Last Closing Price as per Sep 6, 2016, in USD |
0.36n/a |
Market Capitalisation in million USD |
9n/a |
Enterprise Value in million USD |
110n/a |
Common Shares Outstanding as per Jun 30, 2016 |
23,988,384n/a |
Preferred Shares Outstanding as per Jun 30, 2016 |
n/a |
Average Basic Shares Outstanding TTM |
23,773,250n/a |
Average Diluted Shares Outstanding TTM |
24,071,250n/a |
Index Membership |
n/a
|
Revenues | 773n/a |
Gross Profit | 408n/a |
Operating Income | 96n/a |
EBITDA | 115n/a |
Net Profit | 21n/a |
Cash and Cash Equivalents | 78n/a |
Receivables | 49n/a |
Total Current Assets | 184n/a |
PP&E | 134n/a |
Total Assets | 585n/a |
Accounts Payable | 58n/a |
Current Debt | 65n/a |
Total Current Liabilities | 255n/a |
Long-Term Debt | 115n/a |
Total Liabilities | 420n/a |
Total Equity | 165n/a |
Depreciation & Amortisation | 19n/a |
Change in Working Capital | -23n/a |
Operating Cash Flow | 50n/a |
Net Change in PP&E and Intangibles | -6n/a |
Investing Cash Flow | 1n/a |
Dividends Paid | 0n/a |
Financing Cash Flow | -98n/a |
Total Change in Cash | -47n/a |
Free Cash Flow | 71n/a |
Gross Margin | 52.7%n/a |
Operating Margin | 12.4%n/a |
Net Profit Margin | 2.7%n/a |
Return on Equity | 0.0%n/a |
Return on Assets | 0.0%n/a |
Basic EPS | 0.86n/a |
Diluted EPS | 0.85n/a |
Sales per Share | 32.53n/a |
Book Value per Share | n/a |
FCF per Share | 3.00n/a |
Dividends per Share | 0.00n/a |
Price to Earnings Ratio | 0.42n/a |
Price to Sales Ratio | 0.01n/a |
Price to Book Value | n/a |
Price to Free Cash Flow | 0.12n/a |
EV/EBITDA | n/a |
EV/Sales | n/a |
Book to Market Value | 19.11n/a |
Current Ratio | 72.1%n/a |
Liabilities to Equity Ratio | 254.4%n/a |
Debt to Assets Ratio | 30.7%n/a |
in million USD | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|
|
1,015
|
1,319
|
1,597
|
1,500
|
1,287
|
1,072
|
962
|
850
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-384
|
-450
|
-538
|
-553
|
-538
|
-486
|
-461
|
-391
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
632
|
869
|
1,059
|
947
|
748
|
586
|
501
|
459
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-306
|
-381
|
-445
|
-414
|
-401
|
-398
|
-389
|
-344
|
|
-306
|
-381
|
-445
|
-414
|
-401
|
-398
|
-389
|
-344
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
325
|
489
|
614
|
533
|
347
|
188
|
112
|
116
|
|
2
|
3
|
1
|
1
|
-2
|
-25
|
-38
|
-40
|
|
2
|
3
|
1
|
1
|
-2
|
-25
|
-38
|
-40
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
327
|
491
|
614
|
534
|
345
|
163
|
74
|
76
|
|
0
|
0
|
0
|
-24
|
-117
|
-200
|
-34
|
-36
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
327
|
491
|
614
|
510
|
228
|
-37
|
40
|
39
|
|
-126
|
-191
|
-240
|
-201
|
-89
|
10
|
-17
|
-16
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
202
|
300
|
374
|
309
|
139
|
-27
|
23
|
23
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
202
|
300
|
374
|
309
|
139
|
-27
|
23
|
23
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
202
|
300
|
374
|
309
|
139
|
-27
|
23
|
23
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
202
|
300
|
374
|
309
|
139
|
-27
|
23
|
23
|
Remarks |
restated on Feb 18, 2011
n/a
calculated values,
|
restated on Feb 24, 2012
n/a
calculated values,
|
restated on Feb 22, 2013
n/a
calculated values,
|
restated on Oct 16, 2014
n/a
calculated values,
|
restated on Mar 14, 2016
n/a
calculated values,
|
restated on Mar 15, 2016
n/a
calculated values,
|
restated on Mar 15, 2016
n/a
calculated values,
|
restated on Mar 15, 2016
n/a
calculated values,
|
in million USD | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
|
n/a
|
272
|
313
|
377
|
243
|
216
|
136
|
131
|
|
n/a
|
129
|
164
|
229
|
243
|
216
|
136
|
131
|
|
n/a
|
143
|
149
|
148
|
0
|
0
|
0
|
0
|
|
n/a
|
85
|
69
|
48
|
79
|
100
|
46
|
49
|
|
n/a
|
85
|
69
|
48
|
79
|
100
|
46
|
49
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
33
|
32
|
31
|
64
|
119
|
109
|
63
|
|
n/a
|
18
|
23
|
19
|
16
|
28
|
58
|
22
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
14
|
9
|
10
|
45
|
78
|
35
|
26
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
2
|
0
|
2
|
3
|
13
|
17
|
14
|
|
n/a
|
391
|
414
|
456
|
387
|
435
|
291
|
243
|
|
n/a
|
195
|
198
|
201
|
190
|
169
|
157
|
142
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
30
|
62
|
71
|
99
|
204
|
304
|
278
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
6
|
22
|
33
|
57
|
68
|
72
|
72
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
24
|
41
|
38
|
41
|
135
|
233
|
207
|
|
n/a
|
226
|
261
|
273
|
289
|
372
|
461
|
421
|
|
n/a
|
617
|
675
|
729
|
675
|
807
|
753
|
664
|
Liabilities and owners' equity | ||||||||
|
n/a
|
88
87598000
|
96
96348000
|
100
100314000
|
84
84327000
|
76
76128000
|
80
80112000
|
72
72178000
|
|
n/a
|
61
61275000
|
68
67920000
|
79
78876000
|
63
63304000
|
58
58021000
|
68
67848000
|
60
59753000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
26
26323000
|
28
28428000
|
21
21438000
|
21
21023000
|
18
18107000
|
12
12264000
|
12
12425000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
208
207883000
|
68
67993000
|
112
111857000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
197
197194000
|
260
259803000
|
245
244733000
|
243
242696000
|
190
189766000
|
175
174628000
|
146
145712000
|
|
n/a
|
172
171933000
|
244
244362000
|
227
226543000
|
136
135900000
|
148
147630000
|
147
147475000
|
114
113739000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
25
25261000
|
15
15441000
|
18
18190000
|
107
106796000
|
42
42136000
|
27
27153000
|
32
31973000
|
|
n/a
|
285
284792000
|
356
356151000
|
345
345047000
|
327
327023000
|
474
473777000
|
323
322733000
|
330
329747000
|
|
n/a
|
150
150000000
|
150
150000000
|
150
150000000
|
140
140000000
|
71
71341000
|
236
236147000
|
122
122429000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
25
25328000
|
41
40559000
|
65
64972000
|
82
82416000
|
146
146087000
|
52
51886000
|
50
50342000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
25
25328000
|
41
40559000
|
65
64972000
|
82
82416000
|
146
146087000
|
52
51886000
|
50
50342000
|
|
n/a
|
175
175328000
|
191
190559000
|
215
214972000
|
222
222416000
|
217
217428000
|
288
288033000
|
173
172771000
|
|
n/a
|
460
460120000
|
547
546710000
|
560
560019000
|
549
549439000
|
691
691205000
|
611
610766000
|
503
502518000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
155
155036000
|
174
174306000
|
190
189944000
|
197
197484000
|
200
200411000
|
199
199254000
|
182
181531000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
-995
-995261000
|
-566
-566405000
|
-839
-839341000
|
-1,031
-1031262000
|
-1,028
-1028360000
|
-1,022
-1022120000
|
-1,006
-1005925000
|
|
n/a
|
1,007
1006903000
|
525
524678000
|
828
827675000
|
967
967473000
|
940
940449000
|
964
963737000
|
987
987223000
|
|
n/a
|
-10
-10093000
|
-5
-4509000
|
-9
-9479000
|
-8
-7930000
|
3
3146000
|
1
1201000
|
-2
-1693000
|
|
n/a
|
157
156585000
|
128
128070000
|
169
168799000
|
126
125765000
|
116
115646000
|
142
142072000
|
161
161136000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
157
156585000
|
128
128070000
|
169
168799000
|
126
125765000
|
116
115646000
|
142
142072000
|
161
161136000
|
|
n/a
|
617
616705000
|
675
674780000
|
729
728818000
|
675
675204000
|
807
806851000
|
753
752838000
|
664
663654000
|
Remarks | restated on n/a | restated on Feb 18, 2011 n/a | restated on Feb 24, 2012 n/a | restated on Feb 22, 2013 n/a | restated on Oct 16, 2014 n/a | restated on Mar 14, 2016 n/a | restated on Mar 15, 2016 n/a | restated on Jul 29, 2016 n/a |
in million USD | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|
|
202
|
300
|
374
|
309
|
139
|
-27
|
23
|
23
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
22
|
25
|
27
|
28
|
29
|
27
|
26
|
22
|
|
37
|
91
|
87
|
40
|
60
|
74
|
119
|
51
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-88
|
-115
|
71
|
12
|
-121
|
4
|
-32
|
-19
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
173
|
301
|
559
|
389
|
108
|
78
|
137
|
77
|
|
-36
|
-28
|
-33
|
-31
|
-18
|
-5
|
-6
|
-7
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
165
|
-15
|
-66
|
-15
|
141
|
-1
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
-21
|
0
|
0
|
0
|
-7
|
-5
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
-89
|
7
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
129
|
-64
|
-99
|
-46
|
123
|
-13
|
-100
|
-1
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
-10
|
-92
|
-110
|
-80
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
3
|
9
|
8
|
6
|
8
|
0
|
0
|
0
|
|
3
|
9
|
8
|
6
|
8
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-87
|
-343
|
-432
|
-282
|
-210
|
0
|
-6
|
-1
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-83
|
-334
|
-424
|
-277
|
-211
|
-92
|
-116
|
-81
|
|
219
|
-97
|
35
|
66
|
20
|
-28
|
-80
|
-5
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
219
|
-97
|
35
|
66
|
20
|
-28
|
-80
|
-5
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
219
|
-97
|
35
|
66
|
20
|
-28
|
-80
|
-5
|
Remarks |
restated on Feb 18, 2011
n/a
calculated values,
|
restated on Feb 24, 2012
n/a
calculated values,
|
restated on Feb 22, 2013
n/a
calculated values,
|
restated on Oct 16, 2014
n/a
calculated values,
|
restated on Mar 14, 2016
n/a
calculated values,
|
restated on Mar 15, 2016
n/a
calculated values,
|
restated on Mar 15, 2016
n/a
calculated values,
|
restated on Mar 15, 2016
n/a
calculated values,
|