Market cap
$118 Mln
Revenue (TTM)
$27 Mln
P/E Ratio
--
P/B Ratio
1
Div. Yield
1.8 %
Income Statement ($ Mln) |
TTM | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 | Sep-14 | Sep-13 | Sep-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
26.63
|
26.88
|
30.91
|
27.85
|
27.21
|
23.28
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
10.95
|
8.26
|
|||||
|
Gross Profit
|
20.66
|
--
|
42.23
|
27.75
|
26.40
|
20.29
|
|||||
|
Operating Expenses
|
4.56
|
--
|
31.07
|
35.00
|
27.00
|
22.00
|
|||||
|
Operating Profit (EBIT)
|
11.64
|
9.05
|
11.16
|
12.36
|
11.36
|
6.47
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-1.31
|
9.05
|
11.16
|
11.68
|
10.77
|
3.72
|
|||||
|
Provision for Tax
|
-0.86
|
1.27
|
1.60
|
2.15
|
3.70
|
0.94
|
|||||
|
Profit after Tax (Net Income)
|
-0.45
|
7.78
|
9.56
|
9.53
|
7.06
|
2.78
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-0.45
|
7.78
|
9.56
|
9.53
|
7.06
|
2.78
|
Liabilities ($ Mln) |
TTM | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 | Sep-14 | Sep-13 | Sep-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
120.13
|
130.46
|
129.12
|
139.61
|
128.41
|
136.18
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
880.85
|
232.03
|
260.25
|
286.90
|
144.68
|
94.32
|
|||||
|
Current Liabilities
|
7.99
|
737.99
|
39.28
|
115.14
|
21.74
|
30.85
|
|||||
|
Total Liabilities
|
1,016.96
|
1,100.47
|
1,223.35
|
1,289.43
|
1,081.17
|
899.54
|
Assets ($ Mln) |
TTM | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 | Sep-14 | Sep-13 | Sep-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
18.77
|
339.24
|
456.85
|
595.31
|
380.15
|
254.30
|
|||||
|
Current Assets
|
854.27
|
761.23
|
766.51
|
694.13
|
701.02
|
645.24
|
|||||
|
Total Assets
|
1,863.24
|
1,100.47
|
1,223.35
|
1,289.43
|
1,081.17
|
899.54
|
|||||
|
Total Debt*
|
--
|
232.03
|
285.25
|
376.90
|
154.68
|
114.32
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 | Sep-14 | Sep-13 | Sep-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
5.05
|
22.29
|
7.99
|
10.30
|
5.92
|
|||||
|
Cash Flow from Investing Activities
|
--
|
81.89
|
129.25
|
-183.28
|
-170.47
|
-70.19
|
|||||
|
Cash from Financing Activities
|
--
|
-121.32
|
-82.43
|
175.09
|
180.43
|
79.74
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 | Sep-14 | Sep-13 | Sep-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 | Sep-14 | Sep-13 | Sep-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.00
|
2.05
|
2.38
|
2.65
|
1.34
|
|||||
|
ROE (%)
|
-0.36
|
5.99
|
7.11
|
7.11
|
5.34
|
2.22
|
|||||
|
ROA (%)
|
-0.02
|
0.67
|
0.76
|
0.80
|
0.71
|
0.38
|
|||||
|
EBIT Margin (%)
|
65.45
|
88.72
|
98.95
|
111.22
|
76.81
|
38.60
|
|||||
|
Net Margin (%)
|
-1.68
|
28.95
|
30.92
|
34.23
|
25.96
|
11.94
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 | Sep-14 | Sep-13 | Sep-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-4.18
|
-0.13
|
0.11
|
0.02
|
0.17
|
0.50
|
|||||
|
EBIT Growth (%)
|
-30.74
|
-22.02
|
-1.26
|
48.16
|
132.63
|
23.00
|
|||||
|
Net Profit Growth (%)
|
-105.80
|
-18.58
|
0.26
|
34.91
|
154.28
|
2.13
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 | Sep-14 | Sep-13 | Sep-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.98
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
1.83
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-6.50
|
-8.19
|
-5.90
|
-9.35
|
-9.70
|
|||||
|
Close Price ($)
|
16.46
|
15.26
|
10.54
|
17.01
|
17.31
|
18.53
|
|||||
|
High Price ($)
|
17.43
|
15.95
|
18.59
|
19.57
|
19.87
|
18.96
|
|||||
|
Low Price ($)
|
13.25
|
10.33
|
9.53
|
13.92
|
16.04
|
14.40
|
|||||
|
Market Cap ($ Cr)
|
117.66
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 | Sep-14 | Sep-13 | Sep-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
1.72
|
1.78
|
2.21
|
2.70
|
1.20
|
0.84
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.19
|
0.64
|
0.08
|
0.15
|
|||||
|
Current Ratio
|
106.93
|
1.03
|
19.52
|
6.03
|
32.25
|
20.91
|
|||||
|
Quick Ratio
|
106.45
|
1.03
|
--
|
6.03
|
32.20
|
20.91
|
|||||
|
Interest Coverage
|
0.90
|
1.61
|
1.57
|
1.61
|
2.06
|
1.71
|
Operating Efficiency Ratios |
TTM | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 | Sep-14 | Sep-13 | Sep-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
2,081.68
|
16.09
|
15.77
|
18.20
|
20.25
|
30.35
|
|||||
|
Asset Turnover
|
0.01
|
0.02
|
0.02
|
0.02
|
0.03
|
0.03
|
|||||
|
Receivable days
|
--
|
62.52
|
58.75
|
69.38
|
84.40
|
96.35
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
20.32
|
17.10
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
376.88
|
326.16
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
-272.16
|
-212.72
|