| Quarter | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 67 | 117 | 324 | 379 | 290 | 514 | 388 | 322 | 62 | 24 | 11 | 8 | |
Growth YoY Revenue Growth YoY% | -93.9 | -91.1 | -74.7 | 10.2 | 333.5 | 337.8 | 19.8 | -15.1 | -78.7 | -95.3 | -97.2 | -97.5 |
| 60 | 92 | 292 | 318 | 259 | 493 | 369 | 671 | 77 | 32 | 19 | 1,342 | |
| 7 | 25 | 32 | 60 | 31 | 22 | 19 | -350 | -15 | -8 | -8 | -1,334 | |
OPM OPM% | 10.8 | 21.6 | 9.9 | 15.9 | 10.6 | 4.2 | 4.8 | -108.8 | -24.8 | -32.4 | -73.8 | -16,906.5 |
| 115 | 13 | 5 | 0 | 5 | 7 | 5 | -856 | 1,040 | 0 | 4 | 1 | |
Interest Expense Interest ExpenseCr | 175 | 175 | 185 | 183 | 179 | 154 | 172 | 177 | 3 | 5 | 4 | 3 |
Depreciation DepreciationCr | 226 | 121 | 132 | 130 | 133 | 133 | 131 | 127 | 86 | 86 | 86 | 86 |
PBT PBTCr | -279 | -258 | -280 | -252 | -276 | -259 | -280 | -1,510 | 935 | -98 | -94 | -1,422 |
| 0 | 0 | 0 | -18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -279 | -258 | -280 | -234 | -276 | -259 | -280 | -1,510 | 935 | -98 | -94 | -1,422 | |
Growth YoY PAT Growth YoY% | -2,078.2 | -1,689.9 | -9,306.9 | 20.7 | 1.1 | -0.3 | 0.1 | -545.5 | 438.7 | 62.2 | 66.5 | 5.8 |
NPM NPM% | -417.8 | -219.6 | -86.4 | -61.8 | -95.3 | -50.3 | -72.0 | -469.7 | 1,512.8 | -408.3 | -862.1 | -18,024.2 |
| -5.7 | -5.2 | -5.7 | -4.7 | -5.6 | -5.2 | -5.7 | -30.6 | 18.9 | -2.0 | -1.9 | -28.8 |
| Quarter | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 67 | 117 | 324 | 379 | 290 | 514 | 388 | 322 | 62 | 24 | 11 | 8 | |
Growth YoY Revenue Growth YoY% | -93.9 | -91.1 | -74.7 | 10.2 | 333.5 | 337.8 | 19.8 | -15.1 | -78.7 | -95.3 | -97.2 | -97.5 |
| 60 | 92 | 292 | 318 | 259 | 493 | 369 | 671 | 77 | 32 | 19 | 1,342 | |
| 7 | 25 | 32 | 60 | 31 | 22 | 19 | -350 | -15 | -8 | -8 | -1,334 | |
OPM OPM% | 10.8 | 21.6 | 9.9 | 15.9 | 10.6 | 4.2 | 4.8 | -108.8 | -24.8 | -32.4 | -73.8 | -16,906.5 |
| 115 | 13 | 5 | 0 | 5 | 7 | 5 | -856 | 1,040 | 0 | 4 | 1 | |
Interest Expense Interest ExpenseCr | 175 | 175 | 185 | 183 | 179 | 154 | 172 | 177 | 3 | 5 | 4 | 3 |
Depreciation DepreciationCr | 226 | 121 | 132 | 130 | 133 | 133 | 131 | 127 | 86 | 86 | 86 | 86 |
PBT PBTCr | -279 | -258 | -280 | -252 | -276 | -259 | -280 | -1,510 | 935 | -98 | -94 | -1,422 |
| 0 | 0 | 0 | -18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -279 | -258 | -280 | -234 | -276 | -259 | -280 | -1,510 | 935 | -98 | -94 | -1,422 | |
Growth YoY PAT Growth YoY% | -2,078.2 | -1,689.9 | -9,306.9 | 20.7 | 1.1 | -0.3 | 0.1 | -545.5 | 438.7 | 62.2 | 66.5 | 5.8 |
NPM NPM% | -417.8 | -219.6 | -86.4 | -61.8 | -95.3 | -50.3 | -72.0 | -469.7 | 1,512.8 | -408.3 | -862.1 | -18,024.2 |
| -5.7 | -5.2 | -5.7 | -4.7 | -5.6 | -5.2 | -5.7 | -30.6 | 18.9 | -2.0 | -1.9 | -28.8 |
| Financial Year | Jun 2011 | Dec 2012 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 4,101 | 6,988 | 12,293 | 10,342 | 8,358 | 3,782 | 4,185 | 4,566 | 4,043 | 887 | 1,514 | 105 |
Growth Revenue Growth% | -15.9 | -19.2 | -54.8 | 10.7 | 9.1 | -11.4 | -78.1 | 70.7 | -93.1 | |||
| 3,683 | 6,211 | 11,253 | 9,226 | 7,335 | 2,829 | 3,121 | 3,243 | 2,914 | 761 | 1,792 | 1,470 | |
| 419 | 776 | 1,040 | 1,116 | 1,023 | 953 | 1,064 | 1,322 | 1,129 | 126 | -279 | -1,365 | |
OPM OPM% | 10.2 | 11.1 | 8.5 | 10.8 | 12.2 | 25.2 | 25.4 | 29.0 | 27.9 | 14.2 | -18.4 | -1,305.8 |
| 16 | 284 | 58 | 127 | 47 | 231 | 184 | 27 | 42 | 133 | |||
Interest Expense Interest ExpenseCr | 174 | 460 | 693 | 669 | 497 | 508 | 568 | 578 | 636 | 717 | 682 | 15 |
Depreciation DepreciationCr | 146 | 312 | 404 | 513 | 547 | 633 | 698 | 769 | 861 | 610 | 524 | 343 |
PBT PBTCr | 115 | 288 | 1 | 61 | 27 | 44 | -19 | 2 | -325 | -1,068 | -2,325 | -678 |
| 39 | 15 | -2 | -13 | 6 | 0 | -6 | -22 | -37 | -18 | 0 | 0 | |
PAT PATCr | 77 | 273 | 3 | 74 | 21 | 44 | -12 | 24 | -289 | -1,050 | -2,325 | -678 |
Growth PAT Growth% | 2,535.6 | -71.3 | 104.8 | -128.0 | 297.1 | -1,301.1 | -263.9 | -121.4 | 70.8 | |||
NPM NPM% | 1.9 | 3.9 | 0.0 | 0.7 | 0.3 | 1.1 | -0.3 | 0.5 | -7.1 | -118.4 | -153.6 | -648.6 |
| 3.5 | 12.1 | 0.0 | 0.4 | 0.1 | 0.9 | -0.3 | 0.5 | -5.8 | -21.2 | -47.0 | -13.7 |
| Financial Year | Jun 2011 | Dec 2012 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 4,101 | 6,988 | 12,293 | 10,342 | 8,358 | 3,782 | 4,185 | 4,566 | 4,043 | 887 | 1,514 | 105 |
Growth Revenue Growth% | -15.9 | -19.2 | -54.8 | 10.7 | 9.1 | -11.4 | -78.1 | 70.7 | -93.1 | |||
| 3,683 | 6,211 | 11,253 | 9,226 | 7,335 | 2,829 | 3,121 | 3,243 | 2,914 | 761 | 1,792 | 1,470 | |
| 419 | 776 | 1,040 | 1,116 | 1,023 | 953 | 1,064 | 1,322 | 1,129 | 126 | -279 | -1,365 | |
OPM OPM% | 10.2 | 11.1 | 8.5 | 10.8 | 12.2 | 25.2 | 25.4 | 29.0 | 27.9 | 14.2 | -18.4 | -1,305.8 |
| 16 | 284 | 58 | 127 | 47 | 231 | 184 | 27 | 42 | 133 | |||
Interest Expense Interest ExpenseCr | 174 | 460 | 693 | 669 | 497 | 508 | 568 | 578 | 636 | 717 | 682 | 15 |
Depreciation DepreciationCr | 146 | 312 | 404 | 513 | 547 | 633 | 698 | 769 | 861 | 610 | 524 | 343 |
PBT PBTCr | 115 | 288 | 1 | 61 | 27 | 44 | -19 | 2 | -325 | -1,068 | -2,325 | -678 |
| 39 | 15 | -2 | -13 | 6 | 0 | -6 | -22 | -37 | -18 | 0 | 0 | |
PAT PATCr | 77 | 273 | 3 | 74 | 21 | 44 | -12 | 24 | -289 | -1,050 | -2,325 | -678 |
Growth PAT Growth% | 2,535.6 | -71.3 | 104.8 | -128.0 | 297.1 | -1,301.1 | -263.9 | -121.4 | 70.8 | |||
NPM NPM% | 1.9 | 3.9 | 0.0 | 0.7 | 0.3 | 1.1 | -0.3 | 0.5 | -7.1 | -118.4 | -153.6 | -648.6 |
| 3.5 | 12.1 | 0.0 | 0.4 | 0.1 | 0.9 | -0.3 | 0.5 | -5.8 | -21.2 | -47.0 | -13.7 |
| Financial Year | Jun 2011 | Dec 2012 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 43 | 46 | 46 | 83 | 86 | 95 | 99 | 99 | 99 | 99 | 99 | 99 |
Reserves ReservesCr | 2,671 | 3,276 | 3,205 | 5,092 | 3,377 | 3,714 | 3,812 | 3,860 | 3,532 | 2,475 | 152 | -527 |
| 1,829 | 2,376 | 3,747 | 4,163 | 1,188 | 957 | 1,052 | 1,512 | 5,249 | 3,989 | 7,637 | 5,943 | |
| 1,628 | 2,905 | 4,351 | 3,255 | 4,986 | 5,466 | 5,940 | 6,600 | 4,874 | 3,629 | 110 | 180 | |
| 6,335 | 8,603 | 11,350 | 12,616 | 9,637 | 10,233 | 10,903 | 12,070 | 13,753 | 10,191 | 7,997 | 5,695 | |
| 2,168 | 3,066 | 4,925 | 5,737 | 2,075 | 2,268 | 2,368 | 2,759 | 3,675 | 4,126 | 2,777 | 122 | |
| 4,167 | 5,537 | 6,425 | 6,880 | 7,562 | 7,966 | 8,535 | 9,310 | 10,079 | 6,066 | 5,220 | 5,573 | |
| 6,335 | 8,603 | 11,350 | 12,616 | 9,637 | 10,233 | 10,903 | 12,070 | 13,753 | 10,191 | 7,997 | 5,695 |
| Financial Year | Jun 2011 | Dec 2012 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 43 | 46 | 46 | 83 | 86 | 95 | 99 | 99 | 99 | 99 | 99 | 99 |
Reserves ReservesCr | 2,671 | 3,276 | 3,205 | 5,092 | 3,377 | 3,714 | 3,812 | 3,860 | 3,532 | 2,475 | 152 | -527 |
| 1,829 | 2,376 | 3,747 | 4,163 | 1,188 | 957 | 1,052 | 1,512 | 5,249 | 3,989 | 7,637 | 5,943 | |
| 1,628 | 2,905 | 4,351 | 3,255 | 4,986 | 5,466 | 5,940 | 6,600 | 4,874 | 3,629 | 110 | 180 | |
| 6,335 | 8,603 | 11,350 | 12,616 | 9,637 | 10,233 | 10,903 | 12,070 | 13,753 | 10,191 | 7,997 | 5,695 | |
| 2,168 | 3,066 | 4,925 | 5,737 | 2,075 | 2,268 | 2,368 | 2,759 | 3,675 | 4,126 | 2,777 | 122 | |
| 4,167 | 5,537 | 6,425 | 6,880 | 7,562 | 7,966 | 8,535 | 9,310 | 10,079 | 6,066 | 5,220 | 5,573 | |
| 6,335 | 8,603 | 11,350 | 12,616 | 9,637 | 10,233 | 10,903 | 12,070 | 13,753 | 10,191 | 7,997 | 5,695 |
| Financial Year | Jun 2011 | Dec 2012 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 142 | -5 | -72 | 966 | 979 | 782 | 862 | 1,089 | 2,826 | -3,368 | 232 | 1,072 | |
| -780 | -1,036 | -1,691 | -793 | -1,176 | -664 | -1,034 | -1,271 | -1,540 | 3,556 | 19 | 552 | |
| 662 | 997 | 1,889 | -226 | 341 | -140 | 157 | 178 | -1,297 | -160 | -280 | -1,625 | |
Net Cash Flow Net Cash FlowCr | -24 | -45 | 126 | -53 | 144 | -22 | -15 | -5 | -12 | 28 | -29 | -2 |
Free Cash Flow Free Cash FlowCr | -392 | -1,272 | -2,743 | 5 | -238 | -420 | -657 | 30 | 1,864 | 234 | ||
CFO To PAT CFO To PAT% | 185.6 | -1.8 | -2,551.3 | 1,304.7 | 4,603.1 | 1,794.6 | -7,074.2 | 4,531.7 | -979.5 | 320.8 | -10.0 | -158.1 |
CFO To EBITDA CFO To EBITDA% | 34.0 | -0.6 | -6.9 | 86.6 | 95.8 | 82.0 | 81.0 | 82.3 | 250.3 | -2,671.5 | -83.4 | -78.5 |
| Financial Year | Jun 2011 | Dec 2012 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 142 | -5 | -72 | 966 | 979 | 782 | 862 | 1,089 | 2,826 | -3,368 | 232 | 1,072 | |
| -780 | -1,036 | -1,691 | -793 | -1,176 | -664 | -1,034 | -1,271 | -1,540 | 3,556 | 19 | 552 | |
| 662 | 997 | 1,889 | -226 | 341 | -140 | 157 | 178 | -1,297 | -160 | -280 | -1,625 | |
Net Cash Flow Net Cash FlowCr | -24 | -45 | 126 | -53 | 144 | -22 | -15 | -5 | -12 | 28 | -29 | -2 |
Free Cash Flow Free Cash FlowCr | -392 | -1,272 | -2,743 | 5 | -238 | -420 | -657 | 30 | 1,864 | 234 | ||
CFO To PAT CFO To PAT% | 185.6 | -1.8 | -2,551.3 | 1,304.7 | 4,603.1 | 1,794.6 | -7,074.2 | 4,531.7 | -979.5 | 320.8 | -10.0 | -158.1 |
CFO To EBITDA CFO To EBITDA% | 34.0 | -0.6 | -6.9 | 86.6 | 95.8 | 82.0 | 81.0 | 82.3 | 250.3 | -2,671.5 | -83.4 | -78.5 |
| Financial Year | Jun 2011 | Dec 2012 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6,451 | 5,831 | 1,827 | 3,948 | 5,451 | 1,421 | 1,745 | 1,910 | 436 | 444 | 318 | 44 | 16 |
Price To Earnings Price To Earnings | 90.7 | 33.2 | 4,105.0 | 59.0 | 268.0 | 32.8 | 79.1 | -0.1 | -0.1 | ||||
Price To Sales Price To Sales | 1.5 | 0.8 | 0.1 | 0.4 | 0.6 | 0.4 | 0.4 | 0.4 | 0.1 | 0.5 | 0.2 | 0.4 | 0.2 |
Price To Book Price To Book | 2.5 | 1.8 | 0.6 | 0.8 | 1.6 | 0.4 | 0.5 | 0.5 | 0.1 | 0.1 | 1.3 | -0.1 | 0.0 |
EV To EBITDA EV To EBITDA | 19.8 | 11.6 | 7.0 | 7.2 | 9.6 | 6.6 | 6.9 | 6.2 | 5.5 | 41.7 | -26.2 | -4.0 | -4.0 |
GPM GPM% | 33.6 | 34.1 | 29.1 | 26.4 | 26.6 | 29.2 | 29.7 | 33.3 | 32.7 | 26.1 | |||
OPM OPM% | 10.2 | 11.1 | 8.5 | 10.8 | 12.2 | 25.2 | 25.4 | 29.0 | 27.9 | 14.2 | -18.4 | -1,305.8 | -1,305.8 |
NPM NPM% | 1.9 | 3.9 | 0.0 | 0.7 | 0.3 | 1.1 | -0.3 | 0.5 | -7.1 | -118.4 | -153.6 | -648.6 | -648.6 |
ROCE ROCE% | 6.2 | 11.5 | 7.9 | 7.8 | 6.6 | 6.3 | 5.7 | 5.7 | 3.3 | -4.7 | -22.6 | -13.3 | -13.3 |
ROE ROE% | 2.8 | 8.2 | 0.1 | 1.4 | 0.6 | 1.1 | -0.3 | 0.6 | -8.0 | -40.8 | -928.1 | 158.3 | 158.3 |
ROA ROA% | 1.2 | 3.2 | 0.0 | 0.6 | 0.2 | 0.4 | -0.1 | 0.2 | -2.1 | -10.3 | -29.1 | -11.9 | -11.9 |
| Financial Year | Jun 2011 | Dec 2012 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6,451 | 5,831 | 1,827 | 3,948 | 5,451 | 1,421 | 1,745 | 1,910 | 436 | 444 | 318 | 44 | 16 |
Price To Earnings Price To Earnings | 90.7 | 33.2 | 4,105.0 | 59.0 | 268.0 | 32.8 | 79.1 | -0.1 | -0.1 | ||||
Price To Sales Price To Sales | 1.5 | 0.8 | 0.1 | 0.4 | 0.6 | 0.4 | 0.4 | 0.4 | 0.1 | 0.5 | 0.2 | 0.4 | 0.2 |
Price To Book Price To Book | 2.5 | 1.8 | 0.6 | 0.8 | 1.6 | 0.4 | 0.5 | 0.5 | 0.1 | 0.1 | 1.3 | -0.1 | 0.0 |
EV To EBITDA EV To EBITDA | 19.8 | 11.6 | 7.0 | 7.2 | 9.6 | 6.6 | 6.9 | 6.2 | 5.5 | 41.7 | -26.2 | -4.0 | -4.0 |
GPM GPM% | 33.6 | 34.1 | 29.1 | 26.4 | 26.6 | 29.2 | 29.7 | 33.3 | 32.7 | 26.1 | |||
OPM OPM% | 10.2 | 11.1 | 8.5 | 10.8 | 12.2 | 25.2 | 25.4 | 29.0 | 27.9 | 14.2 | -18.4 | -1,305.8 | -1,305.8 |
NPM NPM% | 1.9 | 3.9 | 0.0 | 0.7 | 0.3 | 1.1 | -0.3 | 0.5 | -7.1 | -118.4 | -153.6 | -648.6 | -648.6 |
ROCE ROCE% | 6.2 | 11.5 | 7.9 | 7.8 | 6.6 | 6.3 | 5.7 | 5.7 | 3.3 | -4.7 | -22.6 | -13.3 | -13.3 |
ROE ROE% | 2.8 | 8.2 | 0.1 | 1.4 | 0.6 | 1.1 | -0.3 | 0.6 | -8.0 | -40.8 | -928.1 | 158.3 | 158.3 |
ROA ROA% | 1.2 | 3.2 | 0.0 | 0.6 | 0.2 | 0.4 | -0.1 | 0.2 | -2.1 | -10.3 | -29.1 | -11.9 | -11.9 |
Documents — Future Enterprises Ltd