| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | ||||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | ||||||||||||
| -8 | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | -1 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -9 | -1 | -1 | -1 | -1 | -1 | 8 | -1 | -1 | -1 | -2 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -9 | -1 | -1 | -1 | -1 | -1 | 8 | -1 | -1 | -1 | -2 | -1 | |
Growth YoY PAT Growth YoY% | -1,182.6 | -26.7 | 91.0 | -18.0 | 85.2 | 14.9 | 657.8 | 10.7 | 12.2 | -6.2 | -125.6 | 24.8 |
NPM NPM% | ||||||||||||
| -1.3 | -0.2 | -0.2 | -0.2 | -0.2 | -0.1 | 1.1 | -0.2 | -0.2 | -0.1 | -0.3 | -0.1 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | ||||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | ||||||||||||
| -8 | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | -1 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -9 | -1 | -1 | -1 | -1 | -1 | 8 | -1 | -1 | -1 | -2 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -9 | -1 | -1 | -1 | -1 | -1 | 8 | -1 | -1 | -1 | -2 | -1 | |
Growth YoY PAT Growth YoY% | -1,182.6 | -26.7 | 91.0 | -18.0 | 85.2 | 14.9 | 657.8 | 10.7 | 12.2 | -6.2 | -125.6 | 24.8 |
NPM NPM% | ||||||||||||
| -1.3 | -0.2 | -0.2 | -0.2 | -0.2 | -0.1 | 1.1 | -0.2 | -0.2 | -0.1 | -0.3 | -0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | 53.7 | -7.8 | 86.0 | -100.0 | ||||||||
| 2 | 2 | 2 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | |
| -2 | -2 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | |
OPM OPM% | -276.4 | -191.8 | -162.1 | -92.2 | ||||||||
| 0 | 1 | 1 | 1 | -18 | 0 | 0 | -14 | -8 | 9 | -1 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 4 | 4 | 5 | 5 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -120 | -2 | -1 | -2 | -21 | -2 | -3 | -17 | -12 | 4 | -5 | -5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -120 | -2 | -1 | -2 | -21 | -2 | -3 | -17 | -12 | 4 | -5 | -5 |
Growth PAT Growth% | -2,440.0 | 98.5 | 27.3 | -47.2 | -985.1 | 88.1 | -1.2 | -586.9 | 28.1 | 131.7 | -234.0 | -222.3 |
NPM NPM% | -21,807.9 | -214.1 | -168.7 | -133.4 | ||||||||
| -18.4 | -0.3 | -0.2 | -0.3 | -3.1 | -0.4 | -0.4 | -2.6 | -1.9 | 0.6 | -0.8 | -0.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | 53.7 | -7.8 | 86.0 | -100.0 | ||||||||
| 2 | 2 | 2 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | |
| -2 | -2 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | |
OPM OPM% | -276.4 | -191.8 | -162.1 | -92.2 | ||||||||
| 0 | 1 | 1 | 1 | -18 | 0 | 0 | -14 | -8 | 9 | -1 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 4 | 4 | 5 | 5 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -120 | -2 | -1 | -2 | -21 | -2 | -3 | -17 | -12 | 4 | -5 | -5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -120 | -2 | -1 | -2 | -21 | -2 | -3 | -17 | -12 | 4 | -5 | -5 |
Growth PAT Growth% | -2,440.0 | 98.5 | 27.3 | -47.2 | -985.1 | 88.1 | -1.2 | -586.9 | 28.1 | 131.7 | -234.0 | -222.3 |
NPM NPM% | -21,807.9 | -214.1 | -168.7 | -133.4 | ||||||||
| -18.4 | -0.3 | -0.2 | -0.3 | -3.1 | -0.4 | -0.4 | -2.6 | -1.9 | 0.6 | -0.8 | -0.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 65 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 |
Reserves ReservesCr | -37 | -36 | -38 | -39 | -60 | -63 | -65 | -83 | -95 | -92 | -103 |
| 1 | 0 | 7 | 7 | 1 | 0 | 5 | 0 | 0 | 0 | 0 | |
| 12 | 13 | 8 | 10 | 17 | 19 | 17 | 25 | 30 | 34 | 39 | |
| 41 | 44 | 45 | 45 | 25 | 24 | 24 | 10 | 2 | 10 | 4 | |
| 1 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 1 | |
| 40 | 44 | 44 | 44 | 23 | 23 | 23 | 9 | 2 | 10 | 3 | |
| 41 | 44 | 45 | 45 | 25 | 24 | 24 | 10 | 2 | 10 | 4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 65 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 |
Reserves ReservesCr | -37 | -36 | -38 | -39 | -60 | -63 | -65 | -83 | -95 | -92 | -103 |
| 1 | 0 | 7 | 7 | 1 | 0 | 5 | 0 | 0 | 0 | 0 | |
| 12 | 13 | 8 | 10 | 17 | 19 | 17 | 25 | 30 | 34 | 39 | |
| 41 | 44 | 45 | 45 | 25 | 24 | 24 | 10 | 2 | 10 | 4 | |
| 1 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 1 | |
| 40 | 44 | 44 | 44 | 23 | 23 | 23 | 9 | 2 | 10 | 3 | |
| 41 | 44 | 45 | 45 | 25 | 24 | 24 | 10 | 2 | 10 | 4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -9 | -1 | 0 | -1 | -2 | -1 | -1 | -1 | -1 | 0 | 0 | |
| 0 | 0 | -1 | 0 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | |
| 9 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -9 | -1 | 0 | -1 | -2 | -1 | -1 | -1 | -1 | 0 | 0 |
CFO To PAT CFO To PAT% | 7.5 | 28.8 | 25.1 | 43.5 | 7.9 | 57.0 | 39.7 | 6.2 | 8.6 | -10.9 | 1.7 |
CFO To EBITDA CFO To EBITDA% | 594.9 | 32.1 | 26.1 | 63.0 | 99.4 | 105.2 | 93.5 | 108.0 | 111.5 | 39.8 | 37.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -9 | -1 | 0 | -1 | -2 | -1 | -1 | -1 | -1 | 0 | 0 | |
| 0 | 0 | -1 | 0 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | |
| 9 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -9 | -1 | 0 | -1 | -2 | -1 | -1 | -1 | -1 | 0 | 0 |
CFO To PAT CFO To PAT% | 7.5 | 28.8 | 25.1 | 43.5 | 7.9 | 57.0 | 39.7 | 6.2 | 8.6 | -10.9 | 1.7 |
CFO To EBITDA CFO To EBITDA% | 594.9 | 32.1 | 26.1 | 63.0 | 99.4 | 105.2 | 93.5 | 108.0 | 111.5 | 39.8 | 37.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 105 | 147 | 95 | 183 | 59 | 24 | 36 | 28 | 44 | 42 | 25 | 25 |
Price To Earnings Price To Earnings | 10.6 | |||||||||||
Price To Sales Price To Sales | 190.1 | 175.2 | 121.3 | 126.2 | ||||||||
Price To Book Price To Book | 3.7 | 4.8 | 3.2 | 6.7 | 9.0 | 5.9 | 23.3 | -1.8 | -1.6 | -1.7 | -0.7 | -0.7 |
EV To EBITDA EV To EBITDA | -75.6 | -97.4 | -83.5 | -146.2 | -42.7 | -27.6 | -47.0 | -53.5 | -76.5 | -70.7 | -264.4 | -293.0 |
GPM GPM% | 97.6 | 98.0 | 97.3 | 98.4 | ||||||||
OPM OPM% | -276.4 | -191.8 | -162.1 | -92.2 | ||||||||
NPM NPM% | -21,807.9 | -214.1 | -168.7 | -133.4 | ||||||||
ROCE ROCE% | -308.1 | -0.8 | -0.4 | -1.3 | -102.6 | -6.3 | -6.2 | -160.3 | -519.6 | 87.9 | -23.8 | -23.8 |
ROE ROE% | -426.1 | -5.9 | -4.5 | -7.0 | -320.3 | -61.5 | -164.7 | 109.7 | 44.1 | -15.8 | 14.8 | 14.8 |
ROA ROA% | -291.5 | -4.1 | -2.9 | -4.3 | -85.2 | -10.4 | -10.6 | -177.4 | -592.9 | 40.7 | -144.3 | -144.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 105 | 147 | 95 | 183 | 59 | 24 | 36 | 28 | 44 | 42 | 25 | 25 |
Price To Earnings Price To Earnings | 10.6 | |||||||||||
Price To Sales Price To Sales | 190.1 | 175.2 | 121.3 | 126.2 | ||||||||
Price To Book Price To Book | 3.7 | 4.8 | 3.2 | 6.7 | 9.0 | 5.9 | 23.3 | -1.8 | -1.6 | -1.7 | -0.7 | -0.7 |
EV To EBITDA EV To EBITDA | -75.6 | -97.4 | -83.5 | -146.2 | -42.7 | -27.6 | -47.0 | -53.5 | -76.5 | -70.7 | -264.4 | -293.0 |
GPM GPM% | 97.6 | 98.0 | 97.3 | 98.4 | ||||||||
OPM OPM% | -276.4 | -191.8 | -162.1 | -92.2 | ||||||||
NPM NPM% | -21,807.9 | -214.1 | -168.7 | -133.4 | ||||||||
ROCE ROCE% | -308.1 | -0.8 | -0.4 | -1.3 | -102.6 | -6.3 | -6.2 | -160.3 | -519.6 | 87.9 | -23.8 | -23.8 |
ROE ROE% | -426.1 | -5.9 | -4.5 | -7.0 | -320.3 | -61.5 | -164.7 | 109.7 | 44.1 | -15.8 | 14.8 | 14.8 |
ROA ROA% | -291.5 | -4.1 | -2.9 | -4.3 | -85.2 | -10.4 | -10.6 | -177.4 | -592.9 | 40.7 | -144.3 | -144.3 |
Documents — Next Mediaworks Ltd