| Quarter | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 11 | 2 | 15 | 4 | 2 | 3 | 3 | 1 | 1 | 1 | 1 | |
Growth YoY Revenue Growth YoY% | -75.3 | -3.3 | -82.5 | 79.2 | -38.6 | -82.5 | 73.4 | -82.2 | -83.4 | -68.1 | -63.8 | -68.2 |
| 6 | 10 | 1 | 14 | 5 | 1 | 2 | 2 | 7 | 1 | 1 | 1 | |
| 0 | 1 | 0 | 0 | -1 | 1 | 1 | 1 | -7 | 0 | 0 | 0 | |
OPM OPM% | 4.2 | 8.0 | 18.3 | 2.9 | -37.4 | 35.5 | 27.0 | 27.6 | -1,083.1 | 11.7 | 6.6 | -30.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 14 | 15 | 15 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 8 | 8 | 8 | 8 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -21 | -21 | -22 | -22 | -1 | 0 | 0 | 0 | -8 | -1 | -1 | -1 |
| -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -16 | -21 | -22 | -22 | -1 | 0 | 0 | 0 | -8 | -1 | -1 | -1 | |
Growth YoY PAT Growth YoY% | -59.2 | -4.4 | -7.1 | -6.4 | 94.0 | 99.9 | 100.1 | 99.9 | -738.7 | -2,933.3 | -3,133.3 | -4,033.3 |
NPM NPM% | -251.2 | -196.7 | -1,287.0 | -145.6 | -24.5 | -1.6 | 1.0 | -1.1 | -1,238.1 | -151.7 | -85.8 | -147.6 |
| -0.6 | -0.8 | -0.8 | -0.8 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | 0.0 | 0.0 | 0.0 |
| Quarter | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 11 | 2 | 15 | 4 | 2 | 3 | 3 | 1 | 1 | 1 | 1 | |
Growth YoY Revenue Growth YoY% | -75.3 | -3.3 | -82.5 | 79.2 | -38.6 | -82.5 | 73.4 | -82.2 | -83.4 | -68.1 | -63.8 | -68.2 |
| 6 | 10 | 1 | 14 | 5 | 1 | 2 | 2 | 7 | 1 | 1 | 1 | |
| 0 | 1 | 0 | 0 | -1 | 1 | 1 | 1 | -7 | 0 | 0 | 0 | |
OPM OPM% | 4.2 | 8.0 | 18.3 | 2.9 | -37.4 | 35.5 | 27.0 | 27.6 | -1,083.1 | 11.7 | 6.6 | -30.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 14 | 15 | 15 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 8 | 8 | 8 | 8 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -21 | -21 | -22 | -22 | -1 | 0 | 0 | 0 | -8 | -1 | -1 | -1 |
| -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -16 | -21 | -22 | -22 | -1 | 0 | 0 | 0 | -8 | -1 | -1 | -1 | |
Growth YoY PAT Growth YoY% | -59.2 | -4.4 | -7.1 | -6.4 | 94.0 | 99.9 | 100.1 | 99.9 | -738.7 | -2,933.3 | -3,133.3 | -4,033.3 |
NPM NPM% | -251.2 | -196.7 | -1,287.0 | -145.6 | -24.5 | -1.6 | 1.0 | -1.1 | -1,238.1 | -151.7 | -85.8 | -147.6 |
| -0.6 | -0.8 | -0.8 | -0.8 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 930 | 1,052 | 631 | 514 | 435 | 83 | 35 | 31 | 8 | 3 |
Growth Revenue Growth% | 13.1 | -40.0 | -18.5 | -15.4 | -80.8 | -57.7 | -12.2 | -74.0 | -72.2 | |
| 812 | 983 | 664 | 569 | 600 | 82 | 32 | 30 | 8 | 10 | |
| 118 | 68 | -33 | -55 | -165 | 1 | 3 | 1 | 0 | -7 | |
OPM OPM% | 12.7 | 6.5 | -5.2 | -10.7 | -38.0 | 1.4 | 9.1 | 2.5 | -4.0 | -221.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 39 | 50 | 52 | 51 | 47 | 53 | 55 | 44 | 0 | 0 |
Depreciation DepreciationCr | 79 | 82 | 60 | 42 | 32 | 31 | 30 | 15 | 3 | 4 |
PBT PBTCr | 0 | -63 | -145 | -148 | -244 | -82 | -82 | -58 | -4 | -11 |
| -6 | -7 | -3 | 0 | -4 | -5 | -5 | 0 | 3 | 0 | |
PAT PATCr | 6 | -56 | -142 | -149 | -240 | -77 | -76 | -57 | -6 | -11 |
Growth PAT Growth% | -972.0 | -152.3 | -4.7 | -61.3 | 67.8 | 1.1 | 24.9 | 89.3 | -1,031.3 | |
NPM NPM% | 0.7 | -5.3 | -22.5 | -28.9 | -55.1 | -92.7 | -216.7 | -185.4 | -76.6 | -347.0 |
| 0.2 | -2.3 | -5.2 | -5.3 | -8.5 | -2.8 | -2.9 | -2.0 | -0.2 | -0.4 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 930 | 1,052 | 631 | 514 | 435 | 83 | 35 | 31 | 8 | 3 |
Growth Revenue Growth% | 13.1 | -40.0 | -18.5 | -15.4 | -80.8 | -57.7 | -12.2 | -74.0 | -72.2 | |
| 812 | 983 | 664 | 569 | 600 | 82 | 32 | 30 | 8 | 10 | |
| 118 | 68 | -33 | -55 | -165 | 1 | 3 | 1 | 0 | -7 | |
OPM OPM% | 12.7 | 6.5 | -5.2 | -10.7 | -38.0 | 1.4 | 9.1 | 2.5 | -4.0 | -221.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 39 | 50 | 52 | 51 | 47 | 53 | 55 | 44 | 0 | 0 |
Depreciation DepreciationCr | 79 | 82 | 60 | 42 | 32 | 31 | 30 | 15 | 3 | 4 |
PBT PBTCr | 0 | -63 | -145 | -148 | -244 | -82 | -82 | -58 | -4 | -11 |
| -6 | -7 | -3 | 0 | -4 | -5 | -5 | 0 | 3 | 0 | |
PAT PATCr | 6 | -56 | -142 | -149 | -240 | -77 | -76 | -57 | -6 | -11 |
Growth PAT Growth% | -972.0 | -152.3 | -4.7 | -61.3 | 67.8 | 1.1 | 24.9 | 89.3 | -1,031.3 | |
NPM NPM% | 0.7 | -5.3 | -22.5 | -28.9 | -55.1 | -92.7 | -216.7 | -185.4 | -76.6 | -347.0 |
| 0.2 | -2.3 | -5.2 | -5.3 | -8.5 | -2.8 | -2.9 | -2.0 | -0.2 | -0.4 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Sep 2019 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 |
Reserves ReservesCr | 299 | 243 | 101 | -48 | -288 | -366 | -442 | -499 | -505 | -512 |
| 248 | 263 | 258 | 279 | 292 | 333 | 385 | 425 | 425 | 433 | |
| 271 | 202 | 216 | 232 | 239 | 227 | 227 | 227 | 227 | 227 | |
| 846 | 736 | 602 | 491 | 271 | 222 | 198 | 181 | 175 | 176 | |
| 439 | 404 | 327 | 268 | 75 | 53 | 53 | 50 | 22 | 24 | |
| 407 | 332 | 275 | 224 | 196 | 170 | 145 | 131 | 153 | 152 | |
| 846 | 736 | 602 | 491 | 271 | 222 | 198 | 181 | 175 | 176 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Sep 2019 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 |
Reserves ReservesCr | 299 | 243 | 101 | -48 | -288 | -366 | -442 | -499 | -505 | -512 |
| 248 | 263 | 258 | 279 | 292 | 333 | 385 | 425 | 425 | 433 | |
| 271 | 202 | 216 | 232 | 239 | 227 | 227 | 227 | 227 | 227 | |
| 846 | 736 | 602 | 491 | 271 | 222 | 198 | 181 | 175 | 176 | |
| 439 | 404 | 327 | 268 | 75 | 53 | 53 | 50 | 22 | 24 | |
| 407 | 332 | 275 | 224 | 196 | 170 | 145 | 131 | 153 | 152 | |
| 846 | 736 | 602 | 491 | 271 | 222 | 198 | 181 | 175 | 176 |
| Financial Year | Mar 2018 | Mar 2019 |
|---|---|---|
| 0 | 0 | |
| 0 | 0 | |
| 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 |
CFO To PAT CFO To PAT% | 0.2 | 2.8 |
CFO To EBITDA CFO To EBITDA% | -14.9 | 53.5 |
| Financial Year | Mar 2018 | Mar 2019 |
|---|---|---|
| 0 | 0 | |
| 0 | 0 | |
| 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 |
CFO To PAT CFO To PAT% | 0.2 | 2.8 |
CFO To EBITDA CFO To EBITDA% | -14.9 | 53.5 |
| 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 | 52 | 40 | 16 | 19 | 13 | 10 | 8 | 5 | 6 | |
Price To Earnings Price To Earnings | 8.1 | |||||||||
Price To Sales Price To Sales | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.7 | 1.9 | |
Price To Book Price To Book | 0.2 | 0.1 | 0.1 | -1.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | |
EV To EBITDA EV To EBITDA | 4.6 | 7.2 | -14.8 | -9.1 | -3.2 | 420.4 | 155.2 | -1,527.2 | ||
GPM GPM% | 15.1 | 8.1 | -2.5 | -7.7 | -35.6 | 6.1 | 13.8 | 6.2 | 3.3 | 3.3 |
OPM OPM% | 12.7 | 6.5 | -5.2 | -10.7 | -38.0 | 1.4 | 9.1 | 2.5 | -4.0 | -221.8 |
NPM NPM% | 0.7 | -5.3 | -22.5 | -28.9 | -55.1 | -92.7 | -216.7 | -185.4 | -76.6 | -347.0 |
ROCE ROCE% | 4.8 | -1.9 | -15.5 | -21.1 | -79.1 | -19.4 | -35.1 | -76.4 | -28.4 | -170.0 |
ROE ROE% | 2.0 | -20.8 | -110.3 | 745.2 | 92.3 | 22.9 | 18.5 | 12.2 | 1.3 | 2.3 |
ROA ROA% | 0.8 | -7.7 | -23.6 | -30.3 | -88.4 | -34.8 | -38.6 | -31.8 | -3.5 | -6.2 |
| 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 | 52 | 40 | 16 | 19 | 13 | 10 | 8 | 5 | 6 | |
Price To Earnings Price To Earnings | 8.1 | |||||||||
Price To Sales Price To Sales | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.7 | 1.9 | |
Price To Book Price To Book | 0.2 | 0.1 | 0.1 | -1.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | |
EV To EBITDA EV To EBITDA | 4.6 | 7.2 | -14.8 | -9.1 | -3.2 | 420.4 | 155.2 | -1,527.2 | ||
GPM GPM% | 15.1 | 8.1 | -2.5 | -7.7 | -35.6 | 6.1 | 13.8 | 6.2 | 3.3 | 3.3 |
OPM OPM% | 12.7 | 6.5 | -5.2 | -10.7 | -38.0 | 1.4 | 9.1 | 2.5 | -4.0 | -221.8 |
NPM NPM% | 0.7 | -5.3 | -22.5 | -28.9 | -55.1 | -92.7 | -216.7 | -185.4 | -76.6 | -347.0 |
ROCE ROCE% | 4.8 | -1.9 | -15.5 | -21.1 | -79.1 | -19.4 | -35.1 | -76.4 | -28.4 | -170.0 |
ROE ROE% | 2.0 | -20.8 | -110.3 | 745.2 | 92.3 | 22.9 | 18.5 | 12.2 | 1.3 | 2.3 |
ROA ROA% | 0.8 | -7.7 | -23.6 | -30.3 | -88.4 | -34.8 | -38.6 | -31.8 | -3.5 | -6.2 |