


| Quarter | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 304 | 268 | 183 | 128 | 157 | 170 | 155 | 21 | 2 | 2 | 3 | 2 | |
Growth YoY Revenue Growth YoY% | 22.8 | 2.6 | -27.0 | -51.9 | -48.5 | -36.5 | -15.2 | -83.6 | -98.8 | -98.9 | -98.3 | -92.7 |
| 260 | 231 | 170 | 114 | 140 | 159 | 480 | 21 | 3 | 536 | 157 | 2 | |
| 45 | 37 | 12 | 14 | 17 | 11 | -325 | 0 | -1 | -534 | -154 | 0 | |
OPM OPM% | 14.7 | 13.8 | 6.7 | 11.0 | 10.6 | 6.6 | -209.9 | -2.1 | -70.9 | -27,542.2 | -5,939.6 | -12.4 |
| 0 | 0 | -92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21 | 0 | |
Interest Expense Interest ExpenseCr | 10 | 9 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 7 | 8 | -9 | 2 | 2 | 2 | 2 | 5 | 5 | 5 | -10 | 1 |
PBT PBTCr | 28 | 20 | -71 | 11 | 14 | 9 | -327 | -5 | -6 | -539 | -166 | -1 |
| 4 | 2 | -9 | 2 | 2 | 1 | -6 | -1 | -1 | -1 | 4 | 0 | |
| 24 | 18 | -62 | 9 | 12 | 7 | -321 | -4 | -5 | -538 | -170 | -1 | |
Growth YoY PAT Growth YoY% | 1,290.6 | 170.8 | -20.4 | -50.3 | -51.8 | -59.6 | -419.1 | -147.3 | -143.6 | -7,431.3 | 47.1 | 67.0 |
NPM NPM% | 7.9 | 6.8 | -33.9 | 7.2 | 7.4 | 4.3 | -207.3 | -20.7 | -267.7 | -27,738.1 | -6,530.0 | -93.5 |
| 3.5 | 2.6 | -9.0 | 1.3 | 1.7 | 1.0 | -43.6 | -0.6 | -0.7 | -73.1 | -23.1 | -0.2 |
| Financial Year | Sep 2011 | Sep 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,038 | 1,210 | 1,210 | 1,853 | 617 | 915 | 1,021 | 610 | 27 | 8 |
Growth Revenue Growth% | 16.6 | 53.1 | -66.7 | 48.3 | 11.7 | -40.3 | -95.5 | -71.0 | ||
| 890 | 1,036 | 1,036 | 1,715 | 519 | 867 | 893 | 893 | 718 | 698 | |
| 148 | 175 | 175 | 138 | 97 | 48 | 128 | -283 | -691 | -690 | |
OPM OPM% | 14.3 | 14.4 | 14.4 | 7.5 | 15.8 | 5.3 | 12.6 | -46.4 | -2,520.3 | -8,671.8 |
| 0 | 1 | 1 | 3 | -290 | -84 | -92 | 0 | -21 | ||
Interest Expense Interest ExpenseCr | 106 | 135 | 135 | 96 | 118 | 33 | 25 | 1 | 0 | 0 |
Depreciation DepreciationCr | 39 | 40 | 40 | 64 | 33 | 32 | 14 | 10 | 4 | 1 |
PBT PBTCr | 4 | 1 | 1 | -20 | -343 | -101 | -3 | -293 | -716 | -712 |
| -8 | -10 | -10 | -16 | -6 | -8 | -2 | 0 | 1 | 2 | |
PAT PATCr | 12 | 11 | 11 | -3 | -336 | -93 | -1 | -293 | -717 | -714 |
Growth PAT Growth% | -12.7 | -131.8 | -9,721.8 | 72.3 | 98.8 | -26,224.3 | -145.0 | 0.4 | ||
NPM NPM% | 1.2 | 0.9 | 0.9 | -0.2 | -54.5 | -10.2 | -0.1 | -48.0 | -2,617.9 | -8,974.8 |
| 1.9 | 1.7 | 1.7 | -0.5 | -50.6 | -13.6 | -0.2 | -41.0 | -97.4 | -97.0 |
| Financial Year | Sep 2011 | Sep 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 13 | 13 | 13 | 13 | 13 | 13 | 14 | 15 | 15 |
Reserves ReservesCr | 701 | 707 | 707 | 711 | 377 | 284 | 288 | 584 | -795 |
| 1,080 | 1,067 | 1,067 | 1,248 | 634 | 569 | 522 | 453 | 501 | |
| 104 | 119 | 119 | 82 | 477 | 685 | 765 | 796 | 786 | |
| 1,898 | 1,905 | 1,905 | 2,057 | 1,501 | 1,551 | 1,591 | 1,847 | 506 | |
| 1,484 | 1,513 | 1,513 | 1,669 | 1,142 | 1,218 | 1,204 | 904 | 335 | |
| 414 | 392 | 392 | 388 | 359 | 332 | 387 | 943 | 171 | |
| 1,898 | 1,905 | 1,905 | 2,057 | 1,501 | 1,551 | 1,591 | 1,847 | 506 |
| Financial Year | Sep 2011 | Sep 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 |
|---|---|---|---|---|---|---|---|---|
| -12 | 164 | 164 | 135 | 23 | -147 | -13 | -619 | |
| -29 | -21 | -21 | -14 | -4 | -5 | -3 | 578 | |
| -21 | -140 | -140 | -121 | -21 | 151 | 17 | 39 | |
Net Cash Flow Net Cash FlowCr | -62 | 3 | 3 | 0 | -2 | -1 | 1 | -1 |
Free Cash Flow Free Cash FlowCr | -41 | 144 | 144 | 119 | 17 | -156 | -13 | -50 |
CFO To PAT CFO To PAT% | -94.3 | 1,524.1 | 1,524.3 | -3,947.4 | -6.9 | 157.4 | 1,145.3 | 211.4 |
CFO To EBITDA CFO To EBITDA% | -7.9 | 94.0 | 94.0 | 98.0 | 23.7 | -304.7 | -9.9 | 218.8 |
| Financial Year | Sep 2011 | Sep 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 147 | 114 | 151 | 62 | 124 | 385 | 133 | 30 | |
Price To Earnings Price To Earnings | 12.1 | 10.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.2 | 1.1 | |
Price To Book Price To Book | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 1.3 | 5.0 | 0.0 | |
EV To EBITDA EV To EBITDA | 7.0 | 5.7 | 7.3 | 10.4 | 26.2 | 12.1 | -4.7 | -1.8 | |
GPM GPM% | 20.8 | 22.0 | 22.0 | 15.6 | 23.3 | 8.3 | 13.7 | -43.5 | -2,079.2 |
OPM OPM% | 14.3 | 14.4 | 14.4 | 7.5 | 15.8 | 5.3 | 12.6 | -46.4 | -2,520.3 |
NPM NPM% | 1.2 | 0.9 | 0.9 | -0.2 | -54.5 | -10.2 | -0.1 | -48.0 | -2,617.9 |
ROCE ROCE% | 6.8 | 8.4 | 8.4 | 4.9 | -16.8 | -4.7 | 1.5 | -16.3 | -158.9 |
ROE ROE% | 1.7 | 1.5 | 1.5 | -0.5 | -86.2 | -31.4 | -0.4 | -48.9 | 91.9 |
ROA ROA% | 0.7 | 0.6 | 0.6 | -0.2 | -22.4 | -6.0 | -0.1 | -15.8 | -141.8 |