| Quarter | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 117 | 141 | 117 | 113 | 98 | 159 | 132 | 10 | 1 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 24.7 | 83.2 | 28.3 | 9.8 | -16.5 | 12.6 | 13.2 | -91.5 | -99.5 | -100.0 | -100.0 | -100.0 |
| 108 | 120 | 99 | 97 | 89 | 137 | 138 | 13 | 33 | 1 | 1 | 1 | |
| 10 | 21 | 18 | 15 | 9 | 22 | -6 | -4 | -32 | -1 | -1 | -1 | |
OPM OPM% | 8.3 | 15.0 | 15.5 | 13.5 | 9.3 | 13.7 | -4.2 | -40.1 | -5,996.3 | |||
| 24 | 4 | 4 | 16 | 15 | 4 | 11 | 10 | 3 | -1 | -1 | -1 | |
Interest Expense Interest ExpenseCr | 9 | 10 | 9 | 10 | 11 | 9 | 8 | 6 | 14 | 4 | 4 | 4 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 |
PBT PBTCr | 24 | 15 | 13 | 20 | 12 | 15 | -4 | -2 | -44 | -7 | -7 | -7 |
| 11 | 4 | 4 | 6 | 5 | 4 | 1 | 0 | -11 | 0 | 0 | 0 | |
| 13 | 10 | 9 | 13 | 7 | 11 | -5 | -2 | -33 | -7 | -7 | -7 | |
Growth YoY PAT Growth YoY% | 234.5 | 77.4 | 43.7 | 56.9 | -43.1 | 10.2 | -156.1 | -115.2 | -559.4 | -161.9 | -41.3 | -243.8 |
NPM NPM% | 10.7 | 7.2 | 7.5 | 11.8 | 7.3 | 7.1 | -3.7 | -21.3 | -6,057.4 | |||
| 1.0 | 0.8 | 0.6 | 0.8 | 0.4 | 0.7 | -0.3 | -0.1 | -1.9 | -0.4 | -0.4 | -0.4 |
| Quarter | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 117 | 141 | 117 | 113 | 98 | 159 | 132 | 10 | 1 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 24.7 | 83.2 | 28.3 | 9.8 | -16.5 | 12.6 | 13.2 | -91.5 | -99.5 | -100.0 | -100.0 | -100.0 |
| 108 | 120 | 99 | 97 | 89 | 137 | 138 | 13 | 33 | 1 | 1 | 1 | |
| 10 | 21 | 18 | 15 | 9 | 22 | -6 | -4 | -32 | -1 | -1 | -1 | |
OPM OPM% | 8.3 | 15.0 | 15.5 | 13.5 | 9.3 | 13.7 | -4.2 | -40.1 | -5,996.3 | |||
| 24 | 4 | 4 | 16 | 15 | 4 | 11 | 10 | 3 | -1 | -1 | -1 | |
Interest Expense Interest ExpenseCr | 9 | 10 | 9 | 10 | 11 | 9 | 8 | 6 | 14 | 4 | 4 | 4 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 |
PBT PBTCr | 24 | 15 | 13 | 20 | 12 | 15 | -4 | -2 | -44 | -7 | -7 | -7 |
| 11 | 4 | 4 | 6 | 5 | 4 | 1 | 0 | -11 | 0 | 0 | 0 | |
| 13 | 10 | 9 | 13 | 7 | 11 | -5 | -2 | -33 | -7 | -7 | -7 | |
Growth YoY PAT Growth YoY% | 234.5 | 77.4 | 43.7 | 56.9 | -43.1 | 10.2 | -156.1 | -115.2 | -559.4 | -161.9 | -41.3 | -243.8 |
NPM NPM% | 10.7 | 7.2 | 7.5 | 11.8 | 7.3 | 7.1 | -3.7 | -21.3 | -6,057.4 | |||
| 1.0 | 0.8 | 0.6 | 0.8 | 0.4 | 0.7 | -0.3 | -0.1 | -1.9 | -0.4 | -0.4 | -0.4 |
| Financial Year | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 84 | 90 | 106 | 123 | 122 | 136 | 264 | 388 | 469 | 301 | 1 |
Growth Revenue Growth% | 7.6 | 17.5 | 16.2 | -0.7 | 94.7 | 46.9 | 20.8 | -35.7 | -99.9 | ||
| 87 | 84 | 96 | 112 | 121 | 119 | 232 | 326 | 405 | 321 | 35 | |
| -3 | 6 | 10 | 11 | 1 | 16 | 32 | 61 | 64 | -20 | -34 | |
OPM OPM% | -3.4 | 6.3 | 9.5 | 8.7 | 1.1 | 12.0 | 12.2 | 15.8 | 13.6 | -6.6 | -6,338.9 |
| 2 | -3 | 0 | 0 | 0 | -1 | 4 | 29 | 40 | 28 | 0 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 6 | 6 | 6 | 8 | 14 | 32 | 40 | 39 | 27 |
Depreciation DepreciationCr | 3 | 3 | 1 | 1 | 1 | 2 | 3 | 4 | 4 | 4 | 3 |
PBT PBTCr | -9 | -5 | 3 | 3 | -6 | 6 | 19 | 54 | 59 | -34 | -65 |
| -3 | -1 | 1 | 1 | -2 | 2 | 6 | 22 | 20 | -6 | -11 | |
PAT PATCr | -6 | -3 | 2 | 2 | -5 | 4 | 13 | 33 | 40 | -28 | -54 |
Growth PAT Growth% | 44.8 | 167.1 | 0.6 | -303.6 | 250.9 | 147.4 | 20.1 | -172.0 | -571.2 | ||
NPM NPM% | -7.2 | -3.7 | 2.1 | 1.8 | -3.7 | 2.8 | 5.0 | 8.5 | 8.4 | -9.4 | -9,938.9 |
| 0.0 | 0.0 | 0.4 | 0.3 | -0.6 | 0.4 | 1.3 | 2.7 | 2.6 | -1.7 | -3.2 |
| Financial Year | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 84 | 90 | 106 | 123 | 122 | 136 | 264 | 388 | 469 | 301 | 1 |
Growth Revenue Growth% | 7.6 | 17.5 | 16.2 | -0.7 | 94.7 | 46.9 | 20.8 | -35.7 | -99.9 | ||
| 87 | 84 | 96 | 112 | 121 | 119 | 232 | 326 | 405 | 321 | 35 | |
| -3 | 6 | 10 | 11 | 1 | 16 | 32 | 61 | 64 | -20 | -34 | |
OPM OPM% | -3.4 | 6.3 | 9.5 | 8.7 | 1.1 | 12.0 | 12.2 | 15.8 | 13.6 | -6.6 | -6,338.9 |
| 2 | -3 | 0 | 0 | 0 | -1 | 4 | 29 | 40 | 28 | 0 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 6 | 6 | 6 | 8 | 14 | 32 | 40 | 39 | 27 |
Depreciation DepreciationCr | 3 | 3 | 1 | 1 | 1 | 2 | 3 | 4 | 4 | 4 | 3 |
PBT PBTCr | -9 | -5 | 3 | 3 | -6 | 6 | 19 | 54 | 59 | -34 | -65 |
| -3 | -1 | 1 | 1 | -2 | 2 | 6 | 22 | 20 | -6 | -11 | |
PAT PATCr | -6 | -3 | 2 | 2 | -5 | 4 | 13 | 33 | 40 | -28 | -54 |
Growth PAT Growth% | 44.8 | 167.1 | 0.6 | -303.6 | 250.9 | 147.4 | 20.1 | -172.0 | -571.2 | ||
NPM NPM% | -7.2 | -3.7 | 2.1 | 1.8 | -3.7 | 2.8 | 5.0 | 8.5 | 8.4 | -9.4 | -9,938.9 |
| 0.0 | 0.0 | 0.4 | 0.3 | -0.6 | 0.4 | 1.3 | 2.7 | 2.6 | -1.7 | -3.2 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Sep 2020 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 14 | 14 | 20 | 24 | 24 | 33 | 34 | 34 |
Reserves ReservesCr | 16 | 18 | 14 | 39 | 129 | 162 | 564 | 597 | 583 |
| 59 | 68 | 85 | 79 | 242 | 315 | 243 | 518 | 546 | |
| 10 | 4 | 3 | 0 | 118 | 110 | 182 | 135 | 134 | |
| 97 | 105 | 116 | 138 | 512 | 842 | 1,074 | 1,283 | 1,296 | |
| 67 | 76 | 83 | 110 | 400 | 327 | 659 | 570 | 595 | |
| 30 | 29 | 33 | 28 | 112 | 516 | 415 | 713 | 701 | |
| 97 | 105 | 116 | 138 | 512 | 842 | 1,074 | 1,283 | 1,296 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Sep 2020 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 14 | 14 | 20 | 24 | 24 | 33 | 34 | 34 |
Reserves ReservesCr | 16 | 18 | 14 | 39 | 129 | 162 | 564 | 597 | 583 |
| 59 | 68 | 85 | 79 | 242 | 315 | 243 | 518 | 546 | |
| 10 | 4 | 3 | 0 | 118 | 110 | 182 | 135 | 134 | |
| 97 | 105 | 116 | 138 | 512 | 842 | 1,074 | 1,283 | 1,296 | |
| 67 | 76 | 83 | 110 | 400 | 327 | 659 | 570 | 595 | |
| 30 | 29 | 33 | 28 | 112 | 516 | 415 | 713 | 701 | |
| 97 | 105 | 116 | 138 | 512 | 842 | 1,074 | 1,283 | 1,296 |
| Financial Year | Mar 2019 | Mar 2020 |
|---|---|---|
| -226 | -117 | |
| 126 | 134 | |
| 145 | -80 | |
Net Cash Flow Net Cash FlowCr | 45 | -63 |
Free Cash Flow Free Cash FlowCr | -232 | -116 |
CFO To PAT CFO To PAT% | -571.9 | 413.2 |
CFO To EBITDA CFO To EBITDA% | -355.1 | 587.4 |
| Financial Year | Mar 2019 | Mar 2020 |
|---|---|---|
| -226 | -117 | |
| 126 | 134 | |
| 145 | -80 | |
Net Cash Flow Net Cash FlowCr | 45 | -63 |
Free Cash Flow Free Cash FlowCr | -232 | -116 |
CFO To PAT CFO To PAT% | -571.9 | 413.2 |
CFO To EBITDA CFO To EBITDA% | -355.1 | 587.4 |
| Financial Year | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6 | 17 | 16 | 11 | 8 | 309 | 732 | 901 | 651 | 77 | 67 |
Price To Earnings Price To Earnings | 7.3 | 5.0 | 81.6 | 55.1 | 27.4 | 16.5 | |||||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 2.3 | 2.8 | 2.3 | 1.4 | 0.3 | 124.2 |
Price To Book Price To Book | 0.3 | 1.3 | 1.1 | 0.6 | 0.6 | 5.3 | 5.2 | 4.9 | 1.1 | 0.1 | 0.1 |
EV To EBITDA EV To EBITDA | 5.0 | 4.1 | 36.6 | 22.5 | 26.7 | 19.5 | 14.0 | -16.4 | |||
GPM GPM% | 18.3 | 19.1 | 11.7 | 36.7 | 31.9 | 27.0 | 11.1 | 11.1 | |||
OPM OPM% | -3.4 | 6.3 | 9.5 | 8.7 | 1.1 | 12.0 | 12.2 | 15.8 | 13.6 | -6.6 | -6,338.9 |
NPM NPM% | -7.2 | -3.7 | 2.1 | 1.8 | -3.7 | 2.8 | 5.0 | 8.5 | 8.4 | -9.4 | -9,938.9 |
ROCE ROCE% | 13.2 | 13.6 | 0.0 | 11.7 | 9.1 | 16.9 | 10.9 | 0.5 | -4.4 | ||
ROE ROE% | 7.9 | 6.9 | -16.4 | 6.5 | 8.7 | 17.7 | 6.6 | -4.5 | -8.7 | ||
ROA ROA% | 2.3 | 2.1 | -4.0 | 2.8 | 2.6 | 3.9 | 3.7 | -2.2 | -4.1 | ||
| Financial Year | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6 | 17 | 16 | 11 | 8 | 309 | 732 | 901 | 651 | 77 | 67 |
Price To Earnings Price To Earnings | 7.3 | 5.0 | 81.6 | 55.1 | 27.4 | 16.5 | |||||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 2.3 | 2.8 | 2.3 | 1.4 | 0.3 | 124.2 |
Price To Book Price To Book | 0.3 | 1.3 | 1.1 | 0.6 | 0.6 | 5.3 | 5.2 | 4.9 | 1.1 | 0.1 | 0.1 |
EV To EBITDA EV To EBITDA | 5.0 | 4.1 | 36.6 | 22.5 | 26.7 | 19.5 | 14.0 | -16.4 | |||
GPM GPM% | 18.3 | 19.1 | 11.7 | 36.7 | 31.9 | 27.0 | 11.1 | 11.1 | |||
OPM OPM% | -3.4 | 6.3 | 9.5 | 8.7 | 1.1 | 12.0 | 12.2 | 15.8 | 13.6 | -6.6 | -6,338.9 |
NPM NPM% | -7.2 | -3.7 | 2.1 | 1.8 | -3.7 | 2.8 | 5.0 | 8.5 | 8.4 | -9.4 | -9,938.9 |
ROCE ROCE% | 13.2 | 13.6 | 0.0 | 11.7 | 9.1 | 16.9 | 10.9 | 0.5 | -4.4 | ||
ROE ROE% | 7.9 | 6.9 | -16.4 | 6.5 | 8.7 | 17.7 | 6.6 | -4.5 | -8.7 | ||
ROA ROA% | 2.3 | 2.1 | -4.0 | 2.8 | 2.6 | 3.9 | 3.7 | -2.2 | -4.1 | ||
Documents — Uniply Industries Ltd