


| Quarter | Jun 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Dec 2019 |
|---|---|---|---|---|---|
| 15 | 27 | 18 | 5 | 2 | |
Growth YoY Revenue Growth YoY% | -63.6 | -93.2 | |||
| 20 | 30 | 24 | 12 | 24 | |
| -6 | -2 | -5 | -6 | -22 | |
OPM OPM% | -38.2 | -8.6 | -30.0 | -119.3 | -1,175.4 |
| 1 | 1 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 0 |
PBT PBTCr | -8 | -4 | -7 | -8 | -24 |
| 0 | -1 | -1 | 0 | 0 | |
| -8 | -4 | -6 | -8 | -24 | |
Growth YoY PAT Growth YoY% | -3.8 | -514.9 | |||
NPM NPM% | -55.6 | -14.2 | -35.0 | -158.6 | -1,279.1 |
| -4.8 | -2.3 | -3.8 | -5.0 | -14.2 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 39 | 57 | 129 | 175 | 181 | 158 | 77 |
Growth Revenue Growth% | 46.1 | 35.2 | 3.6 | -12.8 | -51.0 | ||
| 92 | 86 | 147 | 176 | 174 | 149 | 97 | |
| -53 | -30 | -18 | -1 | 7 | 9 | -20 | |
OPM OPM% | -137.0 | -52.3 | -14.2 | -0.5 | 4.1 | 5.9 | -25.5 |
| 11 | 22 | 9 | 8 | 7 | 5 | 7 | |
Interest Expense Interest ExpenseCr | 4 | 1 | 7 | 9 | 9 | 11 | 10 |
Depreciation DepreciationCr | 4 | 5 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 346 | -13 | -19 | -4 | 3 | 1 | -25 |
| 80 | 4 | 1 | 0 | 0 | 0 | -1 | |
PAT PATCr | 266 | -17 | -20 | -4 | 4 | 0 | -24 |
Growth PAT Growth% | -106.4 | 80.3 | 188.8 | -87.8 | -5,599.4 | ||
NPM NPM% | 686.7 | -29.9 | -15.8 | -2.3 | 2.0 | 0.3 | -31.0 |
| 159.2 | 0.0 | -12.7 | -2.5 | 2.2 | 0.3 | -14.2 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 17 | 16 | 8 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | 350 | 329 | 108 | 104 | 111 | 115 | 92 |
| 10 | 10 | 91 | 106 | 118 | 139 | 89 | |
| 1 | 6 | 7 | 6 | 7 | 9 | 10 | |
| 380 | 360 | 214 | 223 | 244 | 272 | 198 | |
| 272 | 204 | 160 | 172 | 180 | 211 | 156 | |
| 108 | 157 | 53 | 51 | 64 | 61 | 42 | |
| 380 | 360 | 214 | 223 | 244 | 272 | 198 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| -90 | -41 | -24 | -14 | -16 | -18 | 1 | |
| 240 | 54 | 28 | 20 | 16 | 0 | 51 | |
| -147 | -8 | 2 | -5 | 2 | 15 | -55 | |
Net Cash Flow Net Cash FlowCr | 3 | 6 | 6 | 0 | 1 | -2 | -3 |
Free Cash Flow Free Cash FlowCr | -96 | -69 | -25 | -15 | -17 | -19 | 11 |
CFO To PAT CFO To PAT% | -33.8 | 239.9 | 115.2 | 351.6 | -450.1 | -4,201.6 | -5.0 |
CFO To EBITDA CFO To EBITDA% | 169.6 | 137.1 | 128.7 | 1,617.4 | -216.9 | -197.8 | -6.1 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 134 | 57 | 56 | 81 | 109 | 123 | 67 |
Price To Earnings Price To Earnings | 0.5 | 0.0 | 0.0 | 0.0 | 30.5 | 280.8 | 0.0 |
Price To Sales Price To Sales | 3.5 | 1.0 | 0.4 | 0.5 | 0.6 | 0.8 | 0.9 |
Price To Book Price To Book | 0.4 | 0.2 | 0.5 | 0.7 | 0.9 | 1.0 | 0.7 |
EV To EBITDA EV To EBITDA | -2.3 | -1.3 | -5.8 | -152.5 | 23.5 | 22.9 | -5.6 |
GPM GPM% | -11.4 | 8.0 | 20.4 | 29.3 | 32.5 | 37.8 | 24.8 |
OPM OPM% | -137.0 | -52.3 | -14.2 | -0.5 | 4.1 | 5.9 | -25.5 |
NPM NPM% | 686.7 | -29.9 | -15.8 | -2.3 | 2.0 | 0.3 | -31.0 |
ROCE ROCE% | 95.1 | -3.6 | -6.5 | 2.8 | 6.4 | 5.5 | -10.1 |
ROE ROE% | 72.5 | -4.9 | -17.7 | -3.6 | 3.0 | 0.3 | -24.0 |
ROA ROA% | 70.0 | -4.7 | -9.6 | -1.8 | 1.5 | 0.2 | -12.1 |