


| Quarter | Dec 2015 | Mar 2016 | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 0 | 1 | 2 | 4 | 4 | 6 | 2 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -99.0 | -99.4 | -98.6 | -80.8 | 250.5 | 1,758.3 | 1,022.0 | 18.5 | -90.4 | -95.3 | -100.0 | -100.0 |
| 4 | 3 | 15 | 3 | 7 | 6 | 10 | 9 | 6 | 1 | 0 | 0 | |
| -3 | -3 | -15 | -1 | -3 | -2 | -4 | -7 | -6 | -1 | 0 | 0 | |
OPM OPM% | -257.7 | -1,193.0 | -2,903.2 | -87.5 | -84.9 | -41.6 | -74.7 | -366.3 | -1,635.9 | -424.4 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
PBT PBTCr | -3 | -3 | -15 | -2 | -3 | -2 | -4 | -7 | -6 | -1 | -1 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -3 | -3 | -15 | -2 | -3 | -2 | -4 | -7 | -6 | -1 | -1 | -1 | |
Growth YoY PAT Growth YoY% | -726.5 | -543.2 | -474.0 | 27.4 | -13.7 | 41.8 | 70.0 | -306.3 | -73.6 | 23.0 | 82.7 | 87.8 |
NPM NPM% | -286.9 | -1,366.7 | -2,962.0 | -111.5 | -93.1 | -42.8 | -79.1 | -382.3 | -1,683.3 | -700.0 | ||
| -0.4 | -0.5 | -2.1 | -0.3 | -0.5 | -0.3 | -0.6 | -1.0 | -0.9 | -0.2 | -0.1 | -0.1 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 174 | 250 | 223 | 342 | 288 | 45 | 10 | 8 | 1 |
Growth Revenue Growth% | 43.7 | -10.8 | 53.1 | -15.7 | -84.3 | -77.6 | -19.6 | -93.0 | |
| 149 | 224 | 202 | 317 | 276 | 52 | 31 | 26 | 8 | |
| 25 | 26 | 21 | 24 | 12 | -6 | -21 | -18 | -8 | |
OPM OPM% | 14.3 | 10.4 | 9.3 | 7.0 | 4.3 | -14.3 | -206.8 | -218.5 | -1,335.0 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 6 | 6 | 7 | 7 | 4 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 3 | 3 | 3 | 3 | 1 | 1 | 1 | 2 |
PBT PBTCr | 20 | 18 | 12 | 15 | 3 | -11 | -22 | -19 | -9 |
| 7 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | |
PAT PATCr | 13 | 18 | 12 | 15 | 3 | -12 | -22 | -19 | -9 |
Growth PAT Growth% | 31.0 | -32.5 | 27.6 | -77.7 | -445.8 | -88.1 | 13.5 | 51.6 | |
NPM NPM% | 7.7 | 7.0 | 5.3 | 4.4 | 1.2 | -25.7 | -216.2 | -232.6 | -1,608.8 |
| 2.0 | 2.7 | 1.6 | 2.0 | 0.5 | -1.6 | -3.1 | -2.7 | -1.3 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Sep 2018 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 12 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 32 | 48 | 83 | 96 | 100 | 88 | 11 | -8 | -10 |
| 61 | 57 | 52 | 60 | 71 | 83 | 89 | 90 | 86 | |
| 4 | 5 | 4 | 4 | 3 | 3 | 12 | 11 | 11 | |
| 131 | 144 | 162 | 183 | 196 | 197 | 125 | 107 | 102 | |
| 80 | 97 | 103 | 123 | 140 | 142 | 97 | 80 | 79 | |
| 51 | 47 | 59 | 59 | 56 | 55 | 28 | 27 | 22 | |
| 131 | 144 | 162 | 183 | 196 | 197 | 125 | 107 | 102 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 |
|---|---|---|---|---|---|---|---|---|
| -34 | 28 | 11 | 12 | -12 | 0 | -7 | 0 | |
| -15 | -14 | -15 | -2 | 0 | 0 | 7 | 0 | |
| 45 | -14 | 5 | -10 | 9 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | -3 | 1 | 1 | 0 | -2 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -48 | 21 | -4 | 9 | -11 | 0 | -7 | 0 |
CFO To PAT CFO To PAT% | -253.7 | 158.6 | 93.0 | 77.9 | -349.1 | -2.7 | 32.1 | 0.4 |
CFO To EBITDA CFO To EBITDA% | -136.6 | 106.7 | 53.4 | 49.0 | -95.8 | -4.8 | 33.6 | 0.5 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 134 | 96 | 56 | 39 | 57 | 20 | 21 | 18 |
Price To Earnings Price To Earnings | 10.7 | 5.8 | 5.1 | 2.8 | 16.8 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.8 | 0.4 | 0.3 | 0.1 | 0.2 | 0.4 | 2.1 | 2.2 |
Price To Book Price To Book | 3.0 | 1.6 | 0.6 | 0.4 | 0.5 | 0.2 | 0.9 | 3.2 |
EV To EBITDA EV To EBITDA | 6.8 | 4.8 | 4.0 | 2.8 | 8.3 | -10.6 | -3.8 | -4.3 |
GPM GPM% | 41.0 | 26.4 | 25.0 | 22.8 | 13.6 | -1.4 | 48.9 | -112.4 |
OPM OPM% | 14.3 | 10.4 | 9.3 | 7.0 | 4.3 | -14.3 | -206.8 | -218.5 |
NPM NPM% | 7.7 | 7.0 | 5.3 | 4.4 | 1.2 | -25.7 | -216.2 | -232.6 |
ROCE ROCE% | 28.6 | 26.6 | 14.3 | 15.4 | 6.1 | -5.1 | -26.5 | -29.8 |
ROE ROE% | 30.4 | 29.2 | 12.2 | 13.7 | 3.0 | -11.4 | -88.7 | -330.4 |
ROA ROA% | 10.2 | 12.2 | 7.3 | 8.3 | 1.7 | -5.9 | -17.5 | -17.7 |