| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 17 | 23 | 30 | 41 | 45 | 37 | 36 | 39 | 31 | 37 | 5 | 2 | |
Growth YoY Revenue Growth YoY% | 240.1 | 277.0 | 385.9 | 224.8 | 171.6 | 57.6 | 21.4 | -6.7 | -31.9 | 0.0 | -87.5 | -94.3 |
| 17 | 22 | 29 | 40 | 44 | 36 | 35 | 38 | 30 | 36 | 4 | 14 | |
| 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -12 | |
OPM OPM% | -1.6 | 5.8 | 3.5 | 2.9 | 2.6 | 2.4 | 3.2 | 2.4 | 4.1 | 2.4 | 17.8 | -531.5 |
| 1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 | |
Growth YoY PAT Growth YoY% | -66.7 | 420.0 | 100.0 | 487.5 | 950.0 | -15.4 | 114.3 | -17.0 | -38.1 | 0.0 | -93.3 | -3,338.5 |
NPM NPM% | 0.1 | 1.1 | 0.5 | 1.1 | 0.5 | 0.6 | 0.8 | 1.0 | 0.4 | 0.6 | 0.4 | -568.9 |
| 0.0 | 0.4 | 1.9 | 0.3 | 0.3 | 0.3 | 0.4 | 0.6 | 0.3 | 0.3 | 0.0 | 17.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 17 | 23 | 30 | 41 | 45 | 37 | 36 | 39 | 31 | 37 | 5 | 2 | |
Growth YoY Revenue Growth YoY% | 240.1 | 277.0 | 385.9 | 224.8 | 171.6 | 57.6 | 21.4 | -6.7 | -31.9 | 0.0 | -87.5 | -94.3 |
| 17 | 22 | 29 | 40 | 44 | 36 | 35 | 38 | 30 | 36 | 4 | 14 | |
| 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -12 | |
OPM OPM% | -1.6 | 5.8 | 3.5 | 2.9 | 2.6 | 2.4 | 3.2 | 2.4 | 4.1 | 2.4 | 17.8 | -531.5 |
| 1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 | |
Growth YoY PAT Growth YoY% | -66.7 | 420.0 | 100.0 | 487.5 | 950.0 | -15.4 | 114.3 | -17.0 | -38.1 | 0.0 | -93.3 | -3,338.5 |
NPM NPM% | 0.1 | 1.1 | 0.5 | 1.1 | 0.5 | 0.6 | 0.8 | 1.0 | 0.4 | 0.6 | 0.4 | -568.9 |
| 0.0 | 0.4 | 1.9 | 0.3 | 0.3 | 0.3 | 0.4 | 0.6 | 0.3 | 0.3 | 0.0 | 17.8 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 39 | 20 | 30 | 30 | 34 | 31 | 47 | 140 | 143 | 74 |
Growth Revenue Growth% | -48.9 | 49.1 | -0.4 | 15.3 | -8.1 | 50.4 | 197.4 | 1.8 | -52.6 | |
| 38 | 19 | 29 | 29 | 33 | 30 | 46 | 137 | 139 | 83 | |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 4 | -9 | |
OPM OPM% | 3.4 | 6.3 | 3.0 | 1.7 | 3.6 | 4.5 | 2.2 | 2.5 | 2.9 | -11.9 |
| 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -12 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -12 |
Growth PAT Growth% | -38.5 | 77.8 | 6.1 | -5.1 | 11.5 | -22.9 | 342.8 | -3.6 | -1,194.6 | |
NPM NPM% | 0.6 | 0.8 | 0.9 | 1.0 | 0.8 | 0.9 | 0.5 | 0.7 | 0.7 | -16.5 |
| 0.7 | 0.4 | 0.8 | 0.8 | 0.8 | 0.8 | 0.3 | 1.4 | 1.4 | 18.4 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 39 | 20 | 30 | 30 | 34 | 31 | 47 | 140 | 143 | 74 |
Growth Revenue Growth% | -48.9 | 49.1 | -0.4 | 15.3 | -8.1 | 50.4 | 197.4 | 1.8 | -52.6 | |
| 38 | 19 | 29 | 29 | 33 | 30 | 46 | 137 | 139 | 83 | |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 4 | -9 | |
OPM OPM% | 3.4 | 6.3 | 3.0 | 1.7 | 3.6 | 4.5 | 2.2 | 2.5 | 2.9 | -11.9 |
| 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -12 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -12 |
Growth PAT Growth% | -38.5 | 77.8 | 6.1 | -5.1 | 11.5 | -22.9 | 342.8 | -3.6 | -1,194.6 | |
NPM NPM% | 0.6 | 0.8 | 0.9 | 1.0 | 0.8 | 0.9 | 0.5 | 0.7 | 0.7 | -16.5 |
| 0.7 | 0.4 | 0.8 | 0.8 | 0.8 | 0.8 | 0.3 | 1.4 | 1.4 | 18.4 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 9 | 10 | 10 |
| 4 | 8 | 8 | 8 | 9 | 9 | 14 | 23 | 34 | 30 | |
| 10 | 6 | 6 | 3 | 3 | 3 | 13 | 10 | 7 | 9 | |
| 24 | 24 | 24 | 21 | 23 | 23 | 38 | 45 | 54 | 52 | |
| 13 | 12 | 15 | 15 | 17 | 17 | 31 | 36 | 45 | 44 | |
| 11 | 12 | 8 | 6 | 6 | 6 | 7 | 9 | 9 | 9 | |
| 24 | 24 | 24 | 21 | 23 | 23 | 38 | 45 | 54 | 52 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 9 | 10 | 10 |
| 4 | 8 | 8 | 8 | 9 | 9 | 14 | 23 | 34 | 30 | |
| 10 | 6 | 6 | 3 | 3 | 3 | 13 | 10 | 7 | 9 | |
| 24 | 24 | 24 | 21 | 23 | 23 | 38 | 45 | 54 | 52 | |
| 13 | 12 | 15 | 15 | 17 | 17 | 31 | 36 | 45 | 44 | |
| 11 | 12 | 8 | 6 | 6 | 6 | 7 | 9 | 9 | 9 | |
| 24 | 24 | 24 | 21 | 23 | 23 | 38 | 45 | 54 | 52 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 2 | -3 | -1 | -6 | 6 | 1 | |
| -3 | -3 | 0 | 1 | 1 | 0 | -2 | -3 | 0 | |
| 3 | 3 | 0 | -2 | 2 | 0 | 9 | -5 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 1 | 1 | 0 | 0 | 0 | -1 | 1 |
Free Cash Flow Free Cash FlowCr | -3 | -3 | 0 | 2 | -3 | -1 | -9 | 6 | 1 |
CFO To PAT CFO To PAT% | -165.4 | -269.0 | 30.4 | 733.8 | -1,030.4 | -169.4 | -2,824.3 | 612.9 | 99.6 |
CFO To EBITDA CFO To EBITDA% | -30.6 | -32.0 | 9.1 | 414.5 | -223.2 | -35.6 | -624.1 | 180.2 | 24.0 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 2 | -3 | -1 | -6 | 6 | 1 | |
| -3 | -3 | 0 | 1 | 1 | 0 | -2 | -3 | 0 | |
| 3 | 3 | 0 | -2 | 2 | 0 | 9 | -5 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 1 | 1 | 0 | 0 | 0 | -1 | 1 |
Free Cash Flow Free Cash FlowCr | -3 | -3 | 0 | 2 | -3 | -1 | -9 | 6 | 1 |
CFO To PAT CFO To PAT% | -165.4 | -269.0 | 30.4 | 733.8 | -1,030.4 | -169.4 | -2,824.3 | 612.9 | 99.6 |
CFO To EBITDA CFO To EBITDA% | -30.6 | -32.0 | 9.1 | 414.5 | -223.2 | -35.6 | -624.1 | 180.2 | 24.0 |
| 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 | 0 | 8 | 2 | |||||||
Price To Earnings Price To Earnings | 1.9 | 8.3 | 0.1 | |||||||
Price To Sales Price To Sales | 0.0 | 0.1 | 0.0 | |||||||
Price To Book Price To Book | 0.0 | 0.6 | 0.1 | |||||||
EV To EBITDA EV To EBITDA | 17.3 | 8.0 | ||||||||
GPM GPM% | 14.6 | 10.9 | 8.9 | 7.5 | 5.9 | 7.3 | 18.6 | 7.1 | 7.9 | 7.9 |
OPM OPM% | 3.4 | 6.3 | 3.0 | 1.7 | 3.6 | 4.5 | 2.2 | 2.5 | 2.9 | -11.9 |
NPM NPM% | 0.6 | 0.8 | 0.9 | 1.0 | 0.8 | 0.9 | 0.5 | 0.7 | 0.7 | -16.5 |
ROCE ROCE% | 4.3 | 6.2 | 7.0 | 6.8 | 7.1 | 8.1 | 5.3 | 9.8 | 9.8 | -22.6 |
ROE ROE% | 2.4 | 1.5 | 2.6 | 2.7 | 2.5 | 2.7 | 2.1 | 8.4 | 7.4 | -91.9 |
ROA ROA% | 1.0 | 0.6 | 1.1 | 1.3 | 1.2 | 1.3 | 0.6 | 2.3 | 1.8 | -23.5 |
| 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 | 0 | 8 | 2 | |||||||
Price To Earnings Price To Earnings | 1.9 | 8.3 | 0.1 | |||||||
Price To Sales Price To Sales | 0.0 | 0.1 | 0.0 | |||||||
Price To Book Price To Book | 0.0 | 0.6 | 0.1 | |||||||
EV To EBITDA EV To EBITDA | 17.3 | 8.0 | ||||||||
GPM GPM% | 14.6 | 10.9 | 8.9 | 7.5 | 5.9 | 7.3 | 18.6 | 7.1 | 7.9 | 7.9 |
OPM OPM% | 3.4 | 6.3 | 3.0 | 1.7 | 3.6 | 4.5 | 2.2 | 2.5 | 2.9 | -11.9 |
NPM NPM% | 0.6 | 0.8 | 0.9 | 1.0 | 0.8 | 0.9 | 0.5 | 0.7 | 0.7 | -16.5 |
ROCE ROCE% | 4.3 | 6.2 | 7.0 | 6.8 | 7.1 | 8.1 | 5.3 | 9.8 | 9.8 | -22.6 |
ROE ROE% | 2.4 | 1.5 | 2.6 | 2.7 | 2.5 | 2.7 | 2.1 | 8.4 | 7.4 | -91.9 |
ROA ROA% | 1.0 | 0.6 | 1.1 | 1.3 | 1.2 | 1.3 | 0.6 | 2.3 | 1.8 | -23.5 |