


| Quarter | Mar 2016 | Dec 2016 | Mar 2017 |
|---|---|---|---|
| 53 | 33 | 29 | |
Growth YoY Revenue Growth YoY% | -45.5 | ||
| 46 | 32 | 29 | |
| 7 | 0 | 0 | |
OPM OPM% | 12.5 | 0.8 | 0.0 |
| 0 | 0 | -2 | |
Interest Expense Interest ExpenseCr | 12 | 12 | 12 |
Depreciation DepreciationCr | 4 | 4 | 4 |
PBT PBTCr | -9 | -15 | -17 |
| 0 | 0 | 0 | |
| -9 | -15 | -17 | |
Growth YoY PAT Growth YoY% | -96.3 | ||
NPM NPM% | -16.8 | -47.0 | -60.5 |
| -0.2 | -0.4 | -0.5 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 632 | 740 | 546 | 548 | 756 | 199 | 135 | 139 | 31 |
Growth Revenue Growth% | 17.2 | -26.3 | 0.4 | 38.0 | -73.6 | -32.1 | 3.1 | -77.9 | |
| 566 | 702 | 536 | 498 | 931 | 197 | 132 | 185 | 34 | |
| 65 | 38 | 10 | 50 | -174 | 2 | 3 | -45 | -3 | |
OPM OPM% | 10.3 | 5.2 | 1.9 | 9.1 | -23.1 | 1.1 | 2.5 | -32.4 | -10.5 |
| 0 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | |
Interest Expense Interest ExpenseCr | 26 | 46 | 43 | 26 | 31 | 45 | 47 | 38 | 0 |
Depreciation DepreciationCr | 38 | 41 | 39 | 33 | 16 | 15 | 15 | 19 | 19 |
PBT PBTCr | 1 | -35 | -72 | -10 | -221 | -58 | -59 | -102 | -20 |
| 7 | 0 | -1 | -1 | 3 | 2 | 2 | 0 | -1 | |
PAT PATCr | -6 | -36 | -71 | -8 | -223 | -60 | -61 | -101 | -19 |
Growth PAT Growth% | -455.3 | -98.3 | 88.2 | -2,569.1 | 73.0 | -0.7 | -66.7 | 81.6 | |
NPM NPM% | -1.0 | -4.8 | -13.0 | -1.5 | -29.6 | -30.3 | -45.0 | -72.7 | -60.3 |
| 0.0 | -0.7 | -1.3 | -0.3 | -5.8 | -1.5 | -1.6 | -2.6 | -0.5 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 77 | 77 | 77 | 77 | 77 | 77 | 77 | 77 | 77 |
Reserves ReservesCr | 56 | 8 | -62 | -71 | -294 | -354 | -415 | -517 | -535 |
| 330 | 378 | 224 | 227 | 222 | 261 | 308 | 346 | 357 | |
| 445 | 229 | 347 | 346 | 355 | 337 | 339 | 339 | 338 | |
| 922 | 691 | 585 | 579 | 360 | 321 | 309 | 245 | 236 | |
| 282 | 365 | 298 | 335 | 132 | 107 | 111 | 64 | 75 | |
| 639 | 327 | 287 | 244 | 228 | 213 | 198 | 180 | 161 | |
| 922 | 691 | 585 | 579 | 360 | 321 | 309 | 245 | 236 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|
| -5 | -117 | -123 | -10 | -9 | 31 | -2 | 0 | 0 | |
| -31 | 271 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | |
| 34 | -156 | 124 | 2 | 8 | -30 | 1 | -1 | 0 | |
Net Cash Flow Net Cash FlowCr | -1 | -1 | 1 | 2 | -1 | 1 | -1 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | -35 | 155 | -123 | 0 | -9 | 31 | -2 | 0 | 0 |
CFO To PAT CFO To PAT% | 72.1 | 327.5 | 174.3 | 116.3 | 4.1 | -51.0 | 2.8 | 0.1 | -0.8 |
CFO To EBITDA CFO To EBITDA% | -7.1 | -305.8 | -1,218.9 | -19.5 | 5.3 | 1,348.0 | -49.5 | 0.3 | -4.9 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,135 | 4,366 | 2,818 | 1,041 | 800 | 0 | 804 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 6.5 | 5.8 | 5.2 | 1.9 | 1.1 | 0.0 | 5.9 | 0.0 | 0.0 |
Price To Book Price To Book | 31.1 | 51.4 | 198.9 | 170.0 | -3.7 | 0.0 | -2.4 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 71.8 | 125.3 | 332.4 | 31.6 | -7.7 | 227.6 | 388.4 | -11.6 | -161.1 |
GPM GPM% | 26.1 | 25.3 | 26.5 | 24.5 | -17.3 | 15.9 | 19.0 | -18.7 | 21.5 |
OPM OPM% | 10.3 | 5.2 | 1.9 | 9.1 | -23.1 | 1.1 | 2.5 | -32.4 | -10.5 |
NPM NPM% | -1.0 | -4.8 | -13.0 | -1.5 | -29.6 | -30.3 | -45.0 | -72.7 | -60.3 |
ROCE ROCE% | 4.0 | 2.2 | -5.2 | 3.0 | -56.5 | -5.3 | -6.3 | -76.7 | -30.0 |
ROE ROE% | -4.8 | -41.9 | -492.9 | -140.2 | 102.8 | 21.7 | 18.0 | 23.0 | 4.1 |
ROA ROA% | -0.7 | -5.2 | -12.1 | -1.4 | -62.0 | -18.8 | -19.7 | -41.5 | -7.9 |