| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 12 | 7 | 11 | 7 | 8 | 9 | 8 | 8 | 9 | 10 | 8 | 11 | |
Growth YoY Revenue Growth YoY% | 93.6 | 9.3 | 21.6 | 5.1 | -31.6 | 18.5 | -22.3 | 11.4 | 12.0 | 16.2 | -2.1 | 39.5 |
Interest Expended Interest ExpendedCr | 3 | 3 | 3 | 4 | 5 | 5 | 5 | 5 | 6 | 6 | 5 | 6 |
Expenses ExpensesCr | 1 | 1 | 4 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 |
| 8 | 4 | 4 | 2 | 3 | 3 | 2 | 2 | 2 | 4 | 3 | 4 | |
FPM FPM% | 67.7 | 48.0 | 35.1 | 26.1 | 34.8 | 29.8 | 27.2 | 23.5 | 20.9 | 35.3 | 32.4 | 40.6 |
| 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 7 | 5 | 3 | 1 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 8 | 3 | 4 | 2 | 4 | 3 | 2 | 4 | 9 | 9 | 5 | 5 |
| 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | |
| 7 | 3 | 3 | 2 | 4 | 4 | 1 | 4 | 7 | 7 | 5 | 4 | |
Growth YoY PAT Growth YoY% | 284.5 | 24.6 | -77.0 | -25.3 | -51.6 | 30.1 | -59.1 | 107.0 | 105.0 | 106.1 | 270.9 | 22.0 |
NPM NPM% | 60.2 | 37.8 | 31.6 | 24.4 | 42.6 | 41.4 | 16.6 | 45.3 | 78.0 | 73.5 | 62.9 | 39.6 |
| 7.5 | 2.8 | 3.5 | 1.7 | 3.7 | 3.7 | 1.4 | 3.6 | 7.4 | 7.5 | 5.3 | 4.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 12 | 7 | 11 | 7 | 8 | 9 | 8 | 8 | 9 | 10 | 8 | 11 | |
Growth YoY Revenue Growth YoY% | 93.6 | 9.3 | 21.6 | 5.1 | -31.6 | 18.5 | -22.3 | 11.4 | 12.0 | 16.2 | -2.1 | 39.5 |
Interest Expended Interest ExpendedCr | 3 | 3 | 3 | 4 | 5 | 5 | 5 | 5 | 6 | 6 | 5 | 6 |
Expenses ExpensesCr | 1 | 1 | 4 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 |
| 8 | 4 | 4 | 2 | 3 | 3 | 2 | 2 | 2 | 4 | 3 | 4 | |
FPM FPM% | 67.7 | 48.0 | 35.1 | 26.1 | 34.8 | 29.8 | 27.2 | 23.5 | 20.9 | 35.3 | 32.4 | 40.6 |
| 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 7 | 5 | 3 | 1 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 8 | 3 | 4 | 2 | 4 | 3 | 2 | 4 | 9 | 9 | 5 | 5 |
| 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | |
| 7 | 3 | 3 | 2 | 4 | 4 | 1 | 4 | 7 | 7 | 5 | 4 | |
Growth YoY PAT Growth YoY% | 284.5 | 24.6 | -77.0 | -25.3 | -51.6 | 30.1 | -59.1 | 107.0 | 105.0 | 106.1 | 270.9 | 22.0 |
NPM NPM% | 60.2 | 37.8 | 31.6 | 24.4 | 42.6 | 41.4 | 16.6 | 45.3 | 78.0 | 73.5 | 62.9 | 39.6 |
| 7.5 | 2.8 | 3.5 | 1.7 | 3.7 | 3.7 | 1.4 | 3.6 | 7.4 | 7.5 | 5.3 | 4.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 21 | 21 | 18 | 15 | 28 | 41 | 28 | 28 | 37 | 33 | 36 | 39 |
Growth Revenue Growth% | 43.8 | -4.0 | -12.9 | -15.4 | 85.5 | 45.6 | -30.8 | -0.6 | 32.3 | -12.4 | 9.3 | 15.9 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 9 | 8 | 31 | 14 | 9 | 12 | 19 | 22 | 22 |
Expenses ExpensesCr | 15 | 19 | 17 | 5 | 16 | 6 | 3 | 6 | 7 | 4 | 4 | 4 |
| 6 | 2 | 1 | 2 | 4 | 4 | 11 | 13 | 19 | 10 | 10 | 13 | |
FPM FPM% | 28.1 | 7.4 | 4.5 | 11.5 | 12.9 | 10.9 | 40.4 | 46.2 | 50.6 | 29.9 | 28.2 | 32.6 |
| 0 | 1 | 1 | 0 | 0 | 35 | 1 | 0 | 0 | 4 | 17 | 16 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 6 | 3 | 2 | 2 | 4 | 40 | 12 | 24 | 19 | 12 | 27 | 28 |
| 1 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 3 | 1 | 3 | 4 | |
PAT PATCr | 6 | 2 | 1 | 1 | 4 | 38 | 10 | 22 | 16 | 10 | 24 | 24 |
Growth PAT Growth% | -23.9 | -59.1 | -52.4 | 33.3 | 144.0 | 938.8 | -72.9 | 114.1 | -26.3 | -35.2 | 126.5 | 100.4 |
NPM NPM% | 26.6 | 11.4 | 6.2 | 9.8 | 12.9 | 91.8 | 35.9 | 77.3 | 43.1 | 31.9 | 66.0 | 62.8 |
| 5.8 | 2.4 | 1.1 | 1.5 | 3.6 | 38.0 | 10.3 | 22.0 | 16.2 | 10.5 | 23.8 | 24.6 |
| 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 | 21 | 21 | 18 | 15 | 28 | 41 | 28 | 28 | 37 | 33 | 36 | 39 |
Growth Revenue Growth% | 43.8 | -4.0 | -12.9 | -15.4 | 85.5 | 45.6 | -30.8 | -0.6 | 32.3 | -12.4 | 9.3 | 15.9 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 9 | 8 | 31 | 14 | 9 | 12 | 19 | 22 | 22 |
Expenses ExpensesCr | 15 | 19 | 17 | 5 | 16 | 6 | 3 | 6 | 7 | 4 | 4 | 4 |
| 6 | 2 | 1 | 2 | 4 | 4 | 11 | 13 | 19 | 10 | 10 | 13 | |
FPM FPM% | 28.1 | 7.4 | 4.5 | 11.5 | 12.9 | 10.9 | 40.4 | 46.2 | 50.6 | 29.9 | 28.2 | 32.6 |
| 0 | 1 | 1 | 0 | 0 | 35 | 1 | 0 | 0 | 4 | 17 | 16 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 6 | 3 | 2 | 2 | 4 | 40 | 12 | 24 | 19 | 12 | 27 | 28 |
| 1 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 3 | 1 | 3 | 4 | |
PAT PATCr | 6 | 2 | 1 | 1 | 4 | 38 | 10 | 22 | 16 | 10 | 24 | 24 |
Growth PAT Growth% | -23.9 | -59.1 | -52.4 | 33.3 | 144.0 | 938.8 | -72.9 | 114.1 | -26.3 | -35.2 | 126.5 | 100.4 |
NPM NPM% | 26.6 | 11.4 | 6.2 | 9.8 | 12.9 | 91.8 | 35.9 | 77.3 | 43.1 | 31.9 | 66.0 | 62.8 |
| 5.8 | 2.4 | 1.1 | 1.5 | 3.6 | 38.0 | 10.3 | 22.0 | 16.2 | 10.5 | 23.8 | 24.6 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 99 | 101 | 102 | 94 | 95 | 137 | 151 | 170 | 196 | 224 | 253 |
Borrowings BorrowingsCr | 198 | 138 | 91 | 91 | 88 | 640 | 92 | 181 | 202 | 227 | 351 |
Other Liabilities Other LiabilitiesCr | 4 | 5 | 8 | 12 | 8 | 27 | 15 | 24 | 36 | 54 | 61 |
Total Liabilities Total LiabilitiesCr | 311 | 254 | 211 | 207 | 201 | 814 | 268 | 384 | 444 | 515 | 675 |
| 0 | 0 | 0 | 15 | 15 | 15 | 15 | 22 | 21 | 23 | 22 | |
Cash Equivalents Cash EquivalentsCr | 2 | 1 | 0 | 1 | 16 | 14 | 4 | 6 | 8 | 0 | 1 |
Other Assets Other AssetsCr | 308 | 253 | 211 | 191 | 170 | 786 | 249 | 356 | 415 | 492 | 652 |
Total Assets Total AssetsCr | 311 | 254 | 211 | 207 | 201 | 814 | 268 | 384 | 444 | 515 | 675 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 99 | 101 | 102 | 94 | 95 | 137 | 151 | 170 | 196 | 224 | 253 |
Borrowings BorrowingsCr | 198 | 138 | 91 | 91 | 88 | 640 | 92 | 181 | 202 | 227 | 351 |
Other Liabilities Other LiabilitiesCr | 4 | 5 | 8 | 12 | 8 | 27 | 15 | 24 | 36 | 54 | 61 |
Total Liabilities Total LiabilitiesCr | 311 | 254 | 211 | 207 | 201 | 814 | 268 | 384 | 444 | 515 | 675 |
| 0 | 0 | 0 | 15 | 15 | 15 | 15 | 22 | 21 | 23 | 22 | |
Cash Equivalents Cash EquivalentsCr | 2 | 1 | 0 | 1 | 16 | 14 | 4 | 6 | 8 | 0 | 1 |
Other Assets Other AssetsCr | 308 | 253 | 211 | 191 | 170 | 786 | 249 | 356 | 415 | 492 | 652 |
Total Assets Total AssetsCr | 311 | 254 | 211 | 207 | 201 | 814 | 268 | 384 | 444 | 515 | 675 |
| 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 | -7 | -7 | 5 | 16 | -50 | -5 | 86 | 37 | 27 | 33 | |
| -6 | 5 | 6 | -4 | -12 | 47 | -5 | -50 | -58 | -39 | -123 | |
| -1 | 0 | 0 | 0 | 0 | 2 | 6 | -35 | 24 | 9 | 90 | |
Net Cash Flow Net Cash FlowCr | 2 | -2 | 0 | 0 | 5 | -1 | -4 | 0 | 2 | -2 | 0 |
Free Cash Flow Free Cash FlowCr | 9 | -7 | -7 | 5 | 16 | -50 | -5 | 86 | 37 | 27 | 33 |
CFO To EBITDA CFO To EBITDA% | 142.8 | -436.3 | -837.6 | 274.3 | 448.1 | -1,114.9 | -43.0 | 655.7 | 193.5 | 280.7 | 322.5 |
| 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 | -7 | -7 | 5 | 16 | -50 | -5 | 86 | 37 | 27 | 33 | |
| -6 | 5 | 6 | -4 | -12 | 47 | -5 | -50 | -58 | -39 | -123 | |
| -1 | 0 | 0 | 0 | 0 | 2 | 6 | -35 | 24 | 9 | 90 | |
Net Cash Flow Net Cash FlowCr | 2 | -2 | 0 | 0 | 5 | -1 | -4 | 0 | 2 | -2 | 0 |
Free Cash Flow Free Cash FlowCr | 9 | -7 | -7 | 5 | 16 | -50 | -5 | 86 | 37 | 27 | 33 |
CFO To EBITDA CFO To EBITDA% | 142.8 | -436.3 | -837.6 | 274.3 | 448.1 | -1,114.9 | -43.0 | 655.7 | 193.5 | 280.7 | 322.5 |
| 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 | 52 | 38 | 22 | 50 | 78 | 120 | 109 | 273 | 281 | 218 | 240 | |
Price To Earnings Price To Earnings | 9.2 | 16.1 | 14.9 | 13.8 | 2.1 | 11.8 | 5.0 | 17.0 | 27.0 | 9.2 | 9.8 | |
Price To Sales Price To Sales | 2.4 | 1.7 | 1.5 | 1.8 | 1.0 | 4.1 | 3.9 | 7.2 | 7.7 | 4.2 | 6.2 | |
Price To Book Price To Book | 0.5 | 0.3 | 0.2 | 0.5 | 0.5 | 0.8 | 0.6 | 1.3 | 1.2 | 0.8 | 0.9 | |
EV To EBITDA EV To EBITDA | 41.0 | 113.7 | 64.6 | 33.6 | 158.3 | 18.1 | 21.7 | 24.7 | 52.0 | 56.3 | 46.4 | |
FPM FPM% | 28.1 | 7.5 | 4.5 | 11.5 | 12.9 | 10.9 | 40.4 | 46.3 | 50.6 | 29.9 | 28.2 | 32.6 |
NPM NPM% | 26.6 | 11.4 | 6.2 | 9.8 | 12.9 | 91.8 | 35.9 | 77.3 | 43.1 | 31.9 | 66.0 | 62.8 |
ROCE ROCE% | 2.1 | 1.1 | 0.8 | 5.3 | 6.3 | 8.9 | 10.3 | 9.3 | 7.5 | 6.6 | 8.0 | 8.0 |
ROE ROE% | 5.3 | 2.1 | 1.0 | 1.4 | 3.5 | 25.7 | 6.3 | 12.2 | 7.8 | 4.5 | 9.0 | 9.0 |
ROA ROA% | 1.8 | 0.9 | 0.5 | 0.7 | 1.8 | 4.6 | 3.8 | 5.7 | 3.6 | 2.0 | 3.5 | 3.5 |
| 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 | 52 | 38 | 22 | 50 | 78 | 120 | 109 | 273 | 281 | 218 | 240 | |
Price To Earnings Price To Earnings | 9.2 | 16.1 | 14.9 | 13.8 | 2.1 | 11.8 | 5.0 | 17.0 | 27.0 | 9.2 | 9.8 | |
Price To Sales Price To Sales | 2.4 | 1.7 | 1.5 | 1.8 | 1.0 | 4.1 | 3.9 | 7.2 | 7.7 | 4.2 | 6.2 | |
Price To Book Price To Book | 0.5 | 0.3 | 0.2 | 0.5 | 0.5 | 0.8 | 0.6 | 1.3 | 1.2 | 0.8 | 0.9 | |
EV To EBITDA EV To EBITDA | 41.0 | 113.7 | 64.6 | 33.6 | 158.3 | 18.1 | 21.7 | 24.7 | 52.0 | 56.3 | 46.4 | |
FPM FPM% | 28.1 | 7.5 | 4.5 | 11.5 | 12.9 | 10.9 | 40.4 | 46.3 | 50.6 | 29.9 | 28.2 | 32.6 |
NPM NPM% | 26.6 | 11.4 | 6.2 | 9.8 | 12.9 | 91.8 | 35.9 | 77.3 | 43.1 | 31.9 | 66.0 | 62.8 |
ROCE ROCE% | 2.1 | 1.1 | 0.8 | 5.3 | 6.3 | 8.9 | 10.3 | 9.3 | 7.5 | 6.6 | 8.0 | 8.0 |
ROE ROE% | 5.3 | 2.1 | 1.0 | 1.4 | 3.5 | 25.7 | 6.3 | 12.2 | 7.8 | 4.5 | 9.0 | 9.0 |
ROA ROA% | 1.8 | 0.9 | 0.5 | 0.7 | 1.8 | 4.6 | 3.8 | 5.7 | 3.6 | 2.0 | 3.5 | 3.5 |
Documents — Starteck Finance Ltd