| Quarter | Sep 2015 | Dec 2015 | Mar 2016 | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 | 18 | 20 | 19 | 19 | 11 | 12 | 6 | 2 | 0 | 1 | 0 | |
Growth YoY Revenue Growth YoY% | -31.3 | -47.3 | -54.0 | -25.1 | -33.5 | -39.5 | -36.8 | -70.2 | -87.3 | -98.2 | -93.6 | -100.0 |
| 31 | 19 | 26 | 23 | 22 | 15 | 20 | 14 | 10 | 6 | 26 | 4 | |
| -2 | 0 | -7 | -4 | -3 | -4 | -8 | -8 | -7 | -6 | -25 | -4 | |
OPM OPM% | -6.7 | -2.6 | -34.4 | -19.7 | -14.8 | -39.9 | -63.4 | -142.4 | -288.7 | -2,838.2 | -3,214.7 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 15 | 0 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | -9 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | -9 | -7 | -13 | -11 | -10 | -11 | -13 | -16 | -14 | -13 | -3 | -8 |
| -3 | -2 | -3 | -3 | -3 | -4 | -4 | 0 | 0 | 0 | 53 | 0 | |
| -6 | -5 | -10 | -8 | -7 | -8 | -9 | -16 | -14 | -13 | -57 | -8 | |
Growth YoY PAT Growth YoY% | -66.9 | 36.2 | -35.0 | -78.1 | -17.8 | -61.4 | 9.2 | -105.6 | -100.4 | -66.8 | -525.7 | 50.9 |
NPM NPM% | -20.9 | -27.1 | -51.0 | -40.1 | -37.0 | -72.4 | -73.3 | -276.6 | -581.9 | -6,595.0 | -7,191.1 | |
| -2.8 | -2.2 | -4.5 | -3.4 | -3.2 | -3.6 | -4.1 | -7.1 | -6.5 | -5.9 | -25.6 | -3.5 |
| Quarter | Sep 2015 | Dec 2015 | Mar 2016 | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 | 18 | 20 | 19 | 19 | 11 | 12 | 6 | 2 | 0 | 1 | 0 | |
Growth YoY Revenue Growth YoY% | -31.3 | -47.3 | -54.0 | -25.1 | -33.5 | -39.5 | -36.8 | -70.2 | -87.3 | -98.2 | -93.6 | -100.0 |
| 31 | 19 | 26 | 23 | 22 | 15 | 20 | 14 | 10 | 6 | 26 | 4 | |
| -2 | 0 | -7 | -4 | -3 | -4 | -8 | -8 | -7 | -6 | -25 | -4 | |
OPM OPM% | -6.7 | -2.6 | -34.4 | -19.7 | -14.8 | -39.9 | -63.4 | -142.4 | -288.7 | -2,838.2 | -3,214.7 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 15 | 0 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | -9 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | -9 | -7 | -13 | -11 | -10 | -11 | -13 | -16 | -14 | -13 | -3 | -8 |
| -3 | -2 | -3 | -3 | -3 | -4 | -4 | 0 | 0 | 0 | 53 | 0 | |
| -6 | -5 | -10 | -8 | -7 | -8 | -9 | -16 | -14 | -13 | -57 | -8 | |
Growth YoY PAT Growth YoY% | -66.9 | 36.2 | -35.0 | -78.1 | -17.8 | -61.4 | 9.2 | -105.6 | -100.4 | -66.8 | -525.7 | 50.9 |
NPM NPM% | -20.9 | -27.1 | -51.0 | -40.1 | -37.0 | -72.4 | -73.3 | -276.6 | -581.9 | -6,595.0 | -7,191.1 | |
| -2.8 | -2.2 | -4.5 | -3.4 | -3.2 | -3.6 | -4.1 | -7.1 | -6.5 | -5.9 | -25.6 | -3.5 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 155 | 124 | 124 | 155 | 158 | 92 | 62 | 9 | 3 |
Growth Revenue Growth% | -20.0 | -0.2 | 25.3 | 1.4 | -41.8 | -32.6 | -85.2 | -92.8 | |
| 136 | 124 | 133 | 146 | 167 | 102 | 81 | 55 | 46 | |
| 19 | 0 | -9 | 9 | -9 | -10 | -19 | -46 | -43 | |
OPM OPM% | 12.2 | 0.1 | -6.9 | 6.0 | -5.7 | -11.2 | -30.6 | -506.2 | -1,230.9 |
| 0 | 3 | 2 | 2 | 4 | 1 | 2 | 15 | ||
Interest Expense Interest ExpenseCr | 10 | 21 | 17 | 18 | 19 | 19 | 20 | 8 | 4 |
Depreciation DepreciationCr | 7 | 10 | 10 | 9 | 8 | 8 | 9 | 8 | 8 |
PBT PBTCr | 1 | -29 | -34 | -15 | -32 | -37 | -45 | -47 | -39 |
| 1 | -10 | -11 | 0 | -11 | -11 | -14 | 53 | 53 | |
PAT PATCr | 1 | -19 | -23 | -15 | -21 | -25 | -31 | -100 | -92 |
Growth PAT Growth% | -2,247.7 | -18.8 | 33.4 | -37.5 | -19.6 | -24.0 | -219.2 | -130.9 | |
NPM NPM% | 0.6 | -15.6 | -18.6 | -9.9 | -13.4 | -27.6 | -50.8 | -1,094.4 | -2,655.6 |
| 0.6 | -14.0 | -16.7 | -11.1 | -9.5 | -11.4 | -14.4 | -45.0 | -41.4 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 155 | 124 | 124 | 155 | 158 | 92 | 62 | 9 | 3 |
Growth Revenue Growth% | -20.0 | -0.2 | 25.3 | 1.4 | -41.8 | -32.6 | -85.2 | -92.8 | |
| 136 | 124 | 133 | 146 | 167 | 102 | 81 | 55 | 46 | |
| 19 | 0 | -9 | 9 | -9 | -10 | -19 | -46 | -43 | |
OPM OPM% | 12.2 | 0.1 | -6.9 | 6.0 | -5.7 | -11.2 | -30.6 | -506.2 | -1,230.9 |
| 0 | 3 | 2 | 2 | 4 | 1 | 2 | 15 | ||
Interest Expense Interest ExpenseCr | 10 | 21 | 17 | 18 | 19 | 19 | 20 | 8 | 4 |
Depreciation DepreciationCr | 7 | 10 | 10 | 9 | 8 | 8 | 9 | 8 | 8 |
PBT PBTCr | 1 | -29 | -34 | -15 | -32 | -37 | -45 | -47 | -39 |
| 1 | -10 | -11 | 0 | -11 | -11 | -14 | 53 | 53 | |
PAT PATCr | 1 | -19 | -23 | -15 | -21 | -25 | -31 | -100 | -92 |
Growth PAT Growth% | -2,247.7 | -18.8 | 33.4 | -37.5 | -19.6 | -24.0 | -219.2 | -130.9 | |
NPM NPM% | 0.6 | -15.6 | -18.6 | -9.9 | -13.4 | -27.6 | -50.8 | -1,094.4 | -2,655.6 |
| 0.6 | -14.0 | -16.7 | -11.1 | -9.5 | -11.4 | -14.4 | -45.0 | -41.4 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Sep 2017 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 15 | 14 | 14 | 22 | 22 | 22 | 22 |
Reserves ReservesCr | 93 | 72 | 47 | 30 | 13 | -14 | -46 | -67 |
| 136 | 148 | 86 | 117 | 137 | 149 | 188 | 200 | |
| 49 | 38 | 95 | 95 | 82 | 72 | 61 | 58 | |
| 294 | 273 | 258 | 270 | 255 | 231 | 226 | 212 | |
| 127 | 103 | 90 | 112 | 95 | 70 | 64 | 54 | |
| 167 | 171 | 169 | 158 | 160 | 160 | 162 | 158 | |
| 294 | 273 | 258 | 270 | 255 | 231 | 226 | 212 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Sep 2017 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 15 | 14 | 14 | 22 | 22 | 22 | 22 |
Reserves ReservesCr | 93 | 72 | 47 | 30 | 13 | -14 | -46 | -67 |
| 136 | 148 | 86 | 117 | 137 | 149 | 188 | 200 | |
| 49 | 38 | 95 | 95 | 82 | 72 | 61 | 58 | |
| 294 | 273 | 258 | 270 | 255 | 231 | 226 | 212 | |
| 127 | 103 | 90 | 112 | 95 | 70 | 64 | 54 | |
| 167 | 171 | 169 | 158 | 160 | 160 | 162 | 158 | |
| 294 | 273 | 258 | 270 | 255 | 231 | 226 | 212 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 |
|---|---|---|---|---|---|---|---|
| 17 | 24 | -7 | -12 | 23 | -4 | 3 | |
| -27 | -8 | 1 | -1 | 1 | 0 | 0 | |
| 10 | -17 | 8 | 9 | -24 | 3 | -3 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 2 | -3 | -1 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -11 | 16 | -7 | -13 | 23 | -4 | 3 |
CFO To PAT CFO To PAT% | 1,906.9 | -125.3 | 30.1 | 76.6 | -107.2 | 14.6 | -9.9 |
CFO To EBITDA CFO To EBITDA% | 90.9 | 26,786.1 | 81.6 | -126.4 | -250.6 | 36.1 | -16.4 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 |
|---|---|---|---|---|---|---|---|
| 17 | 24 | -7 | -12 | 23 | -4 | 3 | |
| -27 | -8 | 1 | -1 | 1 | 0 | 0 | |
| 10 | -17 | 8 | 9 | -24 | 3 | -3 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 2 | -3 | -1 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -11 | 16 | -7 | -13 | 23 | -4 | 3 |
CFO To PAT CFO To PAT% | 1,906.9 | -125.3 | 30.1 | 76.6 | -107.2 | 14.6 | -9.9 |
CFO To EBITDA CFO To EBITDA% | 90.9 | 26,786.1 | 81.6 | -126.4 | -250.6 | 36.1 | -16.4 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 26 | 16 | 9 | 7 | 15 | 13 | 14 | 7 | |
Price To Earnings Price To Earnings | 28.5 | ||||||||
Price To Sales Price To Sales | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 1.9 | |
Price To Book Price To Book | 0.4 | 0.3 | 0.3 | 0.6 | 3.7 | -0.6 | -0.3 | 0.0 | |
EV To EBITDA EV To EBITDA | 7.7 | 1,440.5 | -15.3 | 16.0 | -16.2 | -14.9 | -8.0 | ||
GPM GPM% | 36.2 | 29.5 | 25.4 | 29.6 | 19.6 | 27.6 | 19.6 | ||
OPM OPM% | 12.2 | 0.1 | -6.9 | 6.0 | -5.7 | -11.2 | -30.6 | -506.2 | -1,230.9 |
NPM NPM% | 0.6 | -15.6 | -18.6 | -9.9 | -13.4 | -27.6 | -50.8 | -1,094.4 | -2,655.6 |
ROCE ROCE% | 5.1 | -4.1 | -9.2 | 1.3 | -7.7 | -11.5 | -22.0 | -40.1 | |
ROE ROE% | 0.8 | -22.3 | -37.7 | -34.8 | -60.1 | -293.6 | 132.2 | 203.9 | |
ROA ROA% | 0.3 | -7.1 | -8.9 | -5.7 | -8.3 | -11.0 | -13.9 | -43.5 | |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 26 | 16 | 9 | 7 | 15 | 13 | 14 | 7 | |
Price To Earnings Price To Earnings | 28.5 | ||||||||
Price To Sales Price To Sales | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 1.9 | |
Price To Book Price To Book | 0.4 | 0.3 | 0.3 | 0.6 | 3.7 | -0.6 | -0.3 | 0.0 | |
EV To EBITDA EV To EBITDA | 7.7 | 1,440.5 | -15.3 | 16.0 | -16.2 | -14.9 | -8.0 | ||
GPM GPM% | 36.2 | 29.5 | 25.4 | 29.6 | 19.6 | 27.6 | 19.6 | ||
OPM OPM% | 12.2 | 0.1 | -6.9 | 6.0 | -5.7 | -11.2 | -30.6 | -506.2 | -1,230.9 |
NPM NPM% | 0.6 | -15.6 | -18.6 | -9.9 | -13.4 | -27.6 | -50.8 | -1,094.4 | -2,655.6 |
ROCE ROCE% | 5.1 | -4.1 | -9.2 | 1.3 | -7.7 | -11.5 | -22.0 | -40.1 | |
ROE ROE% | 0.8 | -22.3 | -37.7 | -34.8 | -60.1 | -293.6 | 132.2 | 203.9 | |
ROA ROA% | 0.3 | -7.1 | -8.9 | -5.7 | -8.3 | -11.0 | -13.9 | -43.5 | |