


| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 11 | 10 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -62.1 | 193.5 | -20.4 | -63.0 | -99.7 | -98.8 | -99.3 | -100.0 | -100.0 | -100.0 | -100.0 | |
| 6 | 9 | 11 | 2 | 0 | 0 | 396 | 0 | 2 | 1 | 1 | 0 | |
| 0 | 2 | 0 | -1 | 0 | 0 | -395 | 0 | -2 | -1 | -1 | 0 | |
OPM OPM% | 3.0 | 14.2 | -3.4 | -25.5 | -373.5 | -106.5 | -5,64,956.6 | |||||
| 0 | 0 | 1 | 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 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
PBT PBTCr | -20 | -18 | -19 | -21 | -20 | -20 | -415 | -20 | -22 | -21 | -21 | -20 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -20 | -18 | -19 | -21 | -20 | -20 | -417 | -20 | -22 | -21 | -21 | -20 | |
Growth YoY PAT Growth YoY% | 91.4 | 13.5 | 19.7 | 3.2 | -1.7 | -10.4 | -2,074.2 | 2.5 | -9.8 | -5.6 | 94.9 | -1.0 |
NPM NPM% | -330.3 | -169.8 | -186.6 | -1,046.2 | -1,00,900.0 | -15,576.9 | -5,96,357.1 | |||||
| -0.7 | -0.6 | -0.6 | -0.7 | -0.7 | -0.7 | -13.9 | -0.7 | -0.7 | -0.7 | -0.7 | -0.7 |
| Financial Year | Dec 2011 | Dec 2012 | Dec 2013 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,006 | 2,384 | 2,764 | 1,477 | 34 | 32 | 2 | 0 |
Growth Revenue Growth% | 18.8 | 16.0 | -97.7 | -5.8 | -93.3 | -100.0 | ||
| 1,890 | 2,243 | 2,594 | 1,892 | 207 | 33 | 396 | 5 | |
| 116 | 141 | 170 | -414 | -173 | 0 | -394 | -5 | |
OPM OPM% | 5.8 | 5.9 | 6.2 | -28.1 | -501.3 | -0.8 | -17,993.2 | |
| 7 | 9 | 15 | 21 | 12 | 2 | 0 | ||
Interest Expense Interest ExpenseCr | 36 | 47 | 62 | 276 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 26 | 28 | 31 | 47 | 85 | 80 | 80 | 80 |
PBT PBTCr | 62 | 76 | 93 | -717 | -245 | -79 | -474 | -85 |
| 13 | 16 | 19 | 0 | -106 | 0 | 0 | 0 | |
PAT PATCr | 49 | 60 | 74 | -717 | -139 | -79 | -476 | -85 |
Growth PAT Growth% | 22.5 | 24.4 | 80.6 | 43.4 | -505.4 | 82.1 | ||
NPM NPM% | 2.4 | 2.5 | 2.7 | -48.5 | -403.8 | -242.6 | -21,752.0 | |
| 2.5 | 3.0 | 2.5 | -23.9 | -11.9 | -2.6 | -15.9 | -2.8 |
| Financial Year | Dec 2011 | Dec 2012 | Dec 2013 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2019 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 99 | 99 | 150 | 150 | 150 | 150 | 150 |
Reserves ReservesCr | 290 | 344 | 458 | -175 | -487 | -566 | -1,127 |
| 862 | 1,069 | 1,415 | 40 | 17 | 16 | 14 | |
| 352 | 530 | 436 | 1,795 | 1,888 | 1,888 | 1,889 | |
| 1,603 | 2,068 | 2,533 | 1,810 | 1,567 | 1,487 | 926 | |
| 1,097 | 1,404 | 1,882 | 1,139 | 964 | 967 | 567 | |
| 506 | 663 | 651 | 671 | 604 | 521 | 359 | |
| 1,603 | 2,068 | 2,533 | 1,810 | 1,567 | 1,487 | 926 |
| Financial Year | Dec 2011 | Dec 2012 | Dec 2013 | Mar 2015 | Mar 2016 | Mar 2017 |
|---|---|---|---|---|---|---|
| 68 | -42 | -230 | 69 | -10 | 6 | |
| -92 | -184 | -18 | -40 | 11 | 1 | |
| 81 | 206 | 268 | -270 | 2 | -10 | |
Net Cash Flow Net Cash FlowCr | 57 | -20 | 20 | -241 | 3 | -3 |
Free Cash Flow Free Cash FlowCr | 31 | -257 | -231 | 72 | 0 | 9 |
CFO To PAT CFO To PAT% | 140.8 | -70.6 | -310.6 | -9.7 | 7.5 | -7.8 |
CFO To EBITDA CFO To EBITDA% | 58.9 | -29.9 | -135.1 | -16.8 | 6.1 | -2,446.3 |
| Financial Year | Dec 2011 | Dec 2012 | Dec 2013 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 162 | 246 | 390 | 43 | 9 | 12 | 9 |
Price To Earnings Price To Earnings | 3.4 | 4.2 | 5.3 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.0 | 0.3 | 0.4 | 4.3 |
Price To Book Price To Book | 0.4 | 0.6 | 0.6 | -1.7 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 9.6 | 11.3 | 11.5 | -4.4 | -10.9 | -7,546.0 | |
GPM GPM% | 7.8 | 10.3 | 10.4 | -8.5 | -423.2 | 13.9 | -53.4 |
OPM OPM% | 5.8 | 5.9 | 6.2 | -28.1 | -501.3 | -0.8 | -17,993.2 |
NPM NPM% | 2.4 | 2.5 | 2.7 | -48.5 | -403.8 | -242.6 | -21,752.0 |
ROCE ROCE% | 6.2 | 6.1 | 6.4 | -24.8 | -15.8 | -5.3 | |
ROE ROE% | 12.5 | 13.4 | 12.2 | 2,883.0 | 41.2 | 18.9 | |
ROA ROA% | 3.0 | 2.9 | 2.9 | -39.6 | -8.9 | -5.3 | |