Integrated Filing — IndAS



General information about company

Scrip Code 532640
NSE Symbol CYBERMEDIA
MSEI Symbol NOTLISTED
ISIN INE278G01037
Name of company Cyber Media (India) Limited
Type of company Main Board
Class of security Equity
Date of start of financial year 01-Apr-2024
Date of end of financial year 31-Mar-2025
Date of board meeting when results were approved 27-May-2025
Date on which prior intimation of the meeting for considering financial results was informed to the exchange 19-May-2025
Description of presentation currency INR (in Actuals)
Reporting Type Quarterly
Reporting Quarter Fourth quarter
Nature of report standalone or consolidated Standalone
Whether results are audited or unaudited for the quarter ended Audited
Whether results are audited or unaudited for the Year to date for current period ended/year ended Audited
Segment Reporting Multi segment
Description of single segment
Start date and time of board meeting 27-May-2025   13:35:00
End date and time of board meeting 27-May-2025   15:05:00
Whether cash flow statement is applicable on company Yes
Type of cash flow statement Cash Flow Indirect
Declaration of unmodified opinion or statement on impact of audit qualification Declaration of unmodified opinion
Whether the company has any related party? Yes
Whether the company has entered into any Related Party transaction during the selected half year for which it wants to submit disclosure? Yes
(I) We declare that the acceptance of fixed deposits by the bans/Non-Banking Finance Company are at the terms uniformly applicable/offered to all shareholders/public NA
(II) We declare that the scheduled commercial bank, as per RBI circular RBI/DBR/2015-16/19 dated March 03, 2016, has allowed additional interest of one per cent per annum, over and above the rate of interest mentioned in the schedule of interest rates on savings or a term deposits of banks staff and their exclusive associations as well as on deposits of Chairman, Chairman & Managing Director, Executive Director or such other Executives appointed for a fixed tenure. NA
Whether the company is a high value debt listed entity according to regulation 15 (1A)? No
(a) If answer to above question is Yes, whether complying with proviso to regulation 23 (9), i.e., submitting RPT disclosures on the day of results publication?
(b) If answer to above question is No, please explain the reason for not complying.
Whether the updated Related Party Transactions (RPT) Policy (in compliance with Reg. 23 of SEBI LODR) has been uploaded on the website of the Company? Yes
Latest Date on which RPT policy is updated 2024-02-06
Indicate Company website link for updated RPT policy of the Company www.cybermedia.co.in
Whether statement on deviation or variation for proceeds of public issue, rights issue, preferential issue, qualified institutions placement etc. is applicable to the company for the current quarter? No
No. of times funds raised during the quarter
Whether the disclosure for the Default on Loans and Debt Securities is applicable to the entity? No
The entity has not defaulted in payment of interest / instalment obligations on loans, including revolving facilities like cash credit, from banks / financial institutions.



Financial Results Ind-AS

Particulars 3 months/ 6 months ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
A Date of start of reporting period 01-Jan-2025 01-Apr-2024
B Date of end of reporting period 31-Mar-2025 31-Mar-2025
C Whether results are audited or unaudited Audited Audited
D Nature of report standalone or consolidated Standalone Standalone
Part I Blue color marked fields are non-mandatory. For Consolidated Results, if the company has no figures for 3 months / 6 months ended, in such case zero shall be inserted in the said column.
1 Income
Revenue from operations 31984000 112996000
Other income 4156000 10886000
Total income 36140000 123882000
2 Expenses
(a) Cost of materials consumed 22020000 78574000
(b) Purchases of stock-in-trade 0 0
(c) Changes in inventories of finished goods, work-in-progress and stock-in-trade 0 0
(d) Employee benefit expense 14483000 53519000
(e) Finance costs 1774000 6844000
(f) Depreciation, depletion and amortisation expense 479000 1767000
(f) Other Expenses
1 Other expenses 4231000 13252000
Total other expenses 4231000 13252000
Total expenses 42987000 153956000
3 Total profit before exceptional items and tax -6847000 -30074000
4 Exceptional items -496000 -89084000
5 Total profit before tax -7343000 -119158000
6 Tax expense
7 Current tax 0 0
8 Deferred tax 0 0
9 Total tax expenses 0 0
10 Net movement in regulatory deferral account balances related to profit or loss and the related deferred tax movement -1000 2000
11 Net Profit Loss for the period from continuing operations -7344000 -119156000
12 Profit (loss) from discontinued operations before tax 0 0
13 Tax expense of discontinued operations 0 0
14 Net profit (loss) from discontinued operation after tax 0 0
15 Share of profit (loss) of associates and joint ventures accounted for using equity method 0 0
16 Total profit (loss) for period -7344000 -119156000
17 Other comprehensive income net of taxes -210000 -210000
18 Total Comprehensive Income for the period -7554000 -119366000
19 Total profit or loss, attributable to
Profit or loss, attributable to owners of parent
Total profit or loss, attributable to non-controlling interests
20 Total Comprehensive income for the period attributable to
Comprehensive income for the period attributable to owners of parent
Total comprehensive income for the period attributable to owners of parent non-controlling interests
21 Details of equity share capital
Paid-up equity share capital 156672000 156672000
Face value of equity share capital 10 10
27 Details of debt securities
22 Reserves excluding revaluation reserve 0
23 Earnings per share
i Earnings per equity share for continuing operations
Basic earnings (loss) per share from continuing operations -0.47 -7.61
Diluted earnings (loss) per share from continuing operations -0.47 -7.61
ii Earnings per equity share for discontinued operations
Basic earnings (loss) per share from discontinued operations 0 0
Diluted earnings (loss) per share from discontinued operations 0 0
ii Earnings per equity share
Basic earnings (loss) per share from continuing and discontinued operations -0.47 -7.61
Diluted earnings (loss) per share from continuing and discontinued operations -0.47 -7.61
24 Debt equity ratio
25 Debt service coverage ratio
26 Interest service coverage ratio
27 Disclosure of notes on financial results



Remarks

Debt equity ratio
Debt service coverage ratio
Interest service coverage ratio


Statement of Asset and Liabilities

Particulars Year ended (dd-mm-yyyy)
Date of start of reporting period 01-Apr-2024
Date of end of reporting period 31-Mar-2025
Whether results are audited or unaudited Audited
Nature of report standalone or consolidated Standalone
Assets
1 Non-current assets
Property, plant and equipment 32452000
Capital work-in-progress 0
Investment property 23240000
Goodwill 0
Other intangible assets 0
Intangible assets under development 0
Biological assets other than bearer plants 0
Investments accounted for using equity method 0
Non-current financial assets
Non-current investments 0
Trade receivables, non-current 0
Loans, non-current 0
Other non-current financial assets 388000
Total non-current financial assets 388000
Deferred tax assets (net) 10872000
Other non-current assets 3259000
Total non-current assets 70211000
2 Current assets
Inventories 0
Current financial asset
Current investments 0
Trade receivables, current 31434000
Cash and cash equivalents 481000
Bank balance other than cash and cash equivalents 501000
Loans, current 0
Other current financial assets 0
Total current financial assets 32416000
Current tax assets (net) 3917000
Other current assets 4613000
Total current assets 40946000
3 Non-current assets classified as held for sale 0
4 Regulatory deferral account debit balances and related deferred tax Assets 0
Total assets 111157000
Equity and liabilities
1 Equity
Equity attributable to owners of parent
Equity share capital 156672000
Other equity -374816000
Total equity attributable to owners of parent -218144000
Non controlling interest
Total equity -218144000
2 Liabilities
Non-current liabilities
Non-current financial liabilities
Borrowings, non-current 146518000
Trade payables, non-current
(A) Total outstanding dues of micro enterprises and small enterprises 0
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 0
Total Trade payable 0
Other non-current financial liabilities 0
Total non-current financial liabilities 146518000
Provisions, non-current 5197000
Deferred tax liabilities (net) 0
Deferred government grants, Non-current 0
Other non-current liabilities 273000
Total non-current liabilities 151988000
Current liabilities
Current financial liabilities
Borrowings, current 4266000
Trade payables, current
(A) Total outstanding dues of micro enterprises and small enterprises 125762000
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 0
Total Trade payable 125762000
Other current financial liabilities 0
Total current financial liabilities 130028000
Other current liabilities 44177000
Provisions, current 3108000
Current tax liabilities (Net) 0
Deferred government grants, Current 0
Total current liabilities 177313000
3 Liabilities directly associated with assets in disposal group classified as held for sale 0
4 Regulatory deferral account credit balances and related deferred tax liability 0
Total liabilities 329301000
Total equity and liabilites 111157000
Disclosure of notes on assets and liabilities



Format for Reporting Segmenet wise Revenue, Results and Capital Employed along with the company results

Particulars 3 months/ 6 month ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
Date of start of reporting period 01-Jan-2025 01-Apr-2024
Date of end of reporting period 31-Mar-2025 31-Mar-2025
Whether accounts are audited or unaudited Audited Audited
Nature of report standalone or consolidated Standalone Standalone
1 Segment Revenue (Income)
(net sale/income from each segment should be disclosed)
1 Media Services 31984000 112996000
2 Digital Services 0 0
Total Segment Revenue 31984000 112996000
Less: Inter segment revenue 0 0
Revenue from operations 31984000 112996000
2 Segment Result
Profit (+) / Loss (-) before tax and interest from each segment
1 Media Services -5569000 -112314000
2 Digital Services 0 0
Total Profit before tax -5569000 -112314000
i. Finance cost 1774000 1774000
ii. Other Unallocable Expenditure net off Unallocable income 0 0
Profit before tax -7343000 -119158000
3 (Segment Asset - Segment Liabilities)
Segment Asset
1 Media Services 100285000 100285000
2 Digital Services 0 0
Total Segment Asset 100285000 100285000
Un-allocable Assets 0 0
Net Segment Asset 100285000 100285000
4 Segment Liabilities
Segment Liabilities
1 Media Services 329301000 329301000
2 Digital Services 0 0
Total Segment Liabilities 329301000 329301000
Un-allocable Liabilities 0 0
Net Segment Liabilities 329301000 329301000
Disclosure of notes on segments



Other Comprehensive Income

Particulars 3 months/ 6 months ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
A Date of start of reporting period 01-Jan-2025 01-Apr-2024
B Date of end of reporting period 31-Mar-2025 31-Mar-2025
C Whether results are audited or unaudited Audited Audited
D Nature of report standalone or consolidated Standalone Standalone
Other comprehensive income [Abstract]
1 Amount of items that will not be reclassified to profit and loss
Total Amount of items that will not be reclassified to profit and loss
2 Income tax relating to items that will not be reclassified to profit or loss 210000 210000
3 Amount of items that will be reclassified to profit and loss
Total Amount of items that will be reclassified to profit and loss
4 Income tax relating to items that will be reclassified to profit or loss 0 0
5 Total Other comprehensive income -210000 -210000



Cash flow statement, indirect

Particulars Year ended (dd-mm-yyyy)
A Date of start of reporting period 01-Apr-2024
B Date of end of reporting period 31-Mar-2025
C Whether results are audited or unaudited Audited
D Nature of report standalone or consolidated Standalone
Part I Blue color marked fields are non-mandatory.
Statement of cash flows
Cash flows from used in operating activities
Profit before tax -119158000
Adjustments for reconcile profit (loss)
Adjustments for finance costs 0
Adjustments for decrease (increase) in inventories 0
Adjustments for decrease (increase) in trade receivables, current 15169000
Adjustments for decrease (increase) in trade receivables, non-current 0
Adjustments for decrease (increase) in other current assets -1156000
Adjustments for decrease (increase) in other non-current assets 1747000
Adjustments for other financial assets, non-current 0
Adjustments for other financial assets, current 0
Adjustments for other bank balances 0
Adjustments for increase (decrease) in trade payables, current 59313000
Adjustments for increase (decrease) in trade payables, non-current 0
Adjustments for increase (decrease) in other current liabilities -4365000
Adjustments for increase (decrease) in other non-current liabilities 0
Adjustments for depreciation and amortisation expense 1767000
Adjustments for impairment loss reversal of impairment loss recognised in profit or loss 0
Adjustments for provisions, current -502000
Adjustments for provisions, non-current 0
Adjustments for other financial liabilities, current 0
Adjustments for other financial liabilities, non-current 0
Adjustments for unrealised foreign exchange losses gains 0
Adjustments for dividend income -6844000
Adjustments for interest income 396000
Adjustments for share-based payments 0
Adjustments for fair value losses (gains) 0
Adjustments for undistributed profits of associates 0
Other adjustments for which cash effects are investing or financing cash flow 0
Other adjustments to reconcile profit (loss) 0
Other adjustments for non-cash items 0
Share of profit and loss from partnership firm or association of persons or limited liability partnerships 0
Total adjustments for reconcile profit (loss) 78421000
Net cash flows from (used in) operations -40737000
Dividends received 0
Interest paid 0
Interest received 0
Income taxes paid (refund) -2961000
Other inflows (outflows) of cash -209000
Net cash flows from (used in) operating activities -37985000
Cash flows from used in investing activities
Cash flows from losing control of subsidiaries or other businesses 0
Cash flows used in obtaining control of subsidiaries or other businesses 0
Other cash receipts from sales of equity or debt instruments of other entities 0
Other cash payments to acquire equity or debt instruments of other entities 0
Other cash receipts from sales of interests in joint ventures 0
Other cash payments to acquire interests in joint ventures 0
Cash receipts from share of profits of partnership firm or association of persons or limited liability partnerships 0
Cash payment for investment in partnership firm or association of persons or limited liability partnerships 0
Proceeds from sales of property, plant and equipment 0
Purchase of property, plant and equipment 809000
Proceeds from sales of investment property 5843000
Purchase of investment property 0
Proceeds from sales of intangible assets 0
Purchase of intangible assets 0
Proceeds from sales of intangible assets under development 0
Purchase of intangible assets under development 0
Proceeds from sales of goodwill 0
Purchase of goodwill 0
Proceeds from biological assets other than bearer plants 0
Purchase of biological assets other than bearer plants 0
Proceeds from government grants 0
Proceeds from sales of other long-term assets 0
Purchase of other long-term assets 0
Cash advances and loans made to other parties 0
Cash receipts from repayment of advances and loans made to other parties 0
Cash payments for future contracts, forward contracts, option contracts and swap contracts 0
Cash receipts from future contracts, forward contracts, option contracts and swap contracts 0
Dividends received 0
Interest received 396000
Income taxes paid (refund) 0
Other inflows (outflows) of cash 240000
Net cash flows from (used in) investing activities 5670000
Cash flows from used in financing activities
Proceeds from changes in ownership interests in subsidiaries 0
Payments from changes in ownership interests in subsidiaries 0
Proceeds from issuing shares 0
Proceeds from issuing other equity instruments 0
Payments to acquire or redeem entity's shares 0
Payments of other equity instruments 0
Proceeds from exercise of stock options 0
Proceeds from issuing debentures notes bonds etc 0
Proceeds from borrowings 40725000
Repayments of borrowings 0
Payments of lease liabilities 0
Dividends paid 0
Interest paid 6844000
Income taxes paid (refund) 0
Other inflows (outflows) of cash -1878000
Net cash flows from (used in) financing activities 32003000
Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes -312000
Effect of exchange rate changes on cash and cash equivalents
Effect of exchange rate changes on cash and cash equivalents 0
Net increase (decrease) in cash and cash equivalents -312000
Cash and cash equivalents cash flow statement at beginning of period 793000
Cash and cash equivalents cash flow statement at end of period 481000





Details of Impact of Audit Qualification

Whether results are audited or unaudited Audited
Declaration of unmodified opinion or statement on impact of audit qualification Declaration of unmodified opinion
Auditor's opinion
Declaration pursuant to Regulation 33 (3) (d) of SEBI (LODR) Regulation, 2015: The company declares that its Statutory Auditor/s have issued an Audit Report with unmodified opinion for the period on Standalone results Yes
Sr No. Audit firm's name Whether the firm holds a valid peer review certificate issued by Peer Review Board of ICAI Certificate valid upto
1 M/s. S. Agarwal & Co. Yes 31-Jul-2027


Format for Disclosure of Related Party Transactions (applicable only for half-yearly filings i.e., 2nd and 4th quarter)

Sr No. Additional disclosure of related party transactions - applicable only in case the related party transaction relates to loans, inter-corporate deposits, advances or investments made or given by the listed entity/subsidiary. These details need to be disclosed only once, during the reporting period when such transaction was undertaken.
Details of the party (listed entity/subsidiary) entering into the transaction Details of the counterparty Type of related party transaction Details of other related party transaction Value of the related party transaction as approved by the audit committee Remarks on approval by audit committee Value of the related party transaction ratified by the audit committee Date of Audit Committee Meeting where the ratification was approved Value of transaction during the reporting period In case monies are due to either party as a result of the transaction In case any financial indebtedness is incurred to make or give loans, inter-corporate deposits, advances or investments Details of the loans, inter-corporate deposits, advances or investments Notes
Name PAN Name PAN Relationship of the counterparty with the listed entity or its subsidiary Opening balance Closing balance Nature of indebtedness (loan/ issuance of debt/ any other etc.) Details of other indebtedness Cost Tenure Nature (loan/ advance/ intercorporate deposit/ investment ) Interest Rate (%) Tenure Secured/ unsecured Purpose for which the funds will be utilised by the ultimate recipient of funds (endusage)
1 Cyber Media (India) Limited Cyber Media Research & Services Limited Subsidiary Company Loan 98500000 Approved -808000 -90938000 -90130000
2 Cyber Media (India) Limited Cyber Media Research & Services Limited Subsidiary Company Purchase of goods or services 2900000 Approved 410000 -9222000 -9632000
3 Cyber Media (India) Limited Cyber Media Research & Services Limited Subsidiary Company Any other transaction Expenses incurred on behalf of related party 40000000 Approved 20841000 -4198000 -25039000
4 Cyber Media (India) Limited Cyber Media Services Limited Wholly Owned Subsidiary Any other transaction Receipt of expenses incurred 100000 Approved 0 14000 14000
5 Cyber Media (India) Limited Cyber Media Research & Services Limited Subsidiary Company Any other transaction Rent Received 1253000 Approved 689000 0 0
6 Cyber Media (India) Limited Pradeep Gupta Managing Director (KMP) Remuneration NA 2700000 0 0
7 Cyber Media (India) Limited Pradeep Gupta Managing Director (KMP) Loan 60000000 Approved 19884000 -17000000 -36884000
8 Cyber Media (India) Limited Cyber Astro Limited Subsidiary Company Any other transaction Rent Received 550000 Approved 303000 216000 543000
9 Cyber Media (India) Limited Cyber Astro Limited Subsidiary Company Any other transaction Receipt of expenses incurred 100000 Approved 61000 14236000 13598000
10 Cyber Media (India) Limited Cyber Astro Limited Subsidiary Company Investment 750000 Approved 0 750000 750000
11 Cyber Media (India) Limited Cyber Media Research & Services Limited Subsidiary Company Investment 1464000 Approved 0 1464000 1464000
12 Cyber Media (India) Limited Appacus Private Limited a private company in which a director or manager or his relative is a member or director Any other transaction Rent Received 100000 Approved 50000 19000 21000
13 Cyber Media (India) Limited Appacus Private Limited a private company in which a director or manager or his relative is a member or director Purchase of goods or services 100000 Approved 40000 0 40000
14 Cyber Media (India) Limited Appacus Private Limited a private company in which a director or manager or his relative is a member or director Any other transaction Expenses incurred on behalf of related party 2400000 Approved 16000 5000 21000
Total value of transaction during the reporting period 44186000