ATN B4U Music (formerly ATN-Music Network One (Hindi Music))

Individual Discretionary and On-Demand Services - Statistical and Financial Summaries 2012-2016

Table of Contents

Undertaking # Service Name Licensee Licensee Ultimate Owner Type Year
535420301 ATN B4U Music (formerly ATN-Music Network One (Hindi Music)) Asian Television Network International Limited Chandrasekar, Shan                                          Pay-TV (category 2 service) 2012
Revenue ($)
2012 2013 Var % 2014 Var % 2015 Var % 2016 Var % CAGR (%)
Residential/bulk/smatv subscriber revenue 64,305 - -100.00 - - - - - - n/a
DTH subscriber revenue 119,424 - -100.00 - - - - - - n/a
Local advertising revenue 7,422 - -100.00 - - - - - - n/a
National advertising revenue 3,997 - -100.00 - - - - - - n/a
Other revenue 0 - n/a - - - - - - n/a
Total Revenue 195,148 - -100.00 - - - - - - n/a
Expenses ($)
2012 2013 Var % 2014 Var % 2015 Var % 2016 Var % CAGR (%)
Programming and Production 136,128 - -100.00 - - - - - - n/a
Technical 40,385 - -100.00 - - - - - - n/a
Sales and Promotion 193 - -100.00 - - - - - - n/a
Administration and General 30,188 - -100.00 - - - - - - n/a
Total Expenses 206,894 - -100.00 - - - - - - n/a
Performance ($)
2012 2013 Var % 2014 Var % 2015 Var % 2016 Var % CAGR (%)
Operating Income -11,746 - - - - - - - - -
Depreciation 24 - -100.00 - - - - - - n/a
P.B.I.T. -11,770 - - - - - - - - -
Interest Expense 87 - -100.00 - - - - - - -
Adjustments - Gain (Loss) 208 - -100.00 - - - - - - -
Pre-tax Profit -11,649 - - - - - - - - -
Canadian Programming Expenses ($)
2012 2013 Var % 2014 Var % 2015 Var % 2016 Var % CAGR (%)
Acquisition of rights 0 - n/a - - - - - - n/a
Script & concept 0 - n/a - - - - - - n/a
Filler Programming + Program Production 84,250 - -100.00 - - - - - - n/a
Investment in Programming 0 - n/a - - - - - - n/a
Total Canadian Programming 84,250 - -100.00 - - - - - - n/a
Canadian Programming/Revenue (%) 43.17 - - - - - - - - -
Staff
2012 2013 Var % 2014 Var % 2015 Var % 2016 Var % CAGR (%)
Total Remuneration ($) 56,075 - -100.00 - - - - - - n/a
Total Staff Count 1.5 - -100.00 - - - - - - -
Average Remuneration ($) 37,383 - -100.00 - - - - - - n/a
Subscribers
2012 2013 Var % 2014 Var % 2015 Var % 2016 Var % CAGR (%)
4,998 - -100.00 - - - - - - n/a
Profitability (%)
2012 2013 Var % 2014 Var % 2015 Var % 2016 Var % CAGR (%)
Operating Margin -6.0 - - - - - - - - -
P.B.I.T. Margin -6.0 - - - - - - - - -
Pre-tax Margin -6.0 - - - - - - - - -

CAGR = Compound Annual Growth Rate

DTH = Direct-to-Home

SMATV = Satellite Master Atenna Television

P.B.I.T. = Profit Before Interest and Tax

Var = Variation

Date modified: