


| Quarter | Mar 2016 | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 61 | 44 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -56.2 | -69.4 | -90.4 | -99.8 | -99.8 | -100.0 | -96.2 | -100.0 | -100.0 | -100.0 | ||
| 157 | 52 | 18 | 7 | 1 | 79 | 5 | 3 | 0 | 2 | 1 | 1 | |
| -96 | -8 | -11 | -7 | -1 | -79 | -5 | -3 | 0 | -2 | -1 | -1 | |
OPM OPM% | -157.0 | -17.6 | -146.8 | -4,100.0 | -990.0 | -1,735.7 | ||||||
| -25 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 68 | 9 | 7 | -1 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 109 | 25 | 25 | 25 | 61 | 28 | 28 | 28 | 28 | 24 | 24 | 24 |
PBT PBTCr | -298 | -41 | -43 | -31 | -55 | -107 | -33 | -31 | -28 | -26 | -25 | -25 |
| 52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -350 | -41 | -43 | -31 | -55 | -107 | -33 | -31 | -28 | -26 | -25 | -25 | |
Growth YoY PAT Growth YoY% | -3,004.0 | 36.9 | 22.2 | 37.5 | 84.4 | -159.8 | 23.1 | 1.0 | 48.5 | 75.9 | 23.7 | 19.5 |
NPM NPM% | -573.8 | -93.9 | -571.1 | -18,241.2 | -54,590.0 | -11,692.9 | ||||||
| -33.0 | -3.9 | -4.0 | -2.9 | -5.1 | -10.1 | -3.1 | -2.9 | -2.6 | -2.4 | -2.4 | -2.3 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 388 | 450 | 527 | 656 | 559 | 349 | 52 | 0 | 0 |
Growth Revenue Growth% | 16.0 | 17.0 | 24.6 | -14.8 | -37.5 | -85.2 | -99.5 | -100.0 | |
| 305 | 357 | 425 | 524 | 456 | 537 | 78 | 88 | 3 | |
| 83 | 93 | 102 | 132 | 103 | -188 | -27 | -88 | -3 | |
OPM OPM% | 21.4 | 20.7 | 19.3 | 20.1 | 18.4 | -53.8 | -51.6 | -30,852.5 | |
| 8 | 2 | 7 | 11 | 12 | -18 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 18 | 29 | 35 | 61 | 71 | 126 | 8 | 0 | 0 |
Depreciation DepreciationCr | 28 | 26 | 27 | 48 | 39 | 136 | 136 | 111 | 100 |
PBT PBTCr | 45 | 41 | 47 | 34 | 6 | -468 | -169 | -199 | -104 |
| 8 | 8 | 12 | 10 | -19 | 52 | 0 | 0 | 0 | |
PAT PATCr | 37 | 33 | 35 | 24 | 24 | -520 | -169 | -199 | -104 |
Growth PAT Growth% | -11.7 | 7.9 | -32.0 | 1.7 | -2,225.8 | 67.4 | -17.3 | 47.9 | |
NPM NPM% | 9.6 | 7.3 | 6.7 | 3.7 | 4.4 | -148.7 | -328.0 | -69,997.6 | |
| 4.3 | 3.7 | 3.7 | 2.4 | 2.4 | -48.9 | -15.9 | -18.7 | -9.8 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Sep 2018 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 17 | 18 | 20 | 20 | 21 | 21 | 21 | 21 | 21 |
Reserves ReservesCr | 237 | 289 | 367 | 599 | 675 | 154 | -9 | -208 | -259 |
| 228 | 310 | 345 | 418 | 442 | 809 | 1,335 | 1,332 | 1,334 | |
| 285 | 371 | 652 | 771 | 915 | 617 | 59 | 92 | 92 | |
| 798 | 998 | 1,399 | 1,822 | 2,053 | 1,601 | 1,406 | 1,236 | 1,188 | |
| 210 | 272 | 351 | 372 | 505 | 152 | 80 | 48 | 48 | |
| 589 | 726 | 1,048 | 1,450 | 1,548 | 1,449 | 1,326 | 1,188 | 1,140 | |
| 798 | 998 | 1,399 | 1,822 | 2,053 | 1,601 | 1,406 | 1,236 | 1,188 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 |
|---|---|---|---|---|---|---|---|---|
| 51 | 72 | 79 | 163 | 39 | 42 | -123 | 35 | |
| -186 | -214 | -386 | -231 | -144 | -12 | -15 | 1 | |
| 89 | 107 | 283 | 68 | 144 | -77 | 129 | -6 | |
Net Cash Flow Net Cash FlowCr | -45 | -35 | -24 | 0 | 39 | -47 | -9 | 30 |
Free Cash Flow Free Cash FlowCr | -128 | -113 | -239 | -74 | -159 | 20 | -124 | 35 |
CFO To PAT CFO To PAT% | 138.8 | 218.5 | 222.6 | 678.2 | 160.3 | -8.2 | 72.6 | -17.7 |
CFO To EBITDA CFO To EBITDA% | 61.8 | 76.8 | 77.5 | 123.8 | 38.0 | -22.6 | 461.8 | -40.1 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 552 | 616 | 751 | 738 | 807 | 166 | 51 | 26 |
Price To Earnings Price To Earnings | 15.1 | 19.1 | 22.0 | 31.6 | 34.1 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 1.4 | 1.4 | 1.4 | 1.1 | 1.4 | 0.5 | 1.0 | 93.7 |
Price To Book Price To Book | 2.2 | 2.0 | 2.0 | 1.8 | 1.7 | -4.7 | -0.3 | -0.1 |
EV To EBITDA EV To EBITDA | 9.7 | 11.2 | 14.2 | 11.4 | 13.3 | -4.8 | -23.9 | -6.6 |
GPM GPM% | 51.3 | 50.9 | 47.7 | 45.3 | 42.0 | 3.0 | 34.2 | 0.0 |
OPM OPM% | 21.4 | 20.7 | 19.3 | 20.1 | 18.4 | -53.8 | -51.6 | -30,852.5 |
NPM NPM% | 9.6 | 7.3 | 6.7 | 3.7 | 4.4 | -148.7 | -328.0 | -69,997.6 |
ROCE ROCE% | 10.7 | 9.0 | 7.5 | 6.8 | 5.8 | -37.0 | -27.1 | -50.5 |
ROE ROE% | 14.6 | 10.7 | 9.1 | 3.9 | 3.5 | -296.5 | -1,418.5 | 106.4 |
ROA ROA% | 4.7 | 3.3 | 2.5 | 1.3 | 1.2 | -32.5 | -12.0 | -16.1 |