


| Quarter | Sep 2014 | Mar 2015 | Sep 2015 | Mar 2016 | Sep 2016 | Mar 2017 | Sep 2017 | Mar 2018 |
|---|---|---|---|---|---|---|---|---|
| 173 | 155 | 243 | 134 | 158 | 180 | 143 | 131 | |
Growth YoY Revenue Growth YoY% | 40.7 | -13.1 | -34.8 | 33.9 | -10.0 | -27.5 | ||
| 174 | 151 | 252 | 142 | 148 | 161 | 133 | 125 | |
| -2 | 4 | -9 | -8 | 10 | 19 | 9 | 5 | |
OPM OPM% | -1.1 | 2.4 | -3.8 | -5.9 | 6.4 | 10.6 | 6.4 | 3.9 |
| 3 | 6 | 10 | 6 | 5 | 0 | 5 | 2 | |
Interest Expense Interest ExpenseCr | 9 | 13 | 13 | 5 | 12 | 13 | 11 | 9 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
PBT PBTCr | 5 | 7 | 8 | 4 | 4 | 6 | 3 | -2 |
| 2 | 2 | 3 | 1 | 2 | 2 | 1 | -1 | |
| 2 | 4 | 5 | 2 | 1 | 3 | 1 | -1 | |
Growth YoY PAT Growth YoY% | 85.5 | -49.3 | -68.6 | 54.8 | -20.0 | -142.2 | ||
NPM NPM% | 1.4 | 2.7 | 1.9 | 1.6 | 0.9 | 1.8 | 0.8 | -1.1 |
| 0.0 | 8.5 | 9.4 | 4.3 | 3.0 | 6.7 | 2.4 | -2.8 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 |
|---|---|---|---|---|---|
Revenue RevenueCr | 342 | 352 | 410 | 338 | 273 |
Growth Revenue Growth% | 2.7 | 16.5 | -17.4 | -19.3 | |
| 321 | 325 | 394 | 309 | 259 | |
| 22 | 26 | 15 | 29 | 14 | |
OPM OPM% | 6.3 | 7.5 | 3.7 | 8.6 | 5.2 |
| 1 | 9 | 15 | 5 | 7 | |
Interest Expense Interest ExpenseCr | 15 | 22 | 19 | 25 | 20 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 1 |
PBT PBTCr | 8 | 10 | 10 | 8 | 0 |
| 2 | 4 | 3 | 3 | 0 | |
PAT PATCr | 5 | 7 | 7 | 5 | 0 |
Growth PAT Growth% | 22.8 | 1.4 | -30.1 | -104.5 | |
NPM NPM% | 1.6 | 1.9 | 1.6 | 1.4 | -0.1 |
| 15.2 | 18.4 | 13.8 | 9.6 | -0.4 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 43 | 55 | 62 | 77 | 75 |
| 196 | 278 | 239 | 289 | 356 | |
| 5 | 5 | 6 | 7 | 6 | |
| 248 | 343 | 312 | 378 | 443 | |
| 223 | 319 | 289 | 344 | 411 | |
| 24 | 24 | 23 | 34 | 31 | |
| 248 | 343 | 312 | 378 | 443 |
| Financial Year | Mar 2016 | Mar 2017 |
|---|---|---|
| -7 | 11 | |
| 0 | 2 | |
| 14 | -9 | |
Net Cash Flow Net Cash FlowCr | 7 | 4 |
Free Cash Flow Free Cash FlowCr | -7 | 11 |
CFO To PAT CFO To PAT% | -106.3 | 232.1 |
CFO To EBITDA CFO To EBITDA% | -46.9 | 37.4 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 30 | 34 | 32 | 29 |
Price To Earnings Price To Earnings | 0.0 | 4.5 | 5.2 | 6.9 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 |
Price To Book Price To Book | 0.0 | 0.5 | 0.5 | 0.5 | 0.4 |
EV To EBITDA EV To EBITDA | 7.4 | 8.6 | 16.7 | 9.1 | 20.1 |
GPM GPM% | 12.4 | 13.4 | 8.8 | 14.0 | 10.1 |
OPM OPM% | 6.3 | 7.5 | 3.7 | 8.6 | 5.2 |
NPM NPM% | 1.6 | 1.9 | 1.6 | 1.4 | -0.1 |
ROCE ROCE% | 10.4 | 12.2 | 9.3 | 9.7 | 5.7 |
ROE ROE% | 11.7 | 11.0 | 10.1 | 5.8 | -0.3 |
ROA ROA% | 2.2 | 1.9 | 2.2 | 1.2 | -0.1 |