| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 17.0 | 161.7 | -59.4 | -20.6 | -45.9 | -100.0 | -100.0 | -89.5 | -100.0 | -100.0 | ||
| 2 | 2 | 1 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | |
| -1 | -1 | -1 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -194.5 | -97.9 | -940.0 | 0.3 | -1.1 | -3.6 | -1,158.8 | |||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -1 | -1 | -1 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | -1 | -1 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -10,100.0 | -8,600.0 | 100.0 | 96.0 | -170.1 | 100.0 | 99.2 | |||||
NPM NPM% | -194.3 | -97.5 | -764.6 | 0.0 | 0.0 | 0.0 | -1,176.5 | |||||
| -4.0 | -0.7 | -1.7 | 0.0 | 0.0 | -0.1 | -4.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 17.0 | 161.7 | -59.4 | -20.6 | -45.9 | -100.0 | -100.0 | -89.5 | -100.0 | -100.0 | ||
| 2 | 2 | 1 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | |
| -1 | -1 | -1 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -194.5 | -97.9 | -940.0 | 0.3 | -1.1 | -3.6 | -1,158.8 | |||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -1 | -1 | -1 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | -1 | -1 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -10,100.0 | -8,600.0 | 100.0 | 96.0 | -170.1 | 100.0 | 99.2 | |||||
NPM NPM% | -194.3 | -97.5 | -764.6 | 0.0 | 0.0 | 0.0 | -1,176.5 | |||||
| -4.0 | -0.7 | -1.7 | 0.0 | 0.0 | -0.1 | -4.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 5 | 2 | 1 | 1 | 1 | 2 | 1 | 0 | 0 | 0 |
Growth Revenue Growth% | -68.8 | -17.8 | -16.6 | 19.8 | 28.3 | -66.5 | -94.1 | -100.0 | ||
| 5 | 2 | 1 | 2 | 2 | 5 | 3 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | -3 | -2 | 0 | 0 | 0 | |
OPM OPM% | 0.6 | 3.0 | 0.8 | -35.1 | -19.1 | -158.7 | -408.6 | -109.1 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | -3 | -2 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | -3 | -2 | 0 | 0 | 0 |
Growth PAT Growth% | 45.5 | -79.3 | -72.9 | 77.8 | -75,270.8 | 8.8 | 98.5 | 83.9 | 47.9 | |
NPM NPM% | 0.5 | 2.1 | 0.5 | 0.2 | 0.3 | -147.7 | -402.0 | -100.7 | ||
| 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | -5.2 | -4.8 | -0.1 | 0.0 | 0.0 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 5 | 2 | 1 | 1 | 1 | 2 | 1 | 0 | 0 | 0 |
Growth Revenue Growth% | -68.8 | -17.8 | -16.6 | 19.8 | 28.3 | -66.5 | -94.1 | -100.0 | ||
| 5 | 2 | 1 | 2 | 2 | 5 | 3 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | -3 | -2 | 0 | 0 | 0 | |
OPM OPM% | 0.6 | 3.0 | 0.8 | -35.1 | -19.1 | -158.7 | -408.6 | -109.1 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | -3 | -2 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | -3 | -2 | 0 | 0 | 0 |
Growth PAT Growth% | 45.5 | -79.3 | -72.9 | 77.8 | -75,270.8 | 8.8 | 98.5 | 83.9 | 47.9 | |
NPM NPM% | 0.5 | 2.1 | 0.5 | 0.2 | 0.3 | -147.7 | -402.0 | -100.7 | ||
| 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | -5.2 | -4.8 | -0.1 | 0.0 | 0.0 |
| 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 | 0 | 0 | 0 | 0 | 0 | -3 | -5 | -5 | -5 | -5 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | |
| 13 | 13 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 18 | 18 | 18 | 5 | 5 | 3 | 1 | 0 | 0 | 0 | |
| 0 | 0 | 2 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
| 18 | 18 | 17 | 5 | 5 | 2 | 0 | 0 | 0 | 0 | |
| 18 | 18 | 18 | 5 | 5 | 3 | 1 | 0 | 0 | 0 |
| 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 | 0 | 0 | 0 | 0 | 0 | -3 | -5 | -5 | -5 | -5 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | |
| 13 | 13 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 18 | 18 | 18 | 5 | 5 | 3 | 1 | 0 | 0 | 0 | |
| 0 | 0 | 2 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
| 18 | 18 | 17 | 5 | 5 | 2 | 0 | 0 | 0 | 0 | |
| 18 | 18 | 18 | 5 | 5 | 3 | 1 | 0 | 0 | 0 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 4 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | -4 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 4 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 |
CFO To PAT CFO To PAT% | 60.4 | 10,344.6 | 1,373.1 | -1,86,602.6 | 1,609.1 | 3.7 | 1.1 | 137.6 | 9.8 | 29.6 |
CFO To EBITDA CFO To EBITDA% | 48.3 | 7,081.8 | 944.4 | 902.4 | -21.3 | 3.4 | 1.1 | 126.9 | 6.8 | 29.6 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 4 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | -4 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 4 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 |
CFO To PAT CFO To PAT% | 60.4 | 10,344.6 | 1,373.1 | -1,86,602.6 | 1,609.1 | 3.7 | 1.1 | 137.6 | 9.8 | 29.6 |
CFO To EBITDA CFO To EBITDA% | 48.3 | 7,081.8 | 944.4 | 902.4 | -21.3 | 3.4 | 1.1 | 126.9 | 6.8 | 29.6 |
| 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 | 5 | 4 | 4 | 3 | 2 | 3 | 2 | 0 | |||
Price To Earnings Price To Earnings | 239.5 | 107.7 | 763.0 | ||||||||
Price To Sales Price To Sales | 0.9 | 2.2 | 2.8 | 1.9 | 1.3 | 1.5 | 3.5 | ||||
Price To Book Price To Book | 1.0 | 0.8 | 0.8 | 0.6 | 0.4 | 0.7 | -13.6 | -3.1 | -2.4 | -2.3 | |
EV To EBITDA EV To EBITDA | 601.5 | 333.7 | 1,618.3 | -7.1 | -7.4 | -1.1 | -0.9 | ||||
GPM GPM% | 2.6 | 6.9 | 4.7 | 9.4 | 7.6 | -93.8 | -8.2 | 34.3 | |||
OPM OPM% | 0.6 | 3.0 | 0.8 | -35.1 | -19.1 | -158.7 | -408.6 | -109.1 | |||
NPM NPM% | 0.5 | 2.1 | 0.5 | 0.2 | 0.3 | -147.7 | -402.0 | -100.7 | |||
ROCE ROCE% | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | -117.5 | 1,502.2 | 18.1 | 2.8 | 1.5 | 1.5 |
ROE ROE% | 0.5 | 0.7 | 0.1 | 0.0 | 0.1 | -117.5 | 1,502.2 | 18.1 | 2.8 | 1.5 | 1.5 |
ROA ROA% | 0.1 | 0.2 | 0.0 | 0.0 | 0.1 | -87.3 | -465.7 | -1,944.6 | -452.3 | -2,849.8 | -2,849.8 |
| 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 | 5 | 4 | 4 | 3 | 2 | 3 | 2 | 0 | |||
Price To Earnings Price To Earnings | 239.5 | 107.7 | 763.0 | ||||||||
Price To Sales Price To Sales | 0.9 | 2.2 | 2.8 | 1.9 | 1.3 | 1.5 | 3.5 | ||||
Price To Book Price To Book | 1.0 | 0.8 | 0.8 | 0.6 | 0.4 | 0.7 | -13.6 | -3.1 | -2.4 | -2.3 | |
EV To EBITDA EV To EBITDA | 601.5 | 333.7 | 1,618.3 | -7.1 | -7.4 | -1.1 | -0.9 | ||||
GPM GPM% | 2.6 | 6.9 | 4.7 | 9.4 | 7.6 | -93.8 | -8.2 | 34.3 | |||
OPM OPM% | 0.6 | 3.0 | 0.8 | -35.1 | -19.1 | -158.7 | -408.6 | -109.1 | |||
NPM NPM% | 0.5 | 2.1 | 0.5 | 0.2 | 0.3 | -147.7 | -402.0 | -100.7 | |||
ROCE ROCE% | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | -117.5 | 1,502.2 | 18.1 | 2.8 | 1.5 | 1.5 |
ROE ROE% | 0.5 | 0.7 | 0.1 | 0.0 | 0.1 | -117.5 | 1,502.2 | 18.1 | 2.8 | 1.5 | 1.5 |
ROA ROA% | 0.1 | 0.2 | 0.0 | 0.0 | 0.1 | -87.3 | -465.7 | -1,944.6 | -452.3 | -2,849.8 | -2,849.8 |
Documents — Safal Securities Ltd