| Quarter | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 51 | 60 | 66 | 60 | 56 | 55 | 43 | 32 | 27 | 32 | 27 | 25 | |
Growth YoY Revenue Growth YoY% | -6.2 | 3.0 | 20.2 | 5.0 | 10.2 | -9.2 | -34.9 | -47.0 | -51.5 | -41.4 | -37.9 | -22.0 |
| 47 | 56 | 61 | 62 | 53 | 50 | 38 | 35 | 24 | 27 | 24 | 51 | |
| 4 | 4 | 4 | -2 | 4 | 4 | 4 | -3 | 4 | 5 | 3 | -26 | |
OPM OPM% | 7.6 | 7.2 | 6.6 | -3.4 | 6.9 | 7.6 | 10.4 | -8.5 | 13.1 | 14.4 | 11.2 | -103.8 |
| 0 | 0 | 0 | 8 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 26 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 4 | 3 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
PBT PBTCr | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | -1 | |
| 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | |
Growth YoY PAT Growth YoY% | -96.7 | -32.0 | 188.9 | 539.3 | 1,200.0 | -5.9 | 16.7 | -94.4 | -446.1 | 118.8 | -42.9 | -2,570.0 |
NPM NPM% | 0.0 | 0.3 | 0.4 | 3.0 | 0.2 | 0.3 | 0.7 | 0.3 | -1.6 | 1.1 | 0.6 | -9.9 |
| 0.0 | 0.4 | 0.5 | 3.9 | 0.3 | 0.3 | 0.6 | 0.2 | -1.0 | 0.8 | 0.3 | -62.8 |
| Quarter | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 51 | 60 | 66 | 60 | 56 | 55 | 43 | 32 | 27 | 32 | 27 | 25 | |
Growth YoY Revenue Growth YoY% | -6.2 | 3.0 | 20.2 | 5.0 | 10.2 | -9.2 | -34.9 | -47.0 | -51.5 | -41.4 | -37.9 | -22.0 |
| 47 | 56 | 61 | 62 | 53 | 50 | 38 | 35 | 24 | 27 | 24 | 51 | |
| 4 | 4 | 4 | -2 | 4 | 4 | 4 | -3 | 4 | 5 | 3 | -26 | |
OPM OPM% | 7.6 | 7.2 | 6.6 | -3.4 | 6.9 | 7.6 | 10.4 | -8.5 | 13.1 | 14.4 | 11.2 | -103.8 |
| 0 | 0 | 0 | 8 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 26 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 4 | 3 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
PBT PBTCr | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | -1 | |
| 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | |
Growth YoY PAT Growth YoY% | -96.7 | -32.0 | 188.9 | 539.3 | 1,200.0 | -5.9 | 16.7 | -94.4 | -446.1 | 118.8 | -42.9 | -2,570.0 |
NPM NPM% | 0.0 | 0.3 | 0.4 | 3.0 | 0.2 | 0.3 | 0.7 | 0.3 | -1.6 | 1.1 | 0.6 | -9.9 |
| 0.0 | 0.4 | 0.5 | 3.9 | 0.3 | 0.3 | 0.6 | 0.2 | -1.0 | 0.8 | 0.3 | -62.8 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 176 | 196 | 194 | 219 | 237 | 223 | 225 | 237 | 186 | 111 |
Growth Revenue Growth% | 11.4 | -1.1 | 12.6 | 8.5 | -5.9 | 0.5 | 5.7 | -21.7 | -40.3 | |
| 162 | 179 | 177 | 212 | 219 | 205 | 206 | 227 | 176 | 126 | |
| 14 | 18 | 18 | 6 | 19 | 19 | 19 | 11 | 10 | -15 | |
OPM OPM% | 8.2 | 9.0 | 9.1 | 3.0 | 7.8 | 8.4 | 8.2 | 4.4 | 5.3 | -13.3 |
| 1 | 0 | 1 | 12 | 1 | 1 | 0 | 9 | 7 | 27 | |
Interest Expense Interest ExpenseCr | 10 | 12 | 14 | 14 | 15 | 16 | 16 | 15 | 14 | 12 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 4 | 4 | 3 | 2 | 2 | 1 | 1 | 3 | 1 | -2 |
| 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | |
PAT PATCr | 2 | 3 | 2 | 2 | 2 | 1 | 1 | 2 | 1 | -2 |
Growth PAT Growth% | 7.1 | -38.1 | 2.1 | 5.4 | -65.0 | 2.1 | 248.2 | -69.8 | -461.3 | |
NPM NPM% | 1.4 | 1.4 | 0.8 | 0.8 | 0.8 | 0.3 | 0.3 | 0.9 | 0.4 | -2.2 |
| 5.4 | 5.8 | 3.6 | 3.7 | 3.9 | 1.4 | 1.4 | 4.8 | 1.5 | -5.3 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 176 | 196 | 194 | 219 | 237 | 223 | 225 | 237 | 186 | 111 |
Growth Revenue Growth% | 11.4 | -1.1 | 12.6 | 8.5 | -5.9 | 0.5 | 5.7 | -21.7 | -40.3 | |
| 162 | 179 | 177 | 212 | 219 | 205 | 206 | 227 | 176 | 126 | |
| 14 | 18 | 18 | 6 | 19 | 19 | 19 | 11 | 10 | -15 | |
OPM OPM% | 8.2 | 9.0 | 9.1 | 3.0 | 7.8 | 8.4 | 8.2 | 4.4 | 5.3 | -13.3 |
| 1 | 0 | 1 | 12 | 1 | 1 | 0 | 9 | 7 | 27 | |
Interest Expense Interest ExpenseCr | 10 | 12 | 14 | 14 | 15 | 16 | 16 | 15 | 14 | 12 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 4 | 4 | 3 | 2 | 2 | 1 | 1 | 3 | 1 | -2 |
| 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | |
PAT PATCr | 2 | 3 | 2 | 2 | 2 | 1 | 1 | 2 | 1 | -2 |
Growth PAT Growth% | 7.1 | -38.1 | 2.1 | 5.4 | -65.0 | 2.1 | 248.2 | -69.8 | -461.3 | |
NPM NPM% | 1.4 | 1.4 | 0.8 | 0.8 | 0.8 | 0.3 | 0.3 | 0.9 | 0.4 | -2.2 |
| 5.4 | 5.8 | 3.6 | 3.7 | 3.9 | 1.4 | 1.4 | 4.8 | 1.5 | -5.3 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 27 | 29 | 30 | 31 | 32 | 32 | 26 | 27 | 28 | 25 |
| 86 | 87 | 100 | 121 | 127 | 117 | 129 | 129 | 115 | 102 | |
| 9 | 12 | 9 | 9 | 8 | 12 | 8 | 12 | 5 | 5 | |
| 127 | 132 | 143 | 165 | 171 | 166 | 168 | 172 | 152 | 137 | |
| 93 | 95 | 109 | 129 | 135 | 130 | 136 | 140 | 120 | 105 | |
| 34 | 37 | 35 | 37 | 36 | 36 | 32 | 32 | 32 | 32 | |
| 127 | 132 | 143 | 165 | 171 | 166 | 168 | 172 | 152 | 137 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 27 | 29 | 30 | 31 | 32 | 32 | 26 | 27 | 28 | 25 |
| 86 | 87 | 100 | 121 | 127 | 117 | 129 | 129 | 115 | 102 | |
| 9 | 12 | 9 | 9 | 8 | 12 | 8 | 12 | 5 | 5 | |
| 127 | 132 | 143 | 165 | 171 | 166 | 168 | 172 | 152 | 137 | |
| 93 | 95 | 109 | 129 | 135 | 130 | 136 | 140 | 120 | 105 | |
| 34 | 37 | 35 | 37 | 36 | 36 | 32 | 32 | 32 | 32 | |
| 127 | 132 | 143 | 165 | 171 | 166 | 168 | 172 | 152 | 137 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 12 | 11 | 1 | 17 | 16 | 14 | 15 | 6 | -14 | |
| -2 | -5 | -1 | 7 | -3 | -1 | -1 | 6 | 3 | 24 | |
| -8 | -8 | -8 | -8 | -15 | -14 | -14 | -21 | -11 | -10 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 2 | 0 | -1 | 1 | -1 | 0 | -2 | 0 |
Free Cash Flow Free Cash FlowCr | 9 | 8 | 10 | 8 | 14 | 15 | 13 | 20 | 8 | 10 |
CFO To PAT CFO To PAT% | 429.5 | 452.9 | 687.7 | 76.3 | 973.8 | 2,594.4 | 2,147.0 | 663.4 | 899.6 | 588.3 |
CFO To EBITDA CFO To EBITDA% | 74.2 | 68.3 | 64.7 | 20.0 | 93.0 | 86.2 | 73.8 | 139.7 | 61.5 | 96.7 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 12 | 11 | 1 | 17 | 16 | 14 | 15 | 6 | -14 | |
| -2 | -5 | -1 | 7 | -3 | -1 | -1 | 6 | 3 | 24 | |
| -8 | -8 | -8 | -8 | -15 | -14 | -14 | -21 | -11 | -10 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 2 | 0 | -1 | 1 | -1 | 0 | -2 | 0 |
Free Cash Flow Free Cash FlowCr | 9 | 8 | 10 | 8 | 14 | 15 | 13 | 20 | 8 | 10 |
CFO To PAT CFO To PAT% | 429.5 | 452.9 | 687.7 | 76.3 | 973.8 | 2,594.4 | 2,147.0 | 663.4 | 899.6 | 588.3 |
CFO To EBITDA CFO To EBITDA% | 74.2 | 68.3 | 64.7 | 20.0 | 93.0 | 86.2 | 73.8 | 139.7 | 61.5 | 96.7 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 19 | 16 | 12 | 8 | 14 | 17 | 22 | 40 | 15 | 6 | |
Price To Earnings Price To Earnings | 7.7 | 6.0 | 7.1 | 4.6 | 8.0 | 26.6 | 34.8 | 18.2 | 21.9 | ||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | |
Price To Book Price To Book | 0.8 | 0.6 | 0.4 | 0.3 | 0.5 | 0.5 | 0.7 | 1.3 | 0.5 | 0.2 | |
EV To EBITDA EV To EBITDA | 4.3 | 3.6 | 3.5 | 10.1 | 3.9 | 4.1 | 4.6 | 9.3 | 7.8 | ||
GPM GPM% | 18.7 | 18.7 | 20.2 | 16.1 | 18.3 | 19.5 | 19.0 | 16.3 | 18.8 | 11.7 | 11.7 |
OPM OPM% | 8.2 | 9.0 | 9.1 | 3.0 | 7.8 | 8.4 | 8.2 | 4.4 | 5.3 | -13.3 | -13.3 |
NPM NPM% | 1.4 | 1.4 | 0.8 | 0.8 | 0.8 | 0.3 | 0.3 | 0.9 | 0.4 | -2.2 | -2.2 |
ROCE ROCE% | 18.0 | 18.9 | 18.3 | 16.7 | 17.6 | 17.1 | 17.4 | 18.8 | 15.5 | 10.6 | 10.6 |
ROE ROE% | 7.9 | 8.0 | 4.8 | 4.8 | 4.9 | 1.7 | 2.1 | 7.0 | 2.1 | -8.1 | -8.1 |
ROA ROA% | 2.0 | 2.0 | 1.1 | 1.0 | 1.0 | 0.4 | 0.4 | 1.3 | 0.4 | -1.8 | -1.8 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 19 | 16 | 12 | 8 | 14 | 17 | 22 | 40 | 15 | 6 | |
Price To Earnings Price To Earnings | 7.7 | 6.0 | 7.1 | 4.6 | 8.0 | 26.6 | 34.8 | 18.2 | 21.9 | ||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | |
Price To Book Price To Book | 0.8 | 0.6 | 0.4 | 0.3 | 0.5 | 0.5 | 0.7 | 1.3 | 0.5 | 0.2 | |
EV To EBITDA EV To EBITDA | 4.3 | 3.6 | 3.5 | 10.1 | 3.9 | 4.1 | 4.6 | 9.3 | 7.8 | ||
GPM GPM% | 18.7 | 18.7 | 20.2 | 16.1 | 18.3 | 19.5 | 19.0 | 16.3 | 18.8 | 11.7 | 11.7 |
OPM OPM% | 8.2 | 9.0 | 9.1 | 3.0 | 7.8 | 8.4 | 8.2 | 4.4 | 5.3 | -13.3 | -13.3 |
NPM NPM% | 1.4 | 1.4 | 0.8 | 0.8 | 0.8 | 0.3 | 0.3 | 0.9 | 0.4 | -2.2 | -2.2 |
ROCE ROCE% | 18.0 | 18.9 | 18.3 | 16.7 | 17.6 | 17.1 | 17.4 | 18.8 | 15.5 | 10.6 | 10.6 |
ROE ROE% | 7.9 | 8.0 | 4.8 | 4.8 | 4.9 | 1.7 | 2.1 | 7.0 | 2.1 | -8.1 | -8.1 |
ROA ROA% | 2.0 | 2.0 | 1.1 | 1.0 | 1.0 | 0.4 | 0.4 | 1.3 | 0.4 | -1.8 | -1.8 |
Documents — Fenoplast Ltd