Market cap
$55 Mln
Revenue (TTM)
$126 Mln
P/E Ratio
--
P/B Ratio
1.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 | Aug-15 | Aug-14 | Aug-13 | Aug-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
125.84
|
41.95
|
214.02
|
323.47
|
365.20
|
376.03
|
|||||
|
Cost of Revenue
|
55.00
|
14.11
|
78.27
|
109.67
|
119.93
|
116.22
|
|||||
|
Gross Profit
|
70.84
|
27.84
|
135.76
|
213.80
|
245.27
|
259.81
|
|||||
|
Operating Expenses
|
15.69
|
4.27
|
36.59
|
222.80
|
267.46
|
277.28
|
|||||
|
Operating Profit (EBIT)
|
-5.31
|
-1.77
|
-23.93
|
-9.00
|
-22.19
|
-17.47
|
|||||
|
Other Income
|
--
|
--
|
1.26
|
--
|
0.31
|
0.01
|
|||||
|
Profit before Tax
|
-8.84
|
-2.95
|
-29.06
|
-14.75
|
-25.22
|
-20.36
|
|||||
|
Provision for Tax
|
0.17
|
0.06
|
0.36
|
0.47
|
7.73
|
2.44
|
|||||
|
Profit after Tax (Net Income)
|
-9.06
|
-3.02
|
-29.45
|
-15.23
|
-33.57
|
-23.26
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-29.45
|
-15.23
|
-33.60
|
-23.26
|
Liabilities ($ Mln) |
TTM | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 | Aug-15 | Aug-14 | Aug-13 | Aug-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
89.84
|
73.60
|
73.60
|
101.03
|
112.63
|
144.05
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
12.26
|
36.88
|
54.12
|
52.02
|
5.80
|
38.03
|
|||||
|
Current Liabilities
|
2.85
|
15.35
|
30.26
|
32.95
|
81.56
|
44.38
|
|||||
|
Total Liabilities
|
107.80
|
207.03
|
147.28
|
186.00
|
199.99
|
226.46
|
Assets ($ Mln) |
TTM | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 | Aug-15 | Aug-14 | Aug-13 | Aug-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
--
|
176.96
|
116.14
|
158.61
|
180.24
|
209.47
|
|||||
|
Current Assets
|
50.93
|
30.07
|
31.15
|
27.40
|
19.75
|
16.99
|
|||||
|
Total Assets
|
155.88
|
125.83
|
177.40
|
186.00
|
199.99
|
226.46
|
|||||
|
Total Debt*
|
--
|
28.73
|
58.02
|
45.51
|
39.48
|
61.77
|
|||||
|
Net Current Assets
|
--
|
14.72
|
0.89
|
-5.56
|
-61.81
|
-27.39
|
Cashflow ($ Mln) |
TTM | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 | Aug-15 | Aug-14 | Aug-13 | Aug-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
0.02
|
-21.60
|
-13.13
|
-8.45
|
9.64
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
22.78
|
17.85
|
3.01
|
-3.22
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
7.88
|
4.32
|
8.07
|
-6.67
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
9.07
|
--
|
2.63
|
-0.24
|
Financials Ratios |
TTM | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 | Aug-15 | Aug-14 | Aug-13 | Aug-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 | Aug-15 | Aug-14 | Aug-13 | Aug-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-2.58
|
-21.17
|
-10.20
|
-18.76
|
-11.39
|
|||||
|
ROE (%)
|
-11.08
|
-4.10
|
-33.73
|
-14.25
|
-26.16
|
-15.02
|
|||||
|
ROA (%)
|
-3.01
|
-1.70
|
-17.67
|
-7.89
|
-15.74
|
-9.72
|
|||||
|
EBIT Margin (%)
|
-8.02
|
-9.95
|
-10.61
|
-2.71
|
-6.16
|
-4.89
|
|||||
|
Net Margin (%)
|
-7.20
|
-7.20
|
-13.68
|
-4.71
|
-9.18
|
-6.19
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 | Aug-15 | Aug-14 | Aug-13 | Aug-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-40.19
|
-0.80
|
-0.34
|
-0.11
|
-0.03
|
-0.07
|
|||||
|
EBIT Growth (%)
|
-307.54
|
81.62
|
-158.60
|
60.96
|
-22.35
|
-470.13
|
|||||
|
Net Profit Growth (%)
|
89.97
|
89.75
|
-93.42
|
54.64
|
-44.30
|
-124.84
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 | Aug-15 | Aug-14 | Aug-13 | Aug-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.19
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
19.14
|
-7.06
|
-3.84
|
8.02
|
-7.10
|
29.50
|
|||||
|
Close Price ($)
|
2.79
|
4.08
|
1.15
|
1.46
|
2.02
|
2.65
|
|||||
|
High Price ($)
|
5.13
|
4.25
|
2.65
|
2.07
|
3.20
|
4.53
|
|||||
|
Low Price ($)
|
2.77
|
0.90
|
0.46
|
0.99
|
2.00
|
2.45
|
|||||
|
Market Cap ($ Cr)
|
55.33
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 | Aug-15 | Aug-14 | Aug-13 | Aug-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.39
|
0.79
|
0.45
|
0.35
|
0.43
|
|||||
|
Short term debt to equity ratio
|
--
|
0.16
|
0.05
|
--
|
0.35
|
0.22
|
|||||
|
Current Ratio
|
17.86
|
1.96
|
1.03
|
0.83
|
0.24
|
0.38
|
|||||
|
Quick Ratio
|
17.86
|
1.85
|
0.97
|
0.73
|
0.19
|
0.28
|
|||||
|
Interest Coverage
|
-0.28
|
--
|
--
|
--
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 | Aug-15 | Aug-14 | Aug-13 | Aug-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
18.61
|
24.28
|
2.85
|
2.74
|
2.41
|
2.13
|
|||||
|
Asset Turnover
|
0.42
|
0.24
|
1.28
|
1.68
|
1.71
|
1.57
|
|||||
|
Receivable days
|
--
|
70.86
|
12.75
|
9.96
|
8.40
|
6.77
|
|||||
|
Inventory Days
|
--
|
42.79
|
11.87
|
12.41
|
12.91
|
14.22
|
|||||
|
Payable days
|
--
|
126.05
|
35.55
|
31.51
|
82.95
|
96.72
|
|||||
|
Cash Conversion Cycle
|
--
|
-12.39
|
-10.93
|
-9.14
|
-61.64
|
-75.74
|