


| Quarter | Sep 2015 | Dec 2015 | Mar 2016 | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 6 | 8 | 7 | 9 | 9 | 15 | 11 | 12 | 8 | 5 | 2 | |
Growth YoY Revenue Growth YoY% | -64.4 | -75.4 | 11.0 | -12.7 | 26.9 | 39.8 | 80.8 | 49.1 | 40.7 | -1.8 | -63.6 | -85.8 |
| 6 | 6 | 15 | 7 | 8 | 8 | 15 | 10 | 25 | 13 | 23 | 8 | |
| 1 | 0 | -7 | 0 | 1 | 0 | 0 | 1 | -13 | -4 | -18 | -6 | |
OPM OPM% | 14.8 | 1.6 | -89.0 | 4.3 | 11.5 | 3.8 | 0.8 | 10.9 | -107.1 | -53.4 | -331.9 | -379.4 |
| 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | -1 | -2 | 0 | 0 | 0 | 0 | 1 | -13 | -5 | -18 | -6 |
| 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -2 | 0 | |
| 0 | -1 | -2 | 0 | 0 | 0 | 2 | 1 | -13 | -5 | -16 | -6 | |
Growth YoY PAT Growth YoY% | -28.2 | -220.8 | -100.9 | -263.6 | 17.9 | 115.5 | 169.9 | 361.1 | -4,072.7 | -5,355.6 | -1,128.1 | -747.9 |
NPM NPM% | 4.2 | -9.5 | -26.8 | -4.8 | 3.9 | 1.1 | 10.3 | 8.5 | -109.6 | -56.6 | -291.8 | -385.4 |
| 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.2 | -0.1 | -0.2 | -0.1 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 257 | 82 | 119 | 139 | 66 | 31 | 39 | 37 | 27 |
Growth Revenue Growth% | -68.0 | 44.9 | 16.8 | -52.6 | -53.6 | 27.9 | -6.7 | -25.5 | |
| 233 | 79 | 110 | 164 | 62 | 35 | 37 | 71 | 68 | |
| 24 | 3 | 10 | -25 | 4 | -4 | 2 | -34 | -41 | |
OPM OPM% | 9.4 | 3.6 | 8.1 | -17.7 | 6.0 | -14.5 | 5.1 | -92.6 | -150.8 |
| 3 | 7 | 2 | 2 | 0 | 6 | 1 | 0 | ||
Interest Expense Interest ExpenseCr | 5 | 5 | 4 | 4 | 3 | 3 | 2 | 1 | 0 |
Depreciation DepreciationCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
PBT PBTCr | 20 | 4 | 6 | -28 | 1 | -2 | 0 | -35 | -42 |
| 8 | 1 | 2 | 0 | 0 | 0 | -2 | -2 | -2 | |
PAT PATCr | 12 | 2 | 4 | -28 | 0 | -2 | 2 | -33 | -40 |
Growth PAT Growth% | -82.0 | 79.9 | -811.7 | 101.4 | -547.4 | 209.4 | -1,852.7 | -21.7 | |
NPM NPM% | 4.8 | 2.7 | 3.3 | -20.1 | 0.6 | -5.5 | 4.7 | -89.0 | -145.4 |
| 1.4 | 0.1 | 0.3 | -1.8 | 0.0 | -0.1 | 0.1 | -0.4 | -1.5 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 77 | 77 | 77 | 77 | 77 | 77 | 77 | 77 |
Reserves ReservesCr | 429 | 477 | 502 | 411 | 411 | 409 | 410 | 371 |
| 192 | 109 | 92 | 112 | 66 | 48 | 48 | 65 | |
| 1 | 1 | 1 | 2 | 1 | 2 | 3 | 1 | |
| 701 | 664 | 672 | 602 | 556 | 536 | 539 | 514 | |
| 427 | 259 | 243 | 235 | 190 | 95 | 93 | 77 | |
| 274 | 405 | 430 | 367 | 366 | 441 | 446 | 438 | |
| 701 | 664 | 672 | 602 | 556 | 536 | 539 | 514 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 |
|---|---|---|---|---|---|---|---|
| -1 | 7 | 8 | 3 | 15 | 1 | 8 | |
| -242 | -110 | -24 | 63 | 0 | -1 | 0 | |
| 322 | -19 | -5 | -4 | -12 | -5 | -11 | |
Net Cash Flow Net Cash FlowCr | 79 | -121 | -21 | 0 | 3 | -5 | -3 |
Free Cash Flow Free Cash FlowCr | -1 | 7 | 8 | 3 | 15 | 1 | 9 |
CFO To PAT CFO To PAT% | -7.5 | 337.4 | 200.3 | -12.0 | 3,868.4 | -64.7 | 414.5 |
CFO To EBITDA CFO To EBITDA% | -3.8 | 249.7 | 82.2 | -13.7 | 370.3 | -24.7 | 387.4 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 184 | 12 | 9 | 7 | 7 | 9 | 10 | 13 |
Price To Earnings Price To Earnings | 15.0 | 5.6 | 2.2 | 0.0 | 22.5 | 0.0 | 5.6 | -0.4 |
Price To Sales Price To Sales | 0.7 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.4 |
Price To Book Price To Book | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 5.9 | 10.6 | 2.8 | -1.1 | 3.5 | -4.1 | 6.9 | -0.3 |
GPM GPM% | 28.7 | 46.0 | 73.9 | 36.8 | 44.9 | 90.1 | 94.6 | 80.6 |
OPM OPM% | 9.4 | 3.6 | 8.1 | -17.7 | 6.0 | -14.5 | 5.1 | -92.6 |
NPM NPM% | 4.8 | 2.7 | 3.3 | -20.1 | 0.6 | -5.5 | 4.7 | -89.0 |
ROCE ROCE% | 4.5 | 1.4 | 1.7 | -4.7 | 0.7 | 0.2 | 0.4 | -7.6 |
ROE ROE% | 2.4 | 0.4 | 0.7 | -5.7 | 0.1 | -0.3 | 0.4 | -7.3 |
ROA ROA% | 1.7 | 0.3 | 0.6 | -4.7 | 0.1 | -0.3 | 0.3 | -6.3 |