| Quarter | Mar 2011 | Jun 2011 | Sep 2011 | Dec 2011 | Mar 2012 | Jun 2012 | Sep 2012 | Dec 2012 | Mar 2013 |
|---|---|---|---|---|---|---|---|---|---|
| 8 | 12 | 7 | 1 | 5 | 4 | 4 | 2 | 5 | |
Growth YoY Revenue Growth YoY% | -39.2 | -62.9 | -44.3 | 92.1 | -0.2 | ||||
| 7 | 11 | 7 | 2 | 4 | 5 | 4 | 3 | 5 | |
| 0 | 1 | 0 | -1 | 0 | -1 | 0 | -1 | 0 | |
OPM OPM% | 5.6 | 9.5 | 2.9 | -93.0 | 3.5 | -18.3 | -11.6 | -48.4 | -9.2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 1 | 0 | -2 | 0 | -1 | -1 | -2 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 1 | 0 | -2 | 0 | -1 | -1 | -2 | -1 | |
Growth YoY PAT Growth YoY% | -310.0 | -341.8 | -85.3 | -0.6 | -136.6 | ||||
NPM NPM% | -1.3 | 4.7 | -5.0 | -140.3 | -8.9 | -30.9 | -16.6 | -73.5 | -21.2 |
| -0.2 | 0.9 | -0.5 | -2.4 | -0.6 | -2.0 | -0.9 | -2.4 | -1.4 |
| Quarter | Mar 2011 | Jun 2011 | Sep 2011 | Dec 2011 | Mar 2012 | Jun 2012 | Sep 2012 | Dec 2012 | Mar 2013 |
|---|---|---|---|---|---|---|---|---|---|
| 8 | 12 | 7 | 1 | 5 | 4 | 4 | 2 | 5 | |
Growth YoY Revenue Growth YoY% | -39.2 | -62.9 | -44.3 | 92.1 | -0.2 | ||||
| 7 | 11 | 7 | 2 | 4 | 5 | 4 | 3 | 5 | |
| 0 | 1 | 0 | -1 | 0 | -1 | 0 | -1 | 0 | |
OPM OPM% | 5.6 | 9.5 | 2.9 | -93.0 | 3.5 | -18.3 | -11.6 | -48.4 | -9.2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 1 | 0 | -2 | 0 | -1 | -1 | -2 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 1 | 0 | -2 | 0 | -1 | -1 | -2 | -1 | |
Growth YoY PAT Growth YoY% | -310.0 | -341.8 | -85.3 | -0.6 | -136.6 | ||||
NPM NPM% | -1.3 | 4.7 | -5.0 | -140.3 | -8.9 | -30.9 | -16.6 | -73.5 | -21.2 |
| -0.2 | 0.9 | -0.5 | -2.4 | -0.6 | -2.0 | -0.9 | -2.4 | -1.4 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 |
|---|---|---|---|
Revenue RevenueCr | 23 | 24 | 15 |
Growth Revenue Growth% | 5.3 | -38.5 | |
| 23 | 24 | 17 | |
| 0 | 0 | -2 | |
OPM OPM% | -1.2 | 1.7 | -15.8 |
| 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 |
PBT PBTCr | -2 | -2 | -5 |
| 0 | 0 | 0 | |
PAT PATCr | -2 | -2 | -5 |
Growth PAT Growth% | 24.4 | -151.4 | |
NPM NPM% | -10.4 | -7.5 | -30.5 |
| -3.6 | -2.8 | -6.7 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 |
|---|---|---|---|
Revenue RevenueCr | 23 | 24 | 15 |
Growth Revenue Growth% | 5.3 | -38.5 | |
| 23 | 24 | 17 | |
| 0 | 0 | -2 | |
OPM OPM% | -1.2 | 1.7 | -15.8 |
| 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 |
PBT PBTCr | -2 | -2 | -5 |
| 0 | 0 | 0 | |
PAT PATCr | -2 | -2 | -5 |
Growth PAT Growth% | 24.4 | -151.4 | |
NPM NPM% | -10.4 | -7.5 | -30.5 |
| -3.6 | -2.8 | -6.7 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 |
|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 |
Reserves ReservesCr | -46 | -48 | -53 |
| 62 | 54 | 56 | |
| 1 | 1 | 1 | |
| 31 | 21 | 19 | |
| 12 | 4 | 4 | |
| 19 | 17 | 15 | |
| 31 | 21 | 19 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 |
|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 |
Reserves ReservesCr | -46 | -48 | -53 |
| 62 | 54 | 56 | |
| 1 | 1 | 1 | |
| 31 | 21 | 19 | |
| 12 | 4 | 4 | |
| 19 | 17 | 15 | |
| 31 | 21 | 19 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 |
|---|---|---|---|
| 1 | 0 | 0 | |
| 0 | 0 | 0 | |
| -1 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 1 | 0 | 0 |
CFO To PAT CFO To PAT% | -23.4 | 23.9 | 0.6 |
CFO To EBITDA CFO To EBITDA% | -196.7 | -106.9 | 1.1 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 |
|---|---|---|---|
| 1 | 0 | 0 | |
| 0 | 0 | 0 | |
| -1 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 1 | 0 | 0 |
CFO To PAT CFO To PAT% | -23.4 | 23.9 | 0.6 |
CFO To EBITDA CFO To EBITDA% | -196.7 | -106.9 | 1.1 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Current |
|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5 | |||
Price To Earnings Price To Earnings | ||||
Price To Sales Price To Sales | 0.3 | |||
Price To Book Price To Book | -0.1 | |||
EV To EBITDA EV To EBITDA | ||||
GPM GPM% | 13.1 | 19.8 | 12.9 | 12.9 |
OPM OPM% | -1.2 | 1.7 | -15.8 | -15.8 |
NPM NPM% | -10.4 | -7.5 | -30.5 | -30.5 |
ROCE ROCE% | 12.1 | 8.4 | 17.7 | 17.7 |
ROE ROE% | 6.0 | 4.4 | 9.9 | 9.9 |
ROA ROA% | -7.7 | -8.4 | -23.3 | -23.3 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Current |
|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5 | |||
Price To Earnings Price To Earnings | ||||
Price To Sales Price To Sales | 0.3 | |||
Price To Book Price To Book | -0.1 | |||
EV To EBITDA EV To EBITDA | ||||
GPM GPM% | 13.1 | 19.8 | 12.9 | 12.9 |
OPM OPM% | -1.2 | 1.7 | -15.8 | -15.8 |
NPM NPM% | -10.4 | -7.5 | -30.5 | -30.5 |
ROCE ROCE% | 12.1 | 8.4 | 17.7 | 17.7 |
ROE ROE% | 6.0 | 4.4 | 9.9 | 9.9 |
ROA ROA% | -7.7 | -8.4 | -23.3 | -23.3 |