| Quarter | Mar 2015 | Jun 2015 | Sep 2015 | Dec 2015 | Mar 2016 | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 158 | 51 | 9 | 3 | 7 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -13.8 | -36.1 | -84.1 | -92.5 | -95.6 | -97.6 | -89.0 | -100.0 | -93.3 | -91.9 | -100.0 | |
| 177 | 55 | 18 | 10 | 24 | 16 | 11 | 5 | 6 | 1 | 1 | 1 | |
| -19 | -4 | -9 | -6 | -17 | -15 | -10 | -5 | -6 | -1 | -1 | -1 | |
OPM OPM% | -12.2 | -8.6 | -96.9 | -189.2 | -247.5 | -1,183.3 | -947.4 | -1,249.9 | -1,173.5 | |||
| 14 | 0 | 0 | 8 | 0 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 3 | 5 | 4 | 0 | 0 | 0 | -2 | 0 | 0 | 0 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 2 |
PBT PBTCr | -13 | -11 | -15 | -6 | -25 | -17 | -4 | -8 | -6 | -3 | -3 | -3 |
| -1 | 0 | 0 | 12 | 7 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | |
| -12 | -11 | -15 | -18 | -31 | -17 | -4 | -8 | -5 | -3 | -3 | -3 | |
Growth YoY PAT Growth YoY% | -105.3 | 26.3 | 23.9 | -174.0 | -159.5 | -55.4 | 71.3 | 58.6 | 82.8 | 80.8 | 36.2 | 65.3 |
NPM NPM% | -7.7 | -21.3 | -166.8 | -529.5 | -446.9 | -1,370.7 | -437.6 | -1,151.1 | -3,230.0 | |||
| -7.8 | -7.0 | -9.9 | -11.7 | -18.6 | -10.9 | -2.9 | -4.8 | -3.1 | -2.1 | -1.8 | -1.7 |
| Quarter | Mar 2015 | Jun 2015 | Sep 2015 | Dec 2015 | Mar 2016 | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 158 | 51 | 9 | 3 | 7 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -13.8 | -36.1 | -84.1 | -92.5 | -95.6 | -97.6 | -89.0 | -100.0 | -93.3 | -91.9 | -100.0 | |
| 177 | 55 | 18 | 10 | 24 | 16 | 11 | 5 | 6 | 1 | 1 | 1 | |
| -19 | -4 | -9 | -6 | -17 | -15 | -10 | -5 | -6 | -1 | -1 | -1 | |
OPM OPM% | -12.2 | -8.6 | -96.9 | -189.2 | -247.5 | -1,183.3 | -947.4 | -1,249.9 | -1,173.5 | |||
| 14 | 0 | 0 | 8 | 0 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 3 | 5 | 4 | 0 | 0 | 0 | -2 | 0 | 0 | 0 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 2 |
PBT PBTCr | -13 | -11 | -15 | -6 | -25 | -17 | -4 | -8 | -6 | -3 | -3 | -3 |
| -1 | 0 | 0 | 12 | 7 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | |
| -12 | -11 | -15 | -18 | -31 | -17 | -4 | -8 | -5 | -3 | -3 | -3 | |
Growth YoY PAT Growth YoY% | -105.3 | 26.3 | 23.9 | -174.0 | -159.5 | -55.4 | 71.3 | 58.6 | 82.8 | 80.8 | 36.2 | 65.3 |
NPM NPM% | -7.7 | -21.3 | -166.8 | -529.5 | -446.9 | -1,370.7 | -437.6 | -1,151.1 | -3,230.0 | |||
| -7.8 | -7.0 | -9.9 | -11.7 | -18.6 | -10.9 | -2.9 | -4.8 | -3.1 | -2.1 | -1.8 | -1.7 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 659 | 633 | 345 | 462 | 341 | 70 | 3 | 1 |
Growth Revenue Growth% | -4.0 | -45.5 | 34.0 | -26.1 | -79.5 | -96.1 | -93.8 | |
| 640 | 596 | 373 | 505 | 419 | 108 | 35 | 10 | |
| 19 | 37 | -28 | -44 | -78 | -38 | -32 | -10 | |
OPM OPM% | 2.8 | 5.8 | -8.1 | -9.4 | -22.8 | -53.7 | -1,195.7 | -1,693.1 |
| 27 | 7 | 14 | 39 | 52 | 11 | 8 | 0 | |
Interest Expense Interest ExpenseCr | 29 | 23 | 19 | 16 | 15 | 16 | 1 | -2 |
Depreciation DepreciationCr | 9 | 15 | 16 | 15 | 13 | 13 | 9 | 7 |
PBT PBTCr | 7 | 5 | -53 | -35 | -54 | -55 | -34 | -15 |
| 3 | 3 | -13 | 1 | -1 | 18 | -1 | -1 | |
PAT PATCr | 5 | 2 | -40 | -36 | -54 | -73 | -34 | -14 |
Growth PAT Growth% | -58.4 | -2,072.6 | 9.2 | -48.5 | -36.3 | 54.0 | 76.6 | |
NPM NPM% | 0.7 | 0.3 | -11.6 | -7.8 | -15.7 | -104.3 | -1,243.3 | -2,466.7 |
| 3.1 | 1.3 | -25.7 | -23.3 | -34.6 | -47.2 | -21.7 | -8.7 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 659 | 633 | 345 | 462 | 341 | 70 | 3 | 1 |
Growth Revenue Growth% | -4.0 | -45.5 | 34.0 | -26.1 | -79.5 | -96.1 | -93.8 | |
| 640 | 596 | 373 | 505 | 419 | 108 | 35 | 10 | |
| 19 | 37 | -28 | -44 | -78 | -38 | -32 | -10 | |
OPM OPM% | 2.8 | 5.8 | -8.1 | -9.4 | -22.8 | -53.7 | -1,195.7 | -1,693.1 |
| 27 | 7 | 14 | 39 | 52 | 11 | 8 | 0 | |
Interest Expense Interest ExpenseCr | 29 | 23 | 19 | 16 | 15 | 16 | 1 | -2 |
Depreciation DepreciationCr | 9 | 15 | 16 | 15 | 13 | 13 | 9 | 7 |
PBT PBTCr | 7 | 5 | -53 | -35 | -54 | -55 | -34 | -15 |
| 3 | 3 | -13 | 1 | -1 | 18 | -1 | -1 | |
PAT PATCr | 5 | 2 | -40 | -36 | -54 | -73 | -34 | -14 |
Growth PAT Growth% | -58.4 | -2,072.6 | 9.2 | -48.5 | -36.3 | 54.0 | 76.6 | |
NPM NPM% | 0.7 | 0.3 | -11.6 | -7.8 | -15.7 | -104.3 | -1,243.3 | -2,466.7 |
| 3.1 | 1.3 | -25.7 | -23.3 | -34.6 | -47.2 | -21.7 | -8.7 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Sep 2017 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
Reserves ReservesCr | 33 | 35 | -4 | -41 | -94 | -167 | -201 | -207 |
| 193 | 487 | 587 | 581 | 205 | 181 | 127 | 128 | |
| 305 | 141 | 216 | 183 | 156 | 148 | 148 | 248 | |
| 547 | 680 | 814 | 839 | 382 | 277 | 190 | 184 | |
| 226 | 493 | 470 | 521 | 268 | 188 | 111 | 108 | |
| 322 | 187 | 344 | 318 | 114 | 89 | 78 | 76 | |
| 547 | 680 | 814 | 839 | 382 | 277 | 190 | 184 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Sep 2017 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
Reserves ReservesCr | 33 | 35 | -4 | -41 | -94 | -167 | -201 | -207 |
| 193 | 487 | 587 | 581 | 205 | 181 | 127 | 128 | |
| 305 | 141 | 216 | 183 | 156 | 148 | 148 | 248 | |
| 547 | 680 | 814 | 839 | 382 | 277 | 190 | 184 | |
| 226 | 493 | 470 | 521 | 268 | 188 | 111 | 108 | |
| 322 | 187 | 344 | 318 | 114 | 89 | 78 | 76 | |
| 547 | 680 | 814 | 839 | 382 | 277 | 190 | 184 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 |
|---|---|---|---|---|---|---|---|
| -102 | 25 | -86 | -34 | 86 | 1 | 1 | |
| 19 | -6 | -21 | 45 | -6 | 19 | 4 | |
| 89 | -37 | 109 | -14 | -80 | -20 | -5 | |
Net Cash Flow Net Cash FlowCr | 6 | -18 | 2 | -4 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -105 | 23 | -94 | -37 | 80 | 0 | 1 |
CFO To PAT CFO To PAT% | -2,102.1 | 1,260.4 | 215.0 | 95.1 | -160.6 | -1.3 | -1.6 |
CFO To EBITDA CFO To EBITDA% | -550.5 | 69.5 | 306.3 | 78.8 | -111.0 | -2.5 | -1.6 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 |
|---|---|---|---|---|---|---|---|
| -102 | 25 | -86 | -34 | 86 | 1 | 1 | |
| 19 | -6 | -21 | 45 | -6 | 19 | 4 | |
| 89 | -37 | 109 | -14 | -80 | -20 | -5 | |
Net Cash Flow Net Cash FlowCr | 6 | -18 | 2 | -4 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -105 | 23 | -94 | -37 | 80 | 0 | 1 |
CFO To PAT CFO To PAT% | -2,102.1 | 1,260.4 | 215.0 | 95.1 | -160.6 | -1.3 | -1.6 |
CFO To EBITDA CFO To EBITDA% | -550.5 | 69.5 | 306.3 | 78.8 | -111.0 | -2.5 | -1.6 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 86 | 36 | 26 | 19 | 14 | 7 | 6 | 3 |
Price To Earnings Price To Earnings | 17.7 | 18.0 | ||||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 2.4 | 5.6 |
Price To Book Price To Book | 1.8 | 0.7 | 2.3 | -0.7 | -0.2 | -0.1 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 13.4 | 7.1 | -12.5 | -6.4 | -3.0 | -6.5 | -7.5 | |
GPM GPM% | 5.8 | 9.4 | -1.9 | -0.1 | -11.4 | -39.5 | -995.1 | -995.1 |
OPM OPM% | 2.8 | 5.8 | -8.1 | -9.4 | -22.8 | -53.7 | -1,195.7 | -1,693.1 |
NPM NPM% | 0.7 | 0.3 | -11.6 | -7.8 | -15.7 | -104.3 | -1,243.3 | -2,466.7 |
ROCE ROCE% | 14.5 | 9.3 | -8.5 | -7.5 | -23.5 | -44.2 | -65.5 | -11.6 |
ROE ROE% | 9.9 | 4.0 | -358.2 | 144.4 | 68.1 | 48.1 | 18.1 | 7.3 |
ROA ROA% | 0.9 | 0.3 | -4.9 | -4.3 | -14.0 | -26.4 | -17.7 | -7.6 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 86 | 36 | 26 | 19 | 14 | 7 | 6 | 3 |
Price To Earnings Price To Earnings | 17.7 | 18.0 | ||||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 2.4 | 5.6 |
Price To Book Price To Book | 1.8 | 0.7 | 2.3 | -0.7 | -0.2 | -0.1 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 13.4 | 7.1 | -12.5 | -6.4 | -3.0 | -6.5 | -7.5 | |
GPM GPM% | 5.8 | 9.4 | -1.9 | -0.1 | -11.4 | -39.5 | -995.1 | -995.1 |
OPM OPM% | 2.8 | 5.8 | -8.1 | -9.4 | -22.8 | -53.7 | -1,195.7 | -1,693.1 |
NPM NPM% | 0.7 | 0.3 | -11.6 | -7.8 | -15.7 | -104.3 | -1,243.3 | -2,466.7 |
ROCE ROCE% | 14.5 | 9.3 | -8.5 | -7.5 | -23.5 | -44.2 | -65.5 | -11.6 |
ROE ROE% | 9.9 | 4.0 | -358.2 | 144.4 | 68.1 | 48.1 | 18.1 | 7.3 |
ROA ROA% | 0.9 | 0.3 | -4.9 | -4.3 | -14.0 | -26.4 | -17.7 | -7.6 |