| Quarter | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 5 | 1 | 11 | 5 | 4 | -1 | 1 | 2 | 2 | 1 | 1 | |
Growth YoY Revenue Growth YoY% | -82.1 | 18.5 | 120.3 | 449.8 | 114.6 | -28.6 | -144.7 | -88.5 | -67.7 | -59.0 | 215.7 | -7.8 |
| 5 | 12 | 2 | 7 | 5 | 5 | 2 | 2 | 3 | 1 | 15 | 7 | |
| -3 | -6 | -1 | 4 | 0 | -1 | -3 | -1 | -1 | 0 | -15 | -6 | |
OPM OPM% | -136.7 | -117.8 | -51.3 | 37.0 | -3.8 | -25.4 | 583.4 | -43.7 | -90.8 | 21.7 | -2,507.0 | -464.7 |
| 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 1 | 1 | 1 | 3 | 0 | 2 | 2 | 2 | -5 | 0 |
Depreciation DepreciationCr | 2 | 2 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | -5 | -10 | -1 | 2 | -3 | -6 | -5 | -4 | -5 | -1 | -11 | -8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 0 | |
| -5 | -10 | -1 | 2 | -3 | -6 | -5 | -4 | -6 | -1 | -11 | -8 | |
Growth YoY PAT Growth YoY% | -768.3 | 4.1 | 95.3 | 126.3 | 53.4 | 42.6 | -288.9 | -334.1 | -123.1 | 88.3 | -130.6 | -77.0 |
NPM NPM% | -249.8 | -180.3 | -110.5 | 16.1 | -54.3 | -144.9 | 960.8 | -330.2 | -374.3 | -41.1 | -1,915.3 | -633.6 |
| -1.8 | -3.2 | -0.4 | 0.6 | -0.8 | -1.9 | -1.6 | -1.4 | -1.9 | -0.2 | -3.8 | -2.5 |
| Quarter | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 5 | 1 | 11 | 5 | 4 | -1 | 1 | 2 | 2 | 1 | 1 | |
Growth YoY Revenue Growth YoY% | -82.1 | 18.5 | 120.3 | 449.8 | 114.6 | -28.6 | -144.7 | -88.5 | -67.7 | -59.0 | 215.7 | -7.8 |
| 5 | 12 | 2 | 7 | 5 | 5 | 2 | 2 | 3 | 1 | 15 | 7 | |
| -3 | -6 | -1 | 4 | 0 | -1 | -3 | -1 | -1 | 0 | -15 | -6 | |
OPM OPM% | -136.7 | -117.8 | -51.3 | 37.0 | -3.8 | -25.4 | 583.4 | -43.7 | -90.8 | 21.7 | -2,507.0 | -464.7 |
| 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 1 | 1 | 1 | 3 | 0 | 2 | 2 | 2 | -5 | 0 |
Depreciation DepreciationCr | 2 | 2 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | -5 | -10 | -1 | 2 | -3 | -6 | -5 | -4 | -5 | -1 | -11 | -8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 0 | |
| -5 | -10 | -1 | 2 | -3 | -6 | -5 | -4 | -6 | -1 | -11 | -8 | |
Growth YoY PAT Growth YoY% | -768.3 | 4.1 | 95.3 | 126.3 | 53.4 | 42.6 | -288.9 | -334.1 | -123.1 | 88.3 | -130.6 | -77.0 |
NPM NPM% | -249.8 | -180.3 | -110.5 | 16.1 | -54.3 | -144.9 | 960.8 | -330.2 | -374.3 | -41.1 | -1,915.3 | -633.6 |
| -1.8 | -3.2 | -0.4 | 0.6 | -0.8 | -1.9 | -1.6 | -1.4 | -1.9 | -0.2 | -3.8 | -2.5 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 99 | 112 | 120 | 146 | 169 | 25 | 10 | 19 | 5 | 5 |
Growth Revenue Growth% | 13.7 | 6.6 | 21.8 | 16.3 | -85.0 | -59.3 | 86.6 | -74.2 | -47.7 | |
| 76 | 90 | 91 | 121 | 153 | 40 | 24 | 19 | 21 | 26 | |
| 23 | 22 | 28 | 25 | 16 | -14 | -13 | 0 | -16 | -21 | |
OPM OPM% | 22.8 | 19.6 | 23.6 | 16.9 | 9.5 | -56.6 | -127.7 | 0.2 | -329.4 | -437.7 |
| 1 | 0 | 0 | -3 | 6 | 1 | 4 | 1 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 2 | 4 | 4 | 5 | 7 | 5 | 1 | 0 |
Depreciation DepreciationCr | 1 | 2 | 3 | 5 | 13 | 22 | 7 | 7 | 7 | 7 |
PBT PBTCr | 22 | 20 | 23 | 13 | 5 | -40 | -23 | -11 | -21 | -25 |
| 0 | 0 | 0 | -1 | 2 | -2 | 0 | 0 | 1 | 0 | |
PAT PATCr | 22 | 21 | 23 | 13 | 3 | -38 | -23 | -11 | -22 | -25 |
Growth PAT Growth% | -5.8 | 11.0 | -42.3 | -76.8 | -1,327.5 | 39.1 | 51.3 | -95.2 | -45.6 | |
NPM NPM% | 22.3 | 18.5 | 19.2 | 9.1 | 1.8 | -148.9 | -222.7 | -58.1 | -440.0 | -516.0 |
| 12.1 | 11.4 | 12.7 | 5.3 | 1.1 | -12.6 | -7.6 | -3.7 | -7.3 | -8.4 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 99 | 112 | 120 | 146 | 169 | 25 | 10 | 19 | 5 | 5 |
Growth Revenue Growth% | 13.7 | 6.6 | 21.8 | 16.3 | -85.0 | -59.3 | 86.6 | -74.2 | -47.7 | |
| 76 | 90 | 91 | 121 | 153 | 40 | 24 | 19 | 21 | 26 | |
| 23 | 22 | 28 | 25 | 16 | -14 | -13 | 0 | -16 | -21 | |
OPM OPM% | 22.8 | 19.6 | 23.6 | 16.9 | 9.5 | -56.6 | -127.7 | 0.2 | -329.4 | -437.7 |
| 1 | 0 | 0 | -3 | 6 | 1 | 4 | 1 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 2 | 4 | 4 | 5 | 7 | 5 | 1 | 0 |
Depreciation DepreciationCr | 1 | 2 | 3 | 5 | 13 | 22 | 7 | 7 | 7 | 7 |
PBT PBTCr | 22 | 20 | 23 | 13 | 5 | -40 | -23 | -11 | -21 | -25 |
| 0 | 0 | 0 | -1 | 2 | -2 | 0 | 0 | 1 | 0 | |
PAT PATCr | 22 | 21 | 23 | 13 | 3 | -38 | -23 | -11 | -22 | -25 |
Growth PAT Growth% | -5.8 | 11.0 | -42.3 | -76.8 | -1,327.5 | 39.1 | 51.3 | -95.2 | -45.6 | |
NPM NPM% | 22.3 | 18.5 | 19.2 | 9.1 | 1.8 | -148.9 | -222.7 | -58.1 | -440.0 | -516.0 |
| 12.1 | 11.4 | 12.7 | 5.3 | 1.1 | -12.6 | -7.6 | -3.7 | -7.3 | -8.4 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 18 | 18 | 18 | 25 | 30 | 30 | 30 | 30 | 30 |
Reserves ReservesCr | 87 | 107 | 128 | 179 | 234 | 74 | 47 | 37 | 15 |
| 23 | 22 | 37 | 41 | 51 | 55 | 59 | 63 | 64 | |
| 1 | 5 | 19 | 14 | 10 | 12 | 11 | 12 | 13 | |
| 131 | 153 | 217 | 282 | 325 | 172 | 147 | 142 | 122 | |
| 93 | 90 | 114 | 131 | 179 | 27 | 17 | 47 | 35 | |
| 38 | 63 | 102 | 152 | 146 | 145 | 130 | 95 | 87 | |
| 131 | 153 | 217 | 282 | 325 | 172 | 147 | 142 | 122 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 18 | 18 | 18 | 25 | 30 | 30 | 30 | 30 | 30 |
Reserves ReservesCr | 87 | 107 | 128 | 179 | 234 | 74 | 47 | 37 | 15 |
| 23 | 22 | 37 | 41 | 51 | 55 | 59 | 63 | 64 | |
| 1 | 5 | 19 | 14 | 10 | 12 | 11 | 12 | 13 | |
| 131 | 153 | 217 | 282 | 325 | 172 | 147 | 142 | 122 | |
| 93 | 90 | 114 | 131 | 179 | 27 | 17 | 47 | 35 | |
| 38 | 63 | 102 | 152 | 146 | 145 | 130 | 95 | 87 | |
| 131 | 153 | 217 | 282 | 325 | 172 | 147 | 142 | 122 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|
| -2 | 10 | -13 | -15 | 14 | -10 | 5 | 2 | 0 | |
| -21 | -20 | -25 | -36 | -43 | 5 | 3 | 1 | 0 | |
| 10 | 9 | 39 | 51 | 28 | 4 | -7 | -3 | 0 | |
Net Cash Flow Net Cash FlowCr | -13 | -1 | 1 | 0 | -1 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -19 | -10 | -39 | -51 | -30 | 1 | 7 | 1 | 0 |
CFO To PAT CFO To PAT% | -8.4 | 49.0 | -58.6 | -110.5 | 443.4 | 26.4 | -19.8 | -16.3 | 0.0 |
CFO To EBITDA CFO To EBITDA% | -8.2 | 46.2 | -47.9 | -59.4 | 85.1 | 69.5 | -34.5 | 5,305.8 | 0.0 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|
| -2 | 10 | -13 | -15 | 14 | -10 | 5 | 2 | 0 | |
| -21 | -20 | -25 | -36 | -43 | 5 | 3 | 1 | 0 | |
| 10 | 9 | 39 | 51 | 28 | 4 | -7 | -3 | 0 | |
Net Cash Flow Net Cash FlowCr | -13 | -1 | 1 | 0 | -1 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -19 | -10 | -39 | -51 | -30 | 1 | 7 | 1 | 0 |
CFO To PAT CFO To PAT% | -8.4 | 49.0 | -58.6 | -110.5 | 443.4 | 26.4 | -19.8 | -16.3 | 0.0 |
CFO To EBITDA CFO To EBITDA% | -8.2 | 46.2 | -47.9 | -59.4 | 85.1 | 69.5 | -34.5 | 5,305.8 | 0.0 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 210 | 89 | 81 | 141 | 281 | 105 | 52 | 46 | 21 | 10 |
Price To Earnings Price To Earnings | 9.7 | 4.4 | 3.6 | 11.0 | 90.9 | |||||
Price To Sales Price To Sales | 2.1 | 0.8 | 0.7 | 1.0 | 1.7 | 4.2 | 5.0 | 2.4 | 4.2 | 2.0 |
Price To Book Price To Book | 2.0 | 0.7 | 0.6 | 0.7 | 1.1 | 1.0 | 0.7 | 0.7 | 0.5 | 0.2 |
EV To EBITDA EV To EBITDA | 9.3 | 4.6 | 4.2 | 7.1 | 19.7 | -10.6 | -7.4 | 2,736.7 | -4.3 | |
GPM GPM% | 76.5 | 60.4 | 52.0 | 50.2 | 47.2 | 51.0 | 53.0 | 52.5 | -217.8 | -217.8 |
OPM OPM% | 22.8 | 19.6 | 23.6 | 16.9 | 9.5 | -56.6 | -127.7 | 0.2 | -329.4 | -437.7 |
NPM NPM% | 22.3 | 18.5 | 19.2 | 9.1 | 1.8 | -148.9 | -222.7 | -58.1 | -440.0 | -516.0 |
ROCE ROCE% | 21.3 | 15.1 | 13.6 | 6.9 | 3.0 | -23.1 | -13.6 | -5.1 | -21.3 | -21.3 |
ROE ROE% | 21.0 | 16.5 | 15.7 | 6.5 | 1.2 | -36.3 | -29.9 | -16.8 | -48.9 | -48.9 |
ROA ROA% | 16.8 | 13.5 | 10.6 | 4.7 | 0.9 | -22.0 | -15.7 | -7.9 | -17.9 | -17.9 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 210 | 89 | 81 | 141 | 281 | 105 | 52 | 46 | 21 | 10 |
Price To Earnings Price To Earnings | 9.7 | 4.4 | 3.6 | 11.0 | 90.9 | |||||
Price To Sales Price To Sales | 2.1 | 0.8 | 0.7 | 1.0 | 1.7 | 4.2 | 5.0 | 2.4 | 4.2 | 2.0 |
Price To Book Price To Book | 2.0 | 0.7 | 0.6 | 0.7 | 1.1 | 1.0 | 0.7 | 0.7 | 0.5 | 0.2 |
EV To EBITDA EV To EBITDA | 9.3 | 4.6 | 4.2 | 7.1 | 19.7 | -10.6 | -7.4 | 2,736.7 | -4.3 | |
GPM GPM% | 76.5 | 60.4 | 52.0 | 50.2 | 47.2 | 51.0 | 53.0 | 52.5 | -217.8 | -217.8 |
OPM OPM% | 22.8 | 19.6 | 23.6 | 16.9 | 9.5 | -56.6 | -127.7 | 0.2 | -329.4 | -437.7 |
NPM NPM% | 22.3 | 18.5 | 19.2 | 9.1 | 1.8 | -148.9 | -222.7 | -58.1 | -440.0 | -516.0 |
ROCE ROCE% | 21.3 | 15.1 | 13.6 | 6.9 | 3.0 | -23.1 | -13.6 | -5.1 | -21.3 | -21.3 |
ROE ROE% | 21.0 | 16.5 | 15.7 | 6.5 | 1.2 | -36.3 | -29.9 | -16.8 | -48.9 | -48.9 |
ROA ROA% | 16.8 | 13.5 | 10.6 | 4.7 | 0.9 | -22.0 | -15.7 | -7.9 | -17.9 | -17.9 |