| Quarter |
|---|
Growth YoY Revenue Growth YoY% |
OPM OPM% |
Interest Expense Interest ExpenseCr |
Depreciation DepreciationCr |
PBT PBTCr |
Growth YoY PAT Growth YoY% |
NPM NPM% |
| Quarter |
|---|
Growth YoY Revenue Growth YoY% |
OPM OPM% |
Interest Expense Interest ExpenseCr |
Depreciation DepreciationCr |
PBT PBTCr |
Growth YoY PAT Growth YoY% |
NPM NPM% |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 8 | 1 | 10 | 17 | 12 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | -87.3 | 814.0 | 79.7 | -28.4 | -99.5 | -100.0 | |||
| 8 | 1 | 10 | 17 | 12 | -1 | -4 | 3 | 2 | |
| 0 | 0 | 0 | 0 | 0 | 1 | 4 | -3 | -2 | |
OPM OPM% | 2.4 | -8.0 | 1.4 | 0.6 | 0.7 | 1,089.7 | |||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 4 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -3 | -3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 4 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -7 | -7 |
Growth PAT Growth% | -178.5 | 219.7 | 8.0 | -299.4 | -32.1 | -110.9 | -987.5 | -619.1 | |
NPM NPM% | 1.3 | -8.3 | 1.1 | 0.7 | -1.8 | -477.4 | |||
| 1.9 | -1.5 | 0.3 | 0.1 | -1.9 | -0.1 | -0.3 | -30.2 | -30.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 8 | 1 | 10 | 17 | 12 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | -87.3 | 814.0 | 79.7 | -28.4 | -99.5 | -100.0 | |||
| 8 | 1 | 10 | 17 | 12 | -1 | -4 | 3 | 2 | |
| 0 | 0 | 0 | 0 | 0 | 1 | 4 | -3 | -2 | |
OPM OPM% | 2.4 | -8.0 | 1.4 | 0.6 | 0.7 | 1,089.7 | |||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 4 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -3 | -3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 4 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -7 | -7 |
Growth PAT Growth% | -178.5 | 219.7 | 8.0 | -299.4 | -32.1 | -110.9 | -987.5 | -619.1 | |
NPM NPM% | 1.3 | -8.3 | 1.1 | 0.7 | -1.8 | -477.4 | |||
| 1.9 | -1.5 | 0.3 | 0.1 | -1.9 | -0.1 | -0.3 | -30.2 | -30.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 3 | 4 | 11 | 22 | 23 | 23 |
Reserves ReservesCr | 0 | 0 | 0 | 7 | 16 | 26 | 39 | 40 |
| 1 | 0 | 0 | 1 | 9 | 10 | 19 | 11 | |
| 0 | 0 | 0 | 0 | 6 | 28 | 45 | 59 | |
| 2 | 0 | 4 | 12 | 42 | 86 | 125 | 133 | |
| 2 | 0 | 2 | 12 | 32 | 59 | 85 | 111 | |
| 0 | 0 | 2 | 0 | 10 | 28 | 41 | 21 | |
| 2 | 0 | 4 | 12 | 42 | 86 | 125 | 133 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 3 | 4 | 11 | 22 | 23 | 23 |
Reserves ReservesCr | 0 | 0 | 0 | 7 | 16 | 26 | 39 | 40 |
| 1 | 0 | 0 | 1 | 9 | 10 | 19 | 11 | |
| 0 | 0 | 0 | 0 | 6 | 28 | 45 | 59 | |
| 2 | 0 | 4 | 12 | 42 | 86 | 125 | 133 | |
| 2 | 0 | 2 | 12 | 32 | 59 | 85 | 111 | |
| 0 | 0 | 2 | 0 | 10 | 28 | 41 | 21 | |
| 2 | 0 | 4 | 12 | 42 | 86 | 125 | 133 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 5 | 1 | -2 | -8 | -13 | -29 | -25 | -8 | |
| 0 | 0 | 0 | 0 | -10 | -6 | -1 | 24 | |
| -6 | -1 | 3 | 8 | 25 | 34 | 25 | -16 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 1 | 0 | 2 | -1 | -1 | 1 |
Free Cash Flow Free Cash FlowCr | 5 | 1 | -2 | -8 | -13 | -29 | -25 | |
CFO To PAT CFO To PAT% | 4,808.8 | -1,057.5 | -2,159.6 | -7,221.2 | 5,732.7 | 9,711.1 | 3,935.3 | 119.2 |
CFO To EBITDA CFO To EBITDA% | 2,721.3 | -1,088.7 | -1,635.4 | -7,605.1 | -14,614.3 | -4,254.1 | -653.3 | 282.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 5 | 1 | -2 | -8 | -13 | -29 | -25 | -8 | |
| 0 | 0 | 0 | 0 | -10 | -6 | -1 | 24 | |
| -6 | -1 | 3 | 8 | 25 | 34 | 25 | -16 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 1 | 0 | 2 | -1 | -1 | 1 |
Free Cash Flow Free Cash FlowCr | 5 | 1 | -2 | -8 | -13 | -29 | -25 | |
CFO To PAT CFO To PAT% | 4,808.8 | -1,057.5 | -2,159.6 | -7,221.2 | 5,732.7 | 9,711.1 | 3,935.3 | 119.2 |
CFO To EBITDA CFO To EBITDA% | 2,721.3 | -1,088.7 | -1,635.4 | -7,605.1 | -14,614.3 | -4,254.1 | -653.3 | 282.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 27 | 53 | 275 | 161 | 175 | 226 | |||
Price To Earnings Price To Earnings | 244.2 | -25.7 | |||||||
Price To Sales Price To Sales | 1.6 | 4.2 | 4,586.7 | ||||||
Price To Book Price To Book | 2.4 | 1.9 | 5.8 | 2.6 | 2.8 | 3.6 | |||
EV To EBITDA EV To EBITDA | 248.5 | 672.7 | 439.1 | 53.4 | -69.4 | -155.3 | |||
GPM GPM% | 5.5 | -3.7 | 3.1 | 4.2 | 12.0 | 2,785.9 | |||
OPM OPM% | 2.4 | -8.0 | 1.4 | 0.6 | 0.7 | 1,089.7 | |||
NPM NPM% | 1.3 | -8.3 | 1.1 | 0.7 | -1.8 | -477.4 | |||
ROCE ROCE% | 38.0 | 4.5 | 1.4 | 0.4 | 1.1 | 3.7 | -3.0 | -3.0 | |
ROE ROE% | 3.4 | 1.0 | -0.8 | -0.6 | -1.0 | -10.8 | -10.8 | ||
ROA ROA% | 6.6 | -24.0 | 3.0 | 1.0 | -0.5 | -0.3 | -0.5 | -5.1 | -5.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 27 | 53 | 275 | 161 | 175 | 226 | |||
Price To Earnings Price To Earnings | 244.2 | -25.7 | |||||||
Price To Sales Price To Sales | 1.6 | 4.2 | 4,586.7 | ||||||
Price To Book Price To Book | 2.4 | 1.9 | 5.8 | 2.6 | 2.8 | 3.6 | |||
EV To EBITDA EV To EBITDA | 248.5 | 672.7 | 439.1 | 53.4 | -69.4 | -155.3 | |||
GPM GPM% | 5.5 | -3.7 | 3.1 | 4.2 | 12.0 | 2,785.9 | |||
OPM OPM% | 2.4 | -8.0 | 1.4 | 0.6 | 0.7 | 1,089.7 | |||
NPM NPM% | 1.3 | -8.3 | 1.1 | 0.7 | -1.8 | -477.4 | |||
ROCE ROCE% | 38.0 | 4.5 | 1.4 | 0.4 | 1.1 | 3.7 | -3.0 | -3.0 | |
ROE ROE% | 3.4 | 1.0 | -0.8 | -0.6 | -1.0 | -10.8 | -10.8 | ||
ROA ROA% | 6.6 | -24.0 | 3.0 | 1.0 | -0.5 | -0.3 | -0.5 | -5.1 | -5.1 |
Documents — Samor Reality Ltd