Market cap
$105 Mln
Revenue (TTM)
$8 Mln
P/E Ratio
--
P/B Ratio
0.8
Div. Yield
5.8 %
Income Statement ($ Mln) |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
8.17
|
-54.31
|
72.05
|
-23.65
|
9.83
|
26.89
|
|||||
|
Cost of Revenue
|
0.28
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
2.59
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
3.87
|
1.37
|
1.12
|
1.27
|
1.61
|
1.07
|
|||||
|
Operating Profit (EBIT)
|
4.03
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
4.03
|
-55.68
|
70.93
|
-24.92
|
8.22
|
25.81
|
|||||
|
Provision for Tax
|
1.20
|
2.39
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
3.99
|
-55.68
|
70.93
|
-24.92
|
8.22
|
25.81
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
13.19
|
-56.00
|
70.29
|
-25.50
|
7.78
|
25.48
|
Liabilities ($ Mln) |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
236.65
|
192.89
|
272.00
|
215.17
|
254.14
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
219.55
|
3.08
|
88.69
|
88.49
|
89.44
|
60.66
|
|||||
|
Total Liabilities
|
219.55
|
196.06
|
360.71
|
303.68
|
343.59
|
272.78
|
Assets ($ Mln) |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Assets
|
456.20
|
195.93
|
2.75
|
2.66
|
2.67
|
1.97
|
|||||
|
Total Assets
|
675.76
|
196.06
|
360.71
|
303.68
|
343.59
|
272.78
|
|||||
|
Total Debt*
|
--
|
--
|
88.00
|
88.00
|
88.00
|
60.00
|
|||||
|
Net Current Assets
|
236.65
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
210.32
|
14.12
|
14.04
|
-61.81
|
10.43
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
-111.43
|
-14.11
|
-14.04
|
61.81
|
-10.43
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
-5.46
|
6.95
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-5.46
|
6.95
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
18.91
|
26.66
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
20.62
|
1.38
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
20.62
|
1.38
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-20.14
|
21.39
|
-7.72
|
4.09
|
43.02
|
|||||
|
ROE (%)
|
--
|
-23.95
|
29.12
|
-10.62
|
3.23
|
--
|
|||||
|
ROA (%)
|
0.92
|
-20.00
|
21.35
|
-7.70
|
2.67
|
9.74
|
|||||
|
EBIT Margin (%)
|
18.61
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
48.88
|
102.53
|
98.44
|
105.35
|
83.60
|
96.01
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
110.40
|
-1.75
|
4.05
|
-3.41
|
-0.63
|
22.38
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
105.05
|
-178.50
|
384.66
|
-403.12
|
-68.15
|
1,288.64
|
|||||
|
EPS Growth (%)
|
--
|
-1.78
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-1.93
|
2.91
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.78
|
0.56
|
0.76
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
5.82
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.64
|
-0.08
|
3.98
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
10.31
|
10.56
|
20.20
|
15.07
|
19.09
|
18.95
|
|||||
|
High Price ($)
|
13.64
|
22.64
|
20.89
|
19.18
|
22.11
|
21.08
|
|||||
|
Low Price ($)
|
6.77
|
6.60
|
14.71
|
14.53
|
18.48
|
14.71
|
|||||
|
Market Cap ($ Cr)
|
105.34
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
0.32
|
0.41
|
0.35
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.08
|
63.64
|
0.03
|
0.03
|
0.03
|
0.03
|
|||||
|
Quick Ratio
|
2.08
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
21.99
|
--
|
--
|
--
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
-0.26
|
3.56
|
-10.84
|
26.12
|
7.31
|
|||||
|
Asset Turnover
|
0.02
|
-0.20
|
0.22
|
-0.07
|
0.03
|
0.10
|
|||||
|
Receivable days
|
--
|
-9.09
|
13.00
|
-39.62
|
84.22
|
25.10
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|