Market cap
$0 Mln
Revenue (TTM)
$7 Mln
P/E Ratio
--
P/B Ratio
0.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 | May-15 | May-14 | May-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
7.46
|
9.89
|
5.60
|
4.19
|
13.81
|
13.89
|
|||||
|
Cost of Revenue
|
4.68
|
4.82
|
4.59
|
2.24
|
8.82
|
7.82
|
|||||
|
Gross Profit
|
2.78
|
5.07
|
3.27
|
1.95
|
4.99
|
6.07
|
|||||
|
Operating Expenses
|
16.80
|
15.68
|
12.13
|
4.13
|
5.99
|
5.91
|
|||||
|
Operating Profit (EBIT)
|
-12.82
|
-10.62
|
-10.43
|
-2.18
|
-1.00
|
0.16
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.08
|
0.08
|
|||||
|
Profit before Tax
|
-6.60
|
-3.69
|
-9.04
|
-1.86
|
-1.08
|
0.24
|
|||||
|
Provision for Tax
|
0.02
|
0.02
|
-0.40
|
-0.01
|
0.03
|
0.03
|
|||||
|
Profit after Tax (Net Income)
|
-5.77
|
-3.28
|
-8.09
|
-1.84
|
-1.11
|
0.21
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
1.29
|
-3.28
|
-8.09
|
3.88
|
-1.21
|
0.21
|
Liabilities ($ Mln) |
TTM | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 | May-15 | May-14 | May-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
0.61
|
0.61
|
3.77
|
11.89
|
8.49
|
9.52
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
16.41
|
16.41
|
13.40
|
0.28
|
0.03
|
--
|
|||||
|
Current Liabilities
|
5.83
|
5.83
|
4.01
|
1.31
|
1.35
|
1.77
|
|||||
|
Total Liabilities
|
28.67
|
22.84
|
21.17
|
13.20
|
9.87
|
11.29
|
Assets ($ Mln) |
TTM | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 | May-15 | May-14 | May-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
18.83
|
18.83
|
14.22
|
0.94
|
1.23
|
1.27
|
|||||
|
Current Assets
|
4.01
|
4.01
|
6.96
|
12.26
|
8.63
|
10.02
|
|||||
|
Total Assets
|
26.85
|
22.84
|
21.17
|
13.20
|
9.87
|
11.29
|
|||||
|
Total Debt*
|
18.38
|
18.38
|
14.98
|
--
|
0.25
|
--
|
|||||
|
Net Current Assets
|
--
|
-1.82
|
2.95
|
10.95
|
7.27
|
8.25
|
Cashflow ($ Mln) |
TTM | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 | May-15 | May-14 | May-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-8.05
|
-6.94
|
0.03
|
-0.72
|
-1.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
3.80
|
-3.04
|
10.39
|
-0.01
|
-0.01
|
|||||
|
Cash from Financing Activities
|
--
|
1.26
|
3.44
|
-1.39
|
0.05
|
2.39
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-0.67
|
1.38
|
Financials Ratios |
TTM | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 | May-15 | May-14 | May-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 | May-15 | May-14 | May-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-17.40
|
-52.80
|
-17.86
|
-12.13
|
2.55
|
|||||
|
ROE (%)
|
-244.61
|
-150.12
|
-103.30
|
-18.08
|
-12.30
|
2.55
|
|||||
|
ROA (%)
|
-22.61
|
-14.92
|
-47.07
|
-15.97
|
-10.47
|
2.08
|
|||||
|
EBIT Margin (%)
|
-33.29
|
-36.82
|
-161.05
|
-52.03
|
-7.27
|
1.12
|
|||||
|
Net Margin (%)
|
-77.40
|
-33.19
|
-144.45
|
-43.97
|
-8.06
|
1.51
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 | May-15 | May-14 | May-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-26.28
|
0.77
|
0.34
|
-0.70
|
-0.01
|
0.12
|
|||||
|
EBIT Growth (%)
|
70.15
|
59.61
|
-313.77
|
-117.23
|
-745.87
|
115.72
|
|||||
|
Net Profit Growth (%)
|
37.84
|
59.41
|
-339.11
|
-66.42
|
-625.54
|
119.62
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 | May-15 | May-14 | May-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.11
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-5.42
|
-5.41
|
-1.28
|
5.03
|
1.43
|
-5.85
|
|||||
|
Close Price ($)
|
4.06
|
4.44
|
5.40
|
2.73
|
2.24
|
2.29
|
|||||
|
High Price ($)
|
6.76
|
6.76
|
8.38
|
4.15
|
4.12
|
4.47
|
|||||
|
Low Price ($)
|
3.61
|
3.61
|
2.68
|
1.87
|
2.16
|
1.55
|
|||||
|
Market Cap ($ Cr)
|
0.06
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 | May-15 | May-14 | May-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
30.38
|
3.97
|
--
|
0.03
|
--
|
|||||
|
Short term debt to equity ratio
|
3.27
|
3.27
|
0.42
|
--
|
0.03
|
0.02
|
|||||
|
Current Ratio
|
0.69
|
0.69
|
1.74
|
9.37
|
6.41
|
5.66
|
|||||
|
Quick Ratio
|
0.44
|
0.44
|
1.35
|
8.56
|
2.68
|
2.43
|
|||||
|
Interest Coverage
|
-147.13
|
-77.79
|
-473.78
|
-895.25
|
-9.02
|
--
|
Operating Efficiency Ratios |
TTM | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 | May-15 | May-14 | May-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
10.08
|
7.60
|
13.34
|
13.72
|
14.45
|
14.74
|
|||||
|
Asset Turnover
|
0.29
|
0.45
|
0.33
|
0.36
|
1.31
|
1.37
|
|||||
|
Receivable days
|
--
|
27.66
|
43.10
|
112.07
|
53.47
|
57.84
|
|||||
|
Inventory Days
|
--
|
113.44
|
103.87
|
495.70
|
222.15
|
231.48
|
|||||
|
Payable days
|
--
|
54.00
|
33.78
|
62.31
|
31.48
|
49.62
|
|||||
|
Cash Conversion Cycle
|
--
|
87.10
|
113.20
|
545.47
|
244.13
|
239.71
|