Market cap
$24 Mln
Revenue (TTM)
$2,766 Mln
P/E Ratio
--
P/B Ratio
0.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 | Sep-14 | Sep-13 | Sep-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,766.00
|
2,973.00
|
2,873.00
|
2,887.00
|
2,887.00
|
3,272.00
|
|||||
|
Cost of Revenue
|
1,352.00
|
1,323.00
|
1,293.00
|
1,312.00
|
1,312.00
|
1,273.00
|
|||||
|
Gross Profit
|
1,414.00
|
1,650.00
|
1,580.00
|
1,575.00
|
1,575.00
|
1,999.00
|
|||||
|
Operating Expenses
|
1,370.00
|
1,411.00
|
1,381.00
|
1,367.00
|
1,367.00
|
1,715.00
|
|||||
|
Operating Profit (EBIT)
|
24.00
|
180.00
|
232.00
|
228.00
|
228.00
|
289.00
|
|||||
|
Other Income
|
24.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-1,443.00
|
2.00
|
-618.00
|
-669.00
|
-669.00
|
-198.00
|
|||||
|
Provision for Tax
|
26.00
|
15.00
|
62.00
|
2.00
|
2.00
|
-16.00
|
|||||
|
Profit after Tax (Net Income)
|
-1,469.00
|
-13.00
|
-680.00
|
-671.00
|
-671.00
|
-182.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-1,470.00
|
-17.00
|
-687.00
|
-671.00
|
3,264.00
|
-213.00
|
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
|
-928.00
|
522.00
|
364.00
|
1,300.00
|
2,051.00
|
-4,429.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3,914.00
|
4,366.00
|
4,730.00
|
4,551.00
|
4,505.00
|
8,454.00
|
|||||
|
Current Liabilities
|
1,219.00
|
1,097.00
|
1,137.00
|
1,099.00
|
1,123.00
|
1,873.00
|
|||||
|
Total Liabilities
|
5,424.00
|
5,985.00
|
6,231.00
|
6,950.00
|
7,679.00
|
5,898.00
|
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
|
2,897.00
|
4,394.00
|
4,652.00
|
5,405.00
|
6,351.00
|
4,121.00
|
|||||
|
Current Assets
|
1,440.00
|
1,591.00
|
1,579.00
|
1,545.00
|
1,328.00
|
1,777.00
|
|||||
|
Total Assets
|
5,556.00
|
5,985.00
|
6,231.00
|
6,950.00
|
7,679.00
|
5,898.00
|
|||||
|
Total Debt*
|
2,953.00
|
2,964.00
|
3,064.00
|
3,127.00
|
3,157.00
|
739.00
|
|||||
|
Net Current Assets
|
221.00
|
494.00
|
442.00
|
446.00
|
205.00
|
-96.00
|
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
|
--
|
30.00
|
147.00
|
241.00
|
241.00
|
291.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-117.00
|
314.00
|
-124.00
|
-212.00
|
10.00
|
|||||
|
Cash from Financing Activities
|
--
|
-142.00
|
-489.00
|
-61.00
|
-61.00
|
314.00
|
|||||
|
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 (%)
|
--
|
-0.38
|
-17.31
|
-13.93
|
-88.41
|
17.44
|
|||||
|
ROE (%)
|
--
|
-2.93
|
-81.73
|
-40.05
|
56.43
|
4.09
|
|||||
|
ROA (%)
|
-23.15
|
-0.21
|
-10.32
|
-9.17
|
-9.88
|
-3.11
|
|||||
|
EBIT Margin (%)
|
0.87
|
6.05
|
8.08
|
7.90
|
7.90
|
8.83
|
|||||
|
Net Margin (%)
|
-52.65
|
-0.44
|
-23.67
|
-23.24
|
-23.24
|
-5.56
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-6.81
|
0.03
|
0.00
|
--
|
-0.12
|
-0.12
|
|||||
|
EBIT Growth (%)
|
-89.52
|
-22.41
|
1.75
|
--
|
-21.11
|
216.53
|
|||||
|
Net Profit Growth (%)
|
-2,636.62
|
98.09
|
-1.34
|
--
|
-268.68
|
75.07
|
|||||
|
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
|
0.13
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.73
|
3.72
|
3.57
|
3.54
|
3.66
|
--
|
|||||
|
Close Price ($)
|
2.24
|
19.79
|
15.20
|
10.23
|
22.14
|
--
|
|||||
|
High Price ($)
|
27.54
|
34.06
|
16.91
|
22.36
|
23.76
|
--
|
|||||
|
Low Price ($)
|
2.18
|
15.17
|
6.13
|
10.01
|
15.63
|
--
|
|||||
|
Market Cap ($ Cr)
|
23.91
|
--
|
--
|
--
|
--
|
--
|
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
|
-2.70
|
5.68
|
8.42
|
2.41
|
1.54
|
-0.17
|
|||||
|
Short term debt to equity ratio
|
-0.40
|
0.09
|
0.13
|
0.02
|
0.01
|
-0.16
|
|||||
|
Current Ratio
|
1.18
|
1.45
|
1.39
|
1.41
|
1.18
|
0.95
|
|||||
|
Quick Ratio
|
1.14
|
1.40
|
1.34
|
1.35
|
1.11
|
0.90
|
|||||
|
Interest Coverage
|
-5.71
|
0.81
|
1.03
|
0.96
|
0.96
|
1.17
|
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 (%)
|
11.03
|
27.75
|
19.87
|
17.35
|
13.06
|
16.38
|
|||||
|
Asset Turnover
|
0.44
|
0.49
|
0.44
|
0.39
|
0.43
|
0.56
|
|||||
|
Receivable days
|
--
|
85.75
|
68.14
|
55.54
|
57.75
|
62.51
|
|||||
|
Inventory Days
|
--
|
14.49
|
16.53
|
20.04
|
24.64
|
35.72
|
|||||
|
Payable days
|
--
|
74.13
|
75.28
|
77.53
|
76.28
|
88.95
|
|||||
|
Cash Conversion Cycle
|
--
|
26.12
|
9.39
|
-1.95
|
6.11
|
9.29
|