205.40 2,082.80 2,039.50 2,398.10 1,839.80

274.50 244.90 191.70 297.80 407.50

1,930.90 1,837.90 1,847.80 2,100.30 1,432.30

0.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.00

Employee Expenses Admin And Selling Expenses Research And Devlopment Expenses

Total Expenses

Expenses Capitalised Other Expeses

EBT

Taxation

Net Profit / Loss

Extra Ordinary Item Prior Year Adjustments

EBDITA

Provisions Made

Total Income

Stock Adjustment

Power And Fuel

Profit Before Tax

Net Cash Used In Investing Activity

NetCash Used in Fin. Activity

Net CashFlow-Operating Activity

Net Inc/Dec In Cash And Equivlnt

Cash And Equivalnt Begin of Year Cash And Equivalnt End Of Year


Quarterly Result

Sales Less: Excise

Net Sales

Other Income

Raw Material

Cash Flow Statement


Depreciation

EBIT

Interest

8107.95 12692.63 11853.15 10459.85 13215.40

(7975.05)

(10601.66)

(10894.38)

(11648.41)

(19075.00)

340.13

(2539.32) (672.00)

898.03 5646.50

Net Cash Flow

Net CashFlow-Operating Activity

Net Cash Used In Investing Activity

NetCash Used in Fin. Activity

Profit Levels

EBDITA EBIT

EBT Net Profit / Loss

March ' 08 March ' 09 March ' 10 March ' 11Average Growth 5 year CAGR

44.31 32.17 4.59 6.76 14.95 16.32

0.00 0.00

53.31 732.05 11.35 (22.17) 146.28 61.70

46.27 17.55 37.73 19.54 27.27 23.14

20.51 7.68 0.29 (6.93) 0.90 3.91

63.58 19.97 8.80 32.24 25.89 23.07

36.92 87.60 (30.50) (5.06) 10.04 11.13

0.00 0.00 (8.94) 100.00 37.32 0.00

42.55 38.10 4.01 13.47 18.47 18.36

46.87 23.77 5.49 (3.70) 9.61 13.05

162.45 (11.58) (36.87) 3.97 4.46 8.78

48.47 22.90 4.75 (3.62) 9.40 13.00

34.56 1.25 21.33 7.80 13.23 12.2593.08 (32.79) 16.23 101.07 48.05 24.84

53.93 34.03 (0.75) (10.26) 7.87 12.94

39.48 10.35 (34.74) 4.71 (2.52) 1.02

54.82 35.34 0.79 (10.70) 8.51 13.53

11.58 (49.12) 266.05 (14.46) 65.37 12.19

60.91 43.60 (8.40) (10.18) 8.22 13.71

(4254.85) (819.59) 164.73 (93.47) (577.37) 74.43

(711.59) 23.93 (10.03) 123.24 (20.09) 3.53

54.82 24.02 21.72 (18.13) 9.55 13.86

0.00 0.00 0.04 0.00 0.01 0.000.00 0.00 0.00 0.00 0.00 0.000.00 0.00 0.05 (6.89) (2.74) 0.00

54.82 16.90 23.04 (18.98) 8.18 12.53

Growth Analysis

Particulars (%)

EBDITA

Depreciation

Other Income

Other Write offs

Selling Expenses


Operating Profit

Net Sales

Operating Expenses

Personnel Expenses



Material Consumed


Dividend Tax Retained Earnings

EBIT

Adjusted PAT

Reported Net Profit

Equity Dividend Preference Dividend

Non Recurring Items


Interest

EBT

Income Tax

(20.00)

(10.00)

0.00

10.00

20.00

30.00

40.00

50.00

60.00

70.00

March ' 08 March ' 09 March ' 10 March ' 11

Growth Factors

Net Sales Total Operating Expenses

EBDITA EBT

Adjusted PAT

0.00

2.00

4.00

6.00

8.00

10.00

12.00

14.00

16.00

18.00

20.00

5 Year CAGR


100.00 100.00 100.00 100.00 100.00

0.12 0.13 0.83 0.88 0.64

28.11 28.49 25.34 33.37 37.36

6.03 5.04 4.10 3.94 3.43

6.31 7.15 6.49 6.75 8.37

18.77 17.81 25.28 16.80 14.94

0.00 0.00 (0.79) (0.82) 0.00

59.34 58.62 61.25 60.92 64.74

40.66 41.38 38.75 39.08 35.26

0.57 1.04 0.69 0.42 0.41

41.23 42.41 39.44 39.50 35.66

13.18 12.29 9.42 10.92 11.030.77 1.03 0.53 0.58 1.10

27.27 29.09 29.50 27.99 23.53

1.58 1.53 1.28 0.80 0.78

25.69 27.56 28.22 27.20 22.75

3.18 2.45 0.95 3.31 2.65

22.52 25.11 27.28 23.89 20.10

0.02 (0.63) (4.40) 2.72 0.17

0.06 (0.24) (0.14) (0.14) 0.03

22.59 24.24 22.74 26.47 20.30


11.32 7.08 5.37 4.55 3.390.18 0.21 0.33 0.45 0.500.00 0.00 0.00 0.00 0.00

56.80 68.20 72.48 82.95 74.8768.30 75.49 78.18 87.94 78.76

1.59 0.20 0.15 0.09 0.0330.11 24.31 21.67 11.97 21.2131.70 24.51 21.82 12.06 21.24

100.00 100.00 100.00 100.00 100.00

158.25 104.87 105.41 105.84 109.700.01 0.01 0.01 0.01 0.00

43.01 33.89 34.66 38.75 37.03115.23 70.98 70.74 67.08 72.67

14.18 10.26 7.26 3.82 11.60

4.21 40.85 33.31 37.76 21.09

32.28 31.48 29.60 23.99 24.51

65.92 53.57 40.92 32.65 29.88(33.64) (22.09) (11.31) (8.66) (5.36)

0.02 0.00 0.00 0.00 0.00100.00 100.00 100.00 100.00 100.00

Other Income

EBDITA

Depreciation

EBIT

Interest

Comparative Analysis


Fixed Assets Gross Block Less : Revaluation Reserve

Income Statement

Balance Sheet

Equity Share Capital Share Application Money Preference Share Capital Reserves & Surplus

Total Owners fund

EBT

Income Tax

Adjusted PAT

Non Recurring Items


Reported Net Profit




Operating Profit

Total

Net Sales

Material Consumed


Personnel Expenses

Selling Expenses


Other Write offs

SOURCES OF FUNDS

Less : Accumulated Depreciation

Net Block Capital Work-in-progress

Investments

Net Current Assets Current Assets, Loans &




Secured Loans Unsecured Loans

Total Loan fund

Total

USES OF FUNDS

March ' 07

March ' 08

March ' 09

March ' 10

March ' 11

Comparative Net Sales

Total Operating ExpensesOther IncomeDepreciationOther Write offsInterestIncome Tax

3.39 0.50 0.00

74.87

0.03

21.21

Comparative Analysis-Source of Fund


100.00 144.31 190.73 199.48 212.95

100.00 153.31 1275.59 1420.43 1105.53

100.00 146.27 171.95 236.83 283.11

100.00 120.51 129.77 130.15 121.13

100.00 163.58 196.25 213.52 282.35

100.00 136.92 256.86 178.52 169.49

0.00 0.00 0.00 0.00 0.00

100.00 142.55 196.86 204.76 232.33

100.00 146.87 181.78 191.76 184.67

100.00 262.45 232.05 146.49 152.31

100.00 148.47 182.47 191.14 184.22

100.00 134.56 136.25 165.30 178.21100.00 193.08 129.77 150.83 303.27

100.00 153.93 206.31 204.77 183.76

100.00 139.48 153.92 100.45 105.19

100.00 154.82 209.53 211.18 188.60

100.00 111.58 56.77 207.81 177.77

100.00 160.91 231.07 211.66 190.12

100.00 (4154.85) (38207.65) 24731.63 1614.80

100.00 (611.59) (465.22) (511.90) 118.95

100.00 154.82 192.00 233.71 191.33


100.00 100.10 100.12 100.15 100.15100.00 192.10 387.40 620.30 928.67

0.00 0.00 0.00 0.00 0.00100.00 192.15 269.33 364.16 440.68100.00 176.90 241.60 321.08 385.53

100.00 19.67 19.41 14.80 6.42100.00 129.21 151.89 99.11 235.52100.00 123.72 145.24 94.88 224.02

100.00 160.04 211.05 249.37 334.33

100.00 106.06 140.58 166.78 231.75

100.00 100.00 100.00 100.00 98.59100.00 126.11 170.08 224.69 287.84100.00 98.58 129.57 145.17 210.84100.00 115.79 108.03 67.12 273.49

100.00 1551.79 1668.66 2234.75 1673.66

100.00 156.09 193.58 185.35 253.94

100.00 130.06 131.01 123.51 151.52

100.00 105.09 70.98 64.18 53.27

100.00 7.52 3.38 0.00 0.00

100.00 160.04 211.05 249.37 334.33

Index Analysis

Income StatementParticulars

Net Sales

Operating Expenses

Material Consumed


Personnel Expenses

Selling Expenses




Other Write offs

EBIT

Operating Profit

Other Income

EBDITA

Depreciation

Adjusted PAT

Non Recurring Items


Reported Net Profit

Preference Share Capital

Total Owners fund

Unsecured Loans

Loan Funds

Particulars

Equity Share Capital

Interest

EBT

Income Tax

Balance Sheet

SOURCES OF FUNDS

Share Application Money

Reserves & Surplus

Secured Loans

Total

Total Loan fund

USES OF FUNDS Fixed Assets

Gross Block

Less : Revaluation Reserve

Less : Accumulated Net Block

Total


Investments

Net Current Assets Current Assets, Loans & Advances




March ' 07

March ' 08

March ' 09

March ' 10

March ' 11

Profit Index

EBIT

EBT

March ' 07

March ' 08

March ' 09

March ' 10

March ' 11

Liability Index

Total Owners fund

Total Loan fund


21.20 34.08 48.93 22.40 20.1234.34 52.16 66.76 33.19 32.2721.27 32.90 40.79 24.82 20.3234.41 50.99 58.63 35.61 32.46

0.00 0.00 2.00 1.00 1.00

38.28 56.16 69.50 36.65 35.29

60.35 106.64 145.62 96.73 116.15

60.36 106.65 145.63 96.74 116.16

94.16 135.73 179.37 93.77 100.1149.88 83.18 121.78 84.64 103.84

40.65 41.37 38.74 39.08 35.2527.47 29.08 29.33 28.15 24.2222.46 23.99 22.58 26.36 20.2136.26 38.03 36.96 35.25 32.10

35.23 32.04 33.74 23.27 17.43

35.35 30.94 28.13 25.79 17.60

29.83 28.52 29.01 24.36 16.89

0.43 0.30 0.25 0.11 0.200.46 0.32 0.28 0.13 0.27

68.24 75.43 78.11 87.88 78.650.74 1.03 0.99 0.87 0.82

0.48 0.58 0.72 0.73 0.820.47 0.56 0.69 0.70 0.700.47 0.55 0.64 0.67 0.77

373.35 453.06 547.83 1307.05 1105.11

0.00 0.00 5.73 4.71 5.70

0.00 0.00 3.99 3.28 3.56100.00 100.00 95.22 94.78 94.25100.00 100.00 96.50 96.48 96.41

0.81 0.66 0.60 0.39 0.97

26.09 27.77 30.93 49.64 45.69

24.13 25.60 26.63 48.73 42.55

0.29 0.16 0.84 0.78 0.66

6.30 7.15 6.49 6.75 8.36

8.82 6.00 5.31 5.03 4.77

0.00 0.00 0.00 0.00 0.00

0.78 0.77 0.77 0.80 0.76

82.61 82.53 82.51 82.49 82.49

Selling Cost Component

Exports as percent of Total Sales

Import Comp. in Raw Mat. Consumed

Long term assets / Total Assets

Bonus Component In Equity Capital (%)

Dividend payout Ratio (Cash Profit)

Earning Retention Ratio Cash Earnings Retention

COVERAGE RATIOS

Adjusted Cash Flow Time Total Debt

Financial Charges Coverage Ratio Fin. Charges Cov.Ratio (Post Tax)

COMPONENT RATIOS

Material Cost Component(% earnings)

Current Ratio Current Ratio (Inc. ST Loans)

PAYOUT RATIOS

Dividend payout Ratio (Net Profit)

Adjusted E P S (Rs.)

Book Value (Excl Rev Res) Per Share (Rs.)

PROFITABILITY RATIOS

Operating Margin (%) Gross Profit Margin (%) Net Profit Margin (%)

Reported Return On Net Worth (%)

Return On long Term Funds (%)

Long Term Debt / Equity

Owners fund as % of total Source

Quick Ratio Inventory Turnover Ratio

Adjusted Return On Net Worth (%)

LEVERAGE RATIOS

Total Debt/Equity

Fixed Assets Turnover Ratio

LIQUIDITY RATIOS

Reported EPS (Rs.) Reported Cash EPS (Rs.) Dividend Per Share

Operating Profit Per Share (Rs.)

Book Value (Incl Rev Res) Per Share (Rs.) Net Operating Income Per Share (Rs.) Free Reserves Per Share (Rs.)

Adjusted Cash Margin (%)

Ratio Analysis

Particulars(Yearly)

PER SHARE RATIOS

Adjusted Cash EPS (Rs.)

0.00

100.00

200.00

300.00

400.00

500.00

March ' 07

March ' 08

March ' 09

March ' 10

March ' 11

Per Share Ratio

Net Operating Income Per Share (Rs.)

Adjusted E P S (Rs.)

Adjusted Cash EPS (Rs.)

0.00

20.00

40.00

60.00

80.00

100.00

120.00

140.00

March ' 07

March ' 08

March ' 09

March ' 10

March ' 11

Profit Margin

Net Profit Margin (%)

Operating Margin (%)

Adjusted Return On Net Worth (%)

Return On long Term Funds (%)

March ' 07

March ' 08

March ' 09

March ' 10

March ' 11

Liquidity Ratio

Current Ratio Quick Ratio

June ' 10September '

10December '

10 March ' 11 June ' 11

24.55 25.88 25.18 24.49 26.81

9.00 8.92 8.49 8.74 8.465.08 4.84 4.87 5.53 3.77

36.10 35.46 33.54 34.16 31.3834.90 37.17 33.06 33.57 29.5120.59 22.53 19.29 18.64 14.04

March ' 11 % of Sales June ' 11 % of Sales Growth(%)

38015.80 100.00 38872.10 100.00 2.250.00 0.00 0.00 0.00 NA

38015.80 100.00 38872.10 100.00 2.25

Other Income 112.90 0.30 81.90 0.21 (27.46)

38128.70 100.30 38954.00 100.21 2.16

0.00 0.00 0.00 0.00 NA

0.00 0.00 0.00 0.00 NA0.00 0.00 0.00 0.00 NA

1451.20 3.82 1484.80 3.82 2.323720.70 9.79 3839.00 9.88 3.18

0.00 0.00 0.00 0.00 NA0.00 0.00 0.00 0.00 NA

19612.40 51.59 20488.70 52.71 4.47

24784.30 65.19 25812.50 66.40 4.15

13344.40 35.10 13141.50 33.81 (1.52)

4487.80 11.81 4591.80 11.81 2.32

8856.60 23.30 8549.70 21.99 (3.47)

130.80 0.34 189.50 0.49 44.88

8725.80 22.95 8360.20 21.51 (4.19)

1008.90 2.65 1141.90 2.94 13.18

7716.90 20.30 7218.30 18.57 (6.46)

0.00 0.00 0.00 0.00 NA0.00 0.00 0.00 0.00 NA

TTM EPS 20.32 19.01 -0.02TTM SPS 100.1 102.36 0.01

Raw Material Power And Fuel Employee Expenses

GPM(%) NPM(%)

PROFITABILITY RATIOS

OPM(%)

Ratio Analysis

Particulars(Quarterly)

PER SHARE RATIOS

Operating Income Per Share(Rs.)

Adjusted EPS(Rs.)

EBT

Taxation

Net Profit / Loss

Extra Ordinary Item Prior Year Adjustments

Interest

Operating Profit Per Share(Rs.)

TTM Analysis


Sales

Net Sales

Research And Devlopment Expenses

Other Expeses

EBDITA

Provisions Made

Admin And Selling Expenses


Total Expenses

Depreciation

EBIT

Less: Excise

Total Income

Stock Adjustment

Quarterly Profit Margin

OPM(%) GPM(%) NPM(%)

2.25

4.15

(1.52)

(3.47)(4.19)

(6.46)

TTM Growth (%)

March ' 11 June ' 11

TTM EPS & SPS(%)

Price 400.35 AS On: 09/09/2011

EMA(13) 402.26 ADX 16

EMA(26) 399.36 DX 22

EMA(50) 388.90 +DI 14

EMA(200) 357.63 -DI 22

RSI(14) 55.65 %K(Fast) 67

MACD 2.90 %K(Slow) 67.53

William(%R) -33.00 %d(Slow) 68.9

Technical Indicators

Technical Analysis

0.00

1000000.00

2000000.00

3000000.00

4000000.00

5000000.00

6000000.00

0.00

50.00

100.00

150.00

200.00

250.00

300.00

350.00

400.00

450.00

500.00

19-May 28-Jul

Price Chart

Volume Close EMA(200) EMA(50)

0.005.00

10.0015.0020.00

MACD Signal line

020406080

100

RSI(14)

Bharti airtel ltd

Economy & Finance

Transcript of Bharti airtel ltd