


| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 36 | 40 | 45 | 17 | 32 | 29 | 49 | 92 | 87 | 105 | 73 | 82 | |
Growth YoY Revenue Growth YoY% | 92.0 | 2,252.3 | 6.9 | -60.1 | -10.3 | -27.7 | 8.3 | 451.4 | 174.1 | 260.2 | 49.6 | -10.7 |
| 33 | 36 | 42 | 17 | 38 | 31 | 50 | 86 | 81 | 103 | 69 | 74 | |
| 3 | 4 | 3 | 0 | -6 | -2 | -1 | 6 | 7 | 3 | 4 | 8 | |
OPM OPM% | 8.3 | 10.3 | 6.6 | -1.7 | -18.5 | -6.8 | -2.5 | 6.6 | 7.9 | 2.7 | 5.5 | 9.6 |
| 0 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 16 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 3 | 3 | 4 | 4 | 5 | 5 | 7 | 7 | 6 | 6 |
Depreciation DepreciationCr | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -3 | -1 | -2 | -5 | -16 | -7 | -7 | 1 | 15 | -4 | -2 | 1 |
| 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -26 | -2 | -1 | 0 | |
| -3 | -1 | -2 | -5 | -16 | -6 | -7 | 1 | 41 | -3 | -1 | 1 | |
Growth YoY PAT Growth YoY% | 38.7 | 83.6 | 56.6 | -83.8 | -467.7 | -759.1 | -290.4 | 112.9 | 356.4 | 53.6 | 91.8 | 1.6 |
NPM NPM% | -7.8 | -1.8 | -4.2 | -29.4 | -49.7 | -20.8 | -15.1 | 0.7 | 46.5 | -2.7 | -0.8 | 0.8 |
| -1.4 | -0.3 | -0.9 | -1.8 | -5.8 | -2.2 | -2.7 | 0.2 | 14.8 | -1.0 | -0.2 | 0.2 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 116 | 230 | 100 | 128 | 32 | 67 | 124 | 134 | 257 | 348 |
Growth Revenue Growth% | 98.8 | -56.6 | 28.6 | -75.0 | 110.2 | 83.1 | 8.4 | 92.0 | 35.2 | |
| 105 | 187 | 103 | 116 | 47 | 74 | 125 | 133 | 247 | 326 | |
| 11 | 43 | -3 | 13 | -15 | -6 | -2 | 1 | 10 | 22 | |
OPM OPM% | 9.7 | 18.7 | -3.0 | 10.0 | -45.9 | -9.2 | -1.6 | 0.7 | 3.8 | 6.2 |
| -3 | -23 | 3 | -12 | -8 | 5 | 0 | -4 | 17 | 18 | |
Interest Expense Interest ExpenseCr | 3 | 10 | 8 | 8 | 0 | 9 | 12 | 14 | 22 | 27 |
Depreciation DepreciationCr | 1 | 2 | 2 | 1 | 3 | 4 | 6 | 6 | 4 | 3 |
PBT PBTCr | 4 | 8 | -10 | -8 | -25 | -15 | -20 | -24 | 1 | 9 |
| -7 | 4 | 0 | 4 | 0 | -1 | -1 | 0 | -27 | -28 | |
PAT PATCr | 11 | 4 | -10 | -12 | -26 | -14 | -19 | -23 | 28 | 38 |
Growth PAT Growth% | -61.7 | -338.9 | -23.8 | -108.1 | 47.1 | -40.5 | -21.6 | 219.3 | 36.0 | |
NPM NPM% | 9.4 | 1.8 | -10.0 | -9.6 | -80.3 | -20.2 | -15.5 | -17.4 | 10.8 | 10.9 |
| 5.4 | 2.1 | -5.0 | -6.2 | -12.8 | -6.8 | -7.0 | -8.5 | 10.2 | 13.8 |
| 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 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 27 | 27 | 27 |
Reserves ReservesCr | 159 | 162 | 150 | 137 | 110 | 141 | 138 | 115 | 144 | 159 |
| 178 | 73 | 58 | 70 | 64 | 56 | 106 | 81 | 167 | 173 | |
| 75 | 50 | 58 | 33 | 40 | 81 | 71 | 120 | 126 | 123 | |
| 432 | 305 | 287 | 260 | 275 | 318 | 363 | 363 | 483 | 482 | |
| 248 | 126 | 107 | 86 | 63 | 34 | 71 | 81 | 206 | 204 | |
| 184 | 179 | 180 | 174 | 211 | 284 | 292 | 282 | 277 | 278 | |
| 432 | 305 | 287 | 260 | 275 | 318 | 363 | 363 | 483 | 482 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|
| 19 | 58 | 6 | 29 | -18 | 14 | 11 | -30 | -10 | |
| -31 | 17 | 13 | -1 | -1 | 1 | -1 | -5 | -6 | |
| 13 | -69 | -25 | -29 | 20 | -16 | -9 | 34 | 16 | |
Net Cash Flow Net Cash FlowCr | 1 | 6 | -6 | 0 | 1 | -1 | 1 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 15 | 57 | 4 | 28 | -19 | 14 | 11 | -33 | -15 |
CFO To PAT CFO To PAT% | 171.4 | 1,382.8 | -55.4 | -232.2 | 71.7 | -103.4 | -56.2 | 129.2 | -35.7 |
CFO To EBITDA CFO To EBITDA% | 167.7 | 134.8 | -184.9 | 223.4 | 125.4 | -228.3 | -556.9 | -3,207.4 | -101.3 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 174 | 118 | 44 | 28 | 183 | 145 | 189 | 215 | 93 |
Price To Earnings Price To Earnings | 11.9 | 28.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.3 |
Price To Sales Price To Sales | 1.5 | 0.5 | 0.4 | 0.2 | 5.7 | 2.1 | 1.5 | 1.6 | 0.4 |
Price To Book Price To Book | 5.4 | 3.2 | 1.7 | 2.0 | -14.5 | 0.8 | 1.1 | 1.5 | 0.5 |
EV To EBITDA EV To EBITDA | 27.3 | 4.7 | -39.0 | 6.8 | -15.9 | -35.5 | -131.4 | 341.7 | 25.4 |
GPM GPM% | 31.9 | 39.3 | 26.4 | 28.2 | 33.1 | 23.6 | 26.2 | 25.9 | 20.5 |
OPM OPM% | 9.7 | 18.7 | -3.0 | 10.0 | -45.9 | -9.2 | -1.6 | 0.7 | 3.8 |
NPM NPM% | 9.4 | 1.8 | -10.0 | -9.6 | -80.3 | -20.2 | -15.5 | -17.4 | 10.8 |
ROCE ROCE% | 1.8 | 6.2 | -0.5 | -0.1 | -13.8 | -2.2 | -3.8 | -3.7 | 6.9 |
ROE ROE% | 6.1 | 2.3 | -5.9 | -7.9 | -19.8 | -8.4 | -12.1 | -16.4 | 16.3 |
ROA ROA% | 2.5 | 1.4 | -3.5 | -4.8 | -9.4 | -4.3 | -5.3 | -6.4 | 5.8 |