


| Quarter | Jun 2015 | Sep 2015 | Dec 2015 | Mar 2016 | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 78 | 89 | 36 | 178 | 61 | 72 | 50 | 83 | 47 | 44 | 45 | 98 | |
Growth YoY Revenue Growth YoY% | -70.2 | -59.4 | -83.0 | 134.2 | -21.8 | -19.3 | 39.0 | -53.3 | -23.9 | -37.9 | -11.2 | 18.4 |
| 99 | 132 | 76 | 269 | 79 | 135 | 114 | 717 | 233 | 78 | 514 | -562 | |
| -21 | -43 | -40 | -91 | -18 | -63 | -63 | -634 | -186 | -34 | -470 | 661 | |
OPM OPM% | -26.2 | -48.7 | -110.5 | -51.4 | -29.2 | -88.5 | -125.4 | -762.7 | -400.1 | -75.8 | -1,048.8 | 671.3 |
| 16 | 17 | 17 | -66 | -15 | 28 | -11 | -8 | -60 | -54 | -16 | -1,716 | |
Interest Expense Interest ExpenseCr | 80 | 76 | 80 | 70 | 63 | 72 | 83 | 107 | 88 | 88 | 99 | 97 |
Depreciation DepreciationCr | 6 | 6 | 6 | 6 | 4 | 4 | 5 | 0 | 2 | 4 | 3 | 1 |
PBT PBTCr | -91 | -108 | -109 | -233 | -99 | -111 | -163 | -750 | -336 | -180 | -587 | -1,154 |
| 1 | -2 | 0 | 0 | 2 | -2 | 0 | -9 | 0 | 0 | 0 | -1 | |
| -92 | -106 | -109 | -233 | -101 | -109 | -163 | -741 | -336 | -180 | -587 | -1,153 | |
Growth YoY PAT Growth YoY% | -88.4 | -131.7 | -38.4 | -42.3 | -9.4 | -3.2 | -49.6 | -217.4 | -233.3 | -64.8 | -261.0 | -55.6 |
NPM NPM% | -117.8 | -119.3 | -299.8 | -131.1 | -164.9 | -152.7 | -322.6 | -891.1 | -722.1 | -405.2 | -1,310.8 | -1,171.0 |
| -12.5 | -9.4 | -17.6 | -19.3 | -8.3 | -9.1 | -13.4 | -61.3 | -27.8 | -14.9 | -48.5 | -95.4 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,704 | 1,976 | 2,045 | 1,896 | 771 | 381 | 247 | 209 |
Growth Revenue Growth% | 15.9 | 3.5 | -7.3 | -59.3 | -50.5 | -35.2 | -15.4 | |
| 1,474 | 1,701 | 1,766 | 1,662 | 848 | 577 | 1,045 | 233 | |
| 229 | 275 | 279 | 233 | -77 | -195 | -798 | -23 | |
OPM OPM% | 13.5 | 13.9 | 13.7 | 12.3 | -10.0 | -51.2 | -323.1 | -11.2 |
| 15 | 17 | 18 | 16 | 47 | -15 | 13 | ||
Interest Expense Interest ExpenseCr | 83 | 121 | 153 | 228 | 277 | 306 | 325 | 373 |
Depreciation DepreciationCr | 18 | 20 | 22 | 20 | 26 | 24 | 13 | 10 |
PBT PBTCr | 143 | 150 | 123 | 2 | -334 | -540 | -1,124 | -2,227 |
| 49 | 47 | 30 | -4 | 6 | 0 | -9 | -1 | |
PAT PATCr | 94 | 104 | 93 | 6 | -340 | -540 | -1,114 | -2,226 |
Growth PAT Growth% | 9.8 | -10.6 | -93.1 | -5,458.9 | -58.9 | -106.2 | -99.8 | |
NPM NPM% | 5.5 | 5.2 | 4.5 | 0.3 | -44.1 | -141.7 | -450.9 | -1,064.6 |
| 12.7 | 14.0 | 12.5 | 0.9 | -45.9 | -44.7 | -92.2 | -184.1 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 15 | 15 | 15 | 15 | 15 | 24 | 24 | 24 |
Reserves ReservesCr | 636 | 731 | 822 | 828 | 486 | 41 | -1,072 | -1,072 |
| 1,078 | 1,229 | 1,526 | 2,144 | 1,154 | 1,328 | 1,738 | 1,743 | |
| 228 | 169 | 96 | 452 | 1,800 | 1,959 | 1,872 | 1,872 | |
| 1,957 | 2,144 | 2,458 | 3,439 | 3,527 | 3,352 | 2,562 | 2,567 | |
| 1,540 | 1,669 | 1,750 | 2,029 | 2,085 | 1,800 | 1,104 | 1,109 | |
| 416 | 474 | 708 | 1,410 | 1,443 | 1,551 | 1,458 | 1,458 | |
| 1,957 | 2,144 | 2,458 | 3,439 | 3,527 | 3,352 | 2,562 | 2,567 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 |
|---|---|---|---|---|---|---|---|
| -22 | 76 | -188 | -218 | -844 | -57 | 0 | |
| -117 | 18 | -34 | -34 | 30 | -27 | 1 | |
| 78 | -38 | 105 | 266 | 703 | 89 | 0 | |
Net Cash Flow Net Cash FlowCr | -61 | 56 | -117 | 14 | -110 | 5 | 2 |
Free Cash Flow Free Cash FlowCr | -61 | 40 | -211 | -221 | -846 | -57 | 1 |
CFO To PAT CFO To PAT% | -23.0 | 73.8 | -203.2 | -3,430.0 | 248.2 | 10.5 | 0.0 |
CFO To EBITDA CFO To EBITDA% | -9.5 | 27.8 | -67.4 | -93.2 | 1,089.8 | 29.0 | -0.1 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 471 | 360 | 197 | 167 | 120 | 140 | 93 | 51 |
Price To Earnings Price To Earnings | 5.1 | 3.5 | 2.1 | 26.2 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.4 | 0.4 | 0.3 |
Price To Book Price To Book | 0.7 | 0.5 | 0.2 | 0.2 | 0.2 | 2.1 | -0.1 | -0.1 |
EV To EBITDA EV To EBITDA | 4.1 | 3.2 | 3.9 | 6.6 | -32.3 | -14.4 | -3.5 | -118.1 |
GPM GPM% | 51.6 | 51.2 | 52.7 | 53.4 | 44.2 | 73.5 | -31.1 | -2.5 |
OPM OPM% | 13.5 | 13.9 | 13.7 | 12.3 | -10.0 | -51.2 | -323.1 | -11.2 |
NPM NPM% | 5.5 | 5.2 | 4.5 | 0.3 | -44.1 | -141.7 | -450.9 | -1,064.6 |
ROCE ROCE% | 17.2 | 18.3 | 15.0 | 9.8 | -2.0 | -8.4 | -46.9 | -108.2 |
ROE ROE% | 14.5 | 13.9 | 11.1 | 0.8 | -67.9 | -828.3 | 106.3 | 212.4 |
ROA ROA% | 4.8 | 4.8 | 3.8 | 0.2 | -9.6 | -16.1 | -43.5 | -86.7 |