


| Quarter | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | ||||||||||||
| 3 | 0 | 0 | 2 | 0 | 133 | 7 | 9 | 0 | 100 | 0 | 4 | |
| -3 | 0 | 0 | -2 | 0 | -133 | -7 | -9 | 0 | -100 | 0 | -4 | |
OPM OPM% | ||||||||||||
| 0 | 7 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 3 | 0 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | -6 | 3 | -2 | -4 | -3 | -135 | -10 | -10 | -2 | -102 | -2 | -6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -6 | 3 | -2 | -4 | -3 | -135 | -10 | -10 | -2 | -102 | -2 | -6 | |
Growth YoY PAT Growth YoY% | -23.7 | 139.5 | 59.6 | -403.7 | 50.6 | -3,990.5 | -331.6 | -150.1 | 18.9 | 24.6 | 78.3 | 45.9 |
NPM NPM% | ||||||||||||
| -1.2 | 0.7 | -0.5 | -0.9 | -0.6 | -14.1 | -2.0 | -2.1 | -0.5 | -21.2 | -0.4 | -1.2 |
| Financial Year | Mar 2011 | Mar 2012 | Jun 2013 | Jun 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,404 | 915 | 420 | 57 | 24 | 5 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | -34.8 | -86.4 | -80.6 | -100.0 | ||||||
| 1,115 | 973 | 1,065 | 663 | 355 | 15 | 1 | 132 | 109 | 104 | |
| 289 | -58 | -645 | -606 | -331 | -10 | -1 | -132 | -109 | -104 | |
OPM OPM% | 20.6 | -6.3 | -153.5 | -1,057.0 | -1,407.7 | -218.1 | ||||
| 11 | 27 | 0 | 0 | 0 | 0 | 3 | 1 | 0 | ||
Interest Expense Interest ExpenseCr | 98 | 119 | 141 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 28 | 28 | 35 | 13 | 12 | 11 | 11 | 10 | 9 | 9 |
PBT PBTCr | 174 | -178 | -821 | -620 | -343 | -21 | -9 | -142 | -118 | -112 |
| 48 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 126 | -178 | -823 | -620 | -343 | -21 | -9 | -142 | -118 | -112 |
Growth PAT Growth% | -241.7 | 24.7 | 93.9 | 57.9 | -1,516.0 | 16.9 | 4.8 | |||
NPM NPM% | 8.9 | -19.5 | -196.0 | -1,083.0 | -1,457.3 | -455.8 | ||||
| 26.4 | -37.1 | -171.1 | -128.9 | -71.3 | -4.3 | -1.8 | -29.4 | -24.4 | -23.3 |
| Financial Year | Mar 2011 | Mar 2012 | Jun 2013 | Jun 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Sep 2019 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 826 | 666 | -158 | -784 | -1,127 | -1,148 | -1,157 | -1,298 | -1,416 | -1,423 |
| 1,103 | 938 | 1,307 | 1,520 | 1,489 | 1,482 | 1,092 | 1,082 | 1,082 | 1,082 | |
| 176 | 504 | 515 | 25 | 25 | 25 | 427 | 426 | 398 | 400 | |
| 2,125 | 2,118 | 1,674 | 771 | 397 | 369 | 372 | 219 | 73 | 69 | |
| 1,418 | 1,505 | 1,240 | 494 | 204 | 203 | 218 | 96 | 3 | 3 | |
| 708 | 613 | 434 | 277 | 192 | 165 | 153 | 123 | 71 | 66 | |
| 2,125 | 2,118 | 1,674 | 771 | 397 | 369 | 372 | 219 | 73 | 69 |
| Financial Year | Mar 2011 | Mar 2012 | Jun 2013 | Jun 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|
| -132 | -97 | 62 | 429 | -1 | -4 | -14 | -8 | -16 | |
| -2 | 2 | 0 | 2 | 0 | 0 | 2 | 19 | 44 | |
| 136 | 91 | -64 | -432 | 2 | 2 | 12 | -11 | -28 | |
Net Cash Flow Net Cash FlowCr | 2 | -4 | -1 | 0 | 1 | -1 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -137 | -98 | 62 | 429 | -1 | -4 | -14 | 5 | |
CFO To PAT CFO To PAT% | -105.2 | 54.3 | -7.6 | -69.2 | 0.2 | 17.5 | 160.2 | 5.6 | 13.2 |
CFO To EBITDA CFO To EBITDA% | -45.8 | 166.7 | -9.7 | -70.9 | 0.2 | 36.6 | 1,416.1 | 6.0 | 14.3 |
| Financial Year | Mar 2011 | Mar 2012 | Jun 2013 | Jun 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 556 | 85 | 20 | 34 | 15 | 10 | 14 | 12 | 8 |
Price To Earnings Price To Earnings | 4.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 |
Price To Sales Price To Sales | 0.4 | 0.1 | 0.1 | 0.6 | 0.7 | 2.2 | |||
Price To Book Price To Book | 0.7 | 0.1 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 4.6 | -19.2 | -1.8 | -1.2 | -2.1 | -70.2 | -1,079.6 | -8.1 | -9.8 |
GPM GPM% | 68.8 | 52.4 | 76.2 | -121.2 | -118.7 | 88.1 | |||
OPM OPM% | 20.6 | -6.3 | -153.5 | -1,057.0 | -1,407.7 | -218.1 | |||
NPM NPM% | 8.9 | -19.5 | -196.0 | -1,083.0 | -1,457.3 | -455.8 | |||
ROCE ROCE% | 16.3 | -3.5 | -70.7 | 704.9 | 80.0 | 4.6 | 9.7 | 59.1 | 33.8 |
ROE ROE% | 15.0 | -26.4 | 555.8 | 80.1 | 30.7 | 1.8 | 0.8 | 11.0 | 8.4 |
ROA ROA% | 5.9 | -8.4 | -49.2 | -80.5 | -86.5 | -5.6 | -2.4 | -64.5 | -160.2 |