


| Quarter | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -83.3 | -88.3 | -92.9 | -42.1 | -42.1 | -100.0 | 97.7 | -100.0 | -100.0 | -100.0 | ||
| 46 | 2 | 16 | 6 | 1 | 0 | 0 | 1 | 2 | 1 | 0 | 0 | |
| -45 | -1 | -15 | -5 | 0 | 0 | 1 | -1 | -2 | -1 | 0 | 0 | |
OPM OPM% | -5,917.6 | -236.3 | -3,500.0 | -1,235.2 | -102.3 | 63.2 | ||||||
| 4 | 4 | -194 | 1 | 1 | 1 | -721 | 3 | -2,818 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 34 | 35 | 35 | 43 | 45 | 48 | -128 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -75 | -32 | -245 | -47 | -45 | -48 | -593 | 2 | -2,820 | 0 | 0 | 0 |
| 0 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -75 | -32 | -252 | -47 | -45 | -48 | -593 | 2 | -2,820 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -215.9 | -79.4 | -882.7 | -96.9 | 40.8 | -48.8 | -135.0 | 104.6 | -6,207.3 | 99.6 | 100.0 | -98.6 |
NPM NPM% | -9,931.6 | -5,916.7 | -57,306.8 | -10,718.2 | -10,161.4 | -68,106.9 | ||||||
| -1.8 | -0.8 | -6.0 | -1.1 | -1.1 | -1.1 | -14.0 | 0.1 | -66.5 | 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 106 | 68 | 49 | 48 | 44 | 22 | 20 | 2 | 2 | 0 | 0 |
Growth Revenue Growth% | -36.3 | -27.2 | -2.4 | -9.3 | -49.9 | -8.9 | -87.4 | -30.2 | -100.0 | ||
| 21 | 22 | 17 | 11 | 16 | 17 | 11 | 65 | 8 | 3 | 3 | |
| 85 | 46 | 33 | 37 | 27 | 5 | 9 | -63 | -6 | -3 | -3 | |
OPM OPM% | 80.4 | 68.1 | 66.3 | 76.1 | 62.5 | 23.6 | 43.2 | -2,525.8 | -334.8 | ||
| 57 | 76 | 99 | 71 | 13 | 59 | 38 | -175 | -718 | -2,817 | ||
Interest Expense Interest ExpenseCr | 86 | 109 | 114 | 93 | 51 | 101 | 133 | 138 | 8 | 1 | 0 |
Depreciation DepreciationCr | 8 | 3 | 2 | 1 | 3 | 1 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 49 | 10 | 15 | 14 | -13 | -37 | -88 | -376 | -732 | -2,818 | -2,820 |
| 15 | 9 | 2 | 4 | -7 | 0 | 0 | 7 | 0 | 0 | 0 | |
PAT PATCr | 34 | 1 | 13 | 10 | -6 | -38 | -88 | -384 | -732 | -2,818 | -2,820 |
Growth PAT Growth% | -98.4 | 2,373.2 | -26.6 | -160.2 | -541.0 | -132.7 | -338.3 | -90.8 | -285.0 | -0.1 | |
NPM NPM% | 31.6 | 0.8 | 27.0 | 20.3 | -13.5 | -172.6 | -440.8 | -15,384.4 | -42,065.9 | ||
| 0.8 | -0.2 | 0.4 | 0.0 | -0.3 | -1.4 | -2.1 | -9.1 | -17.3 | -66.5 | -66.5 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 373 | 373 | 373 | 373 | 422 | 424 | 424 | 424 | 424 | 424 |
Reserves ReservesCr | 2,236 | 2,227 | 2,231 | 2,226 | 2,640 | 2,610 | 2,695 | 2,312 | 1,580 | -1,238 |
| 1,022 | 1,163 | 1,165 | 504 | 517 | 557 | 789 | 1,406 | 1,456 | 1,456 | |
| 217 | 111 | 129 | 152 | 361 | 525 | 500 | 259 | 209 | 159 | |
| 3,947 | 3,973 | 3,998 | 3,321 | 4,152 | 4,289 | 4,408 | 4,401 | 3,669 | 801 | |
| 683 | 744 | 594 | 157 | 168 | 216 | 233 | 2,815 | 2,769 | 318 | |
| 3,264 | 3,229 | 3,404 | 3,164 | 3,984 | 4,074 | 4,175 | 1,585 | 900 | 483 | |
| 3,947 | 3,973 | 3,998 | 3,321 | 4,152 | 4,289 | 4,408 | 4,401 | 3,669 | 801 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|
| 55 | 19 | 66 | -15 | 60 | 24 | 124 | -9 | -42 | |
| -216 | 0 | 42 | 203 | -788 | -83 | -102 | -211 | 30 | |
| 155 | -22 | -107 | -185 | 794 | -5 | -25 | 219 | 11 | |
Net Cash Flow Net Cash FlowCr | -6 | -3 | 1 | 2 | 65 | -64 | -3 | -1 | -1 |
Free Cash Flow Free Cash FlowCr | 51 | -9 | 142 | -25 | 57 | 40 | 125 | -8 | -42 |
CFO To PAT CFO To PAT% | 163.2 | 3,628.1 | 500.2 | -158.1 | -1,017.5 | -64.2 | -141.8 | 2.3 | 5.7 |
CFO To EBITDA CFO To EBITDA% | 64.2 | 42.4 | 203.9 | -42.2 | 219.5 | 469.2 | 1,447.5 | 13.8 | 718.7 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,760 | 2,061 | 1,580 | 2,554 | 2,540 | 1,406 | 355 | 366 | 36 | 14 |
Price To Earnings Price To Earnings | 131.0 | 5,530.0 | 385.4 | 6,855.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 35.5 | 30.5 | 32.1 | 53.2 | 58.4 | 64.5 | 17.9 | 147.1 | 20.9 | |
Price To Book Price To Book | 1.4 | 0.8 | 0.6 | 1.0 | 0.8 | 0.4 | 0.1 | 0.1 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 52.5 | 61.8 | 69.4 | 73.9 | 108.0 | 402.1 | 117.4 | -17.8 | -133.4 | -237.3 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | |
OPM OPM% | 80.4 | 68.1 | 66.3 | 76.1 | 62.5 | 23.6 | 43.2 | -2,525.8 | -334.8 | |
NPM NPM% | 31.6 | 0.8 | 27.0 | 20.3 | -13.5 | -172.6 | -440.8 | -15,384.4 | -42,065.9 | |
ROCE ROCE% | 4.0 | 3.5 | 3.9 | 3.9 | 1.1 | 1.7 | 1.2 | -6.8 | -26.3 | 2,492.7 |
ROE ROE% | 1.3 | 0.0 | 0.5 | 0.4 | -0.2 | -1.2 | -2.8 | -14.0 | -36.5 | 346.1 |
ROA ROA% | 0.8 | 0.0 | 0.3 | 0.3 | -0.1 | -0.9 | -2.0 | -8.7 | -19.9 | -351.9 |