| Quarter | Sep 2013 | Dec 2013 | Mar 2014 | Jun 2014 | Sep 2014 | Dec 2014 | Mar 2015 | Jun 2015 | Sep 2015 | Dec 2015 | Mar 2016 | Jun 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 109 | 65 | 98 | 49 | 88 | 42 | 56 | 46 | 55 | 39 | 48 | 48 | |
Growth YoY Revenue Growth YoY% | 33.1 | -24.4 | -5.6 | -50.3 | -19.3 | -34.8 | -43.2 | -4.3 | -37.7 | -7.7 | -13.3 | 2.3 |
| 107 | 63 | 96 | 47 | 89 | 44 | 59 | 47 | 58 | 41 | 53 | 48 | |
| 1 | 2 | 2 | 1 | -1 | -1 | -4 | -1 | -3 | -1 | -5 | 0 | |
OPM OPM% | 1.3 | 3.0 | 1.8 | 2.9 | -1.5 | -2.6 | -6.7 | -1.6 | -5.2 | -3.8 | -10.3 | -0.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 2 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 0 | 0 | -3 | -2 | -5 | -2 | -4 | 0 | -7 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | -3 | -2 | -5 | -2 | -4 | 0 | -7 | -2 | |
Growth YoY PAT Growth YoY% | -41.7 | -10.9 | 100.0 | -77.5 | -1,053.6 | -604.1 | -2,766.7 | -2,266.7 | -47.6 | 100.4 | -43.1 | 19.0 |
NPM NPM% | 0.3 | 0.8 | 0.2 | 0.2 | -3.0 | -5.8 | -8.6 | -4.2 | -7.2 | 0.0 | -14.3 | -3.3 |
| 0.3 | 0.5 | 0.2 | 0.1 | -2.5 | -2.3 | -4.5 | -1.8 | -3.7 | 0.0 | -6.5 | -1.5 |
| Quarter | Sep 2013 | Dec 2013 | Mar 2014 | Jun 2014 | Sep 2014 | Dec 2014 | Mar 2015 | Jun 2015 | Sep 2015 | Dec 2015 | Mar 2016 | Jun 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 109 | 65 | 98 | 49 | 88 | 42 | 56 | 46 | 55 | 39 | 48 | 48 | |
Growth YoY Revenue Growth YoY% | 33.1 | -24.4 | -5.6 | -50.3 | -19.3 | -34.8 | -43.2 | -4.3 | -37.7 | -7.7 | -13.3 | 2.3 |
| 107 | 63 | 96 | 47 | 89 | 44 | 59 | 47 | 58 | 41 | 53 | 48 | |
| 1 | 2 | 2 | 1 | -1 | -1 | -4 | -1 | -3 | -1 | -5 | 0 | |
OPM OPM% | 1.3 | 3.0 | 1.8 | 2.9 | -1.5 | -2.6 | -6.7 | -1.6 | -5.2 | -3.8 | -10.3 | -0.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 2 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 0 | 0 | -3 | -2 | -5 | -2 | -4 | 0 | -7 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | -3 | -2 | -5 | -2 | -4 | 0 | -7 | -2 | |
Growth YoY PAT Growth YoY% | -41.7 | -10.9 | 100.0 | -77.5 | -1,053.6 | -604.1 | -2,766.7 | -2,266.7 | -47.6 | 100.4 | -43.1 | 19.0 |
NPM NPM% | 0.3 | 0.8 | 0.2 | 0.2 | -3.0 | -5.8 | -8.6 | -4.2 | -7.2 | 0.0 | -14.3 | -3.3 |
| 0.3 | 0.5 | 0.2 | 0.1 | -2.5 | -2.3 | -4.5 | -1.8 | -3.7 | 0.0 | -6.5 | -1.5 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 441 | 261 | 345 | 370 | 234 | 189 | 190 |
Growth Revenue Growth% | -40.9 | 32.0 | 7.2 | -36.6 | -19.6 | -18.4 | |
| 437 | 260 | 341 | 363 | 239 | 199 | 199 | |
| 5 | 1 | 4 | 7 | -5 | -10 | -10 | |
OPM OPM% | 1.1 | 0.2 | 1.1 | 1.8 | -2.0 | -5.3 | -5.0 |
| 0 | 3 | 1 | 0 | 0 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 4 | 5 | 5 | 5 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
PBT PBTCr | 3 | 1 | 2 | 2 | -10 | -13 | -12 |
| 1 | 0 | 1 | 1 | 0 | 0 | 0 | |
PAT PATCr | 2 | 1 | 1 | 1 | -10 | -13 | -12 |
Growth PAT Growth% | -51.9 | 71.8 | -1.2 | -829.5 | -29.3 | -4.1 | |
NPM NPM% | 0.4 | 0.3 | 0.4 | 0.4 | -4.2 | -6.8 | -6.5 |
| 2.1 | 0.8 | 1.3 | 1.3 | -9.3 | -12.0 | -11.7 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 441 | 261 | 345 | 370 | 234 | 189 | 190 |
Growth Revenue Growth% | -40.9 | 32.0 | 7.2 | -36.6 | -19.6 | -18.4 | |
| 437 | 260 | 341 | 363 | 239 | 199 | 199 | |
| 5 | 1 | 4 | 7 | -5 | -10 | -10 | |
OPM OPM% | 1.1 | 0.2 | 1.1 | 1.8 | -2.0 | -5.3 | -5.0 |
| 0 | 3 | 1 | 0 | 0 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 4 | 5 | 5 | 5 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
PBT PBTCr | 3 | 1 | 2 | 2 | -10 | -13 | -12 |
| 1 | 0 | 1 | 1 | 0 | 0 | 0 | |
PAT PATCr | 2 | 1 | 1 | 1 | -10 | -13 | -12 |
Growth PAT Growth% | -51.9 | 71.8 | -1.2 | -829.5 | -29.3 | -4.1 | |
NPM NPM% | 0.4 | 0.3 | 0.4 | 0.4 | -4.2 | -6.8 | -6.5 |
| 2.1 | 0.8 | 1.3 | 1.3 | -9.3 | -12.0 | -11.7 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 15 | 12 | 13 | 14 | 5 | -8 |
| 48 | 50 | 62 | 46 | 62 | 151 | |
| 4 | 2 | 1 | 9 | 5 | 7 | |
| 73 | 75 | 88 | 80 | 82 | 161 | |
| 71 | 74 | 85 | 77 | 79 | 159 | |
| 2 | 1 | 3 | 3 | 3 | 2 | |
| 73 | 75 | 88 | 80 | 82 | 161 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 15 | 12 | 13 | 14 | 5 | -8 |
| 48 | 50 | 62 | 46 | 62 | 151 | |
| 4 | 2 | 1 | 9 | 5 | 7 | |
| 73 | 75 | 88 | 80 | 82 | 161 | |
| 71 | 74 | 85 | 77 | 79 | 159 | |
| 2 | 1 | 3 | 3 | 3 | 2 | |
| 73 | 75 | 88 | 80 | 82 | 161 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 |
|---|---|---|---|---|---|---|
| -10 | -7 | -1 | -1 | -1 | -1 | |
| 1 | -1 | 1 | 0 | 1 | 0 | |
| 9 | 8 | 0 | 2 | -1 | 2 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 1 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | -10 | -3 | -3 | -2 | -1 | -1 |
CFO To PAT CFO To PAT% | -578.8 | -870.3 | -71.4 | -96.6 | 7.1 | 9.1 |
CFO To EBITDA CFO To EBITDA% | -206.6 | -1,259.1 | -24.7 | -19.8 | 14.9 | 11.5 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 |
|---|---|---|---|---|---|---|
| -10 | -7 | -1 | -1 | -1 | -1 | |
| 1 | -1 | 1 | 0 | 1 | 0 | |
| 9 | 8 | 0 | 2 | -1 | 2 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 1 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | -10 | -3 | -3 | -2 | -1 | -1 |
CFO To PAT CFO To PAT% | -578.8 | -870.3 | -71.4 | -96.6 | 7.1 | 9.1 |
CFO To EBITDA CFO To EBITDA% | -206.6 | -1,259.1 | -24.7 | -19.8 | 14.9 | 11.5 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 20 | 7 | 3 | 3 | 3 | ||
Price To Earnings Price To Earnings | 15.0 | 5.5 | |||||
Price To Sales Price To Sales | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | ||
Price To Book Price To Book | 0.9 | 0.3 | 0.2 | 1.2 | 1.1 | ||
EV To EBITDA EV To EBITDA | 10.0 | 5.9 | -7.2 | -3.7 | |||
GPM GPM% | 1.9 | 1.8 | 2.9 | 3.6 | 0.5 | -3.0 | -3.0 |
OPM OPM% | 1.1 | 0.2 | 1.1 | 1.8 | -2.0 | -5.3 | -5.0 |
NPM NPM% | 0.4 | 0.3 | 0.4 | 0.4 | -4.2 | -6.8 | -6.5 |
ROCE ROCE% | 15.6 | 8.7 | 10.4 | 10.8 | -10.4 | -20.9 | -20.9 |
ROE ROE% | 7.8 | 3.5 | 5.8 | 5.4 | -64.6 | -508.0 | -508.0 |
ROA ROA% | 2.3 | 1.1 | 1.6 | 1.7 | -12.0 | -7.9 | -7.9 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 20 | 7 | 3 | 3 | 3 | ||
Price To Earnings Price To Earnings | 15.0 | 5.5 | |||||
Price To Sales Price To Sales | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | ||
Price To Book Price To Book | 0.9 | 0.3 | 0.2 | 1.2 | 1.1 | ||
EV To EBITDA EV To EBITDA | 10.0 | 5.9 | -7.2 | -3.7 | |||
GPM GPM% | 1.9 | 1.8 | 2.9 | 3.6 | 0.5 | -3.0 | -3.0 |
OPM OPM% | 1.1 | 0.2 | 1.1 | 1.8 | -2.0 | -5.3 | -5.0 |
NPM NPM% | 0.4 | 0.3 | 0.4 | 0.4 | -4.2 | -6.8 | -6.5 |
ROCE ROCE% | 15.6 | 8.7 | 10.4 | 10.8 | -10.4 | -20.9 | -20.9 |
ROE ROE% | 7.8 | 3.5 | 5.8 | 5.4 | -64.6 | -508.0 | -508.0 |
ROA ROA% | 2.3 | 1.1 | 1.6 | 1.7 | -12.0 | -7.9 | -7.9 |