Last Closing Price as per Nov 4, 2016, in USD |
26.45n/a |
Market Capitalisation in million USD |
1,581n/a |
Enterprise Value in million USD |
1,323n/a |
Common Shares Outstanding as per Jul 31, 2016 |
59,762,000n/a |
Preferred Shares Outstanding as per Jul 31, 2016 |
n/a |
Average Basic Shares Outstanding TTM |
58,080,000n/a |
Average Diluted Shares Outstanding TTM |
n/a |
Index Membership |
n/a
|
Revenues | 358n/a |
Gross Profit | 282n/a |
Operating Income | -11n/a |
EBITDA | 1n/a |
Net Profit | -14n/a |
Cash and Cash Equivalents | 258n/a |
Receivables | 60n/a |
Total Current Assets | 337n/a |
PP&E | 22n/a |
Total Assets | 449n/a |
Accounts Payable | 0n/a |
Current Debt | 0n/a |
Total Current Liabilities | 167n/a |
Long-Term Debt | 0n/a |
Total Liabilities | 231n/a |
Total Equity | 219n/a |
Depreciation & Amortisation | 12n/a |
Change in Working Capital | 25n/a |
Operating Cash Flow | 68n/a |
Net Change in PP&E and Intangibles | 0n/a |
Investing Cash Flow | 61n/a |
Dividends Paid | 0n/a |
Financing Cash Flow | -109n/a |
Total Change in Cash | 21n/a |
Free Cash Flow | 28n/a |
Gross Margin | 78.7%n/a |
Operating Margin | -3.1%n/a |
Net Profit Margin | -3.8%n/a |
Return on Equity | -6.3%n/a |
Return on Assets | -3.1%n/a |
Basic EPS | -0.24n/a |
Diluted EPS | n/a |
Sales per Share | 6.17n/a |
Book Value per Share | 3.76n/a |
FCF per Share | 0.48n/a |
Dividends per Share | 0.00n/a |
Price to Earnings Ratio | -112.04n/a |
Price to Sales Ratio | 4.29n/a |
Price to Book Value | 7.03n/a |
Price to Free Cash Flow | 55.02n/a |
EV/EBITDA | 2,422.34n/a |
EV/Sales | 3.69n/a |
Book to Market Value | 0.14n/a |
Current Ratio | 202.2%n/a |
Liabilities to Equity Ratio | 105.5%n/a |
Debt to Assets Ratio | 0.0%n/a |
in million USD | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|
|
102
|
133
|
169
|
225
|
250
|
306
|
358
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-22
|
-29
|
-37
|
-48
|
-56
|
-67
|
-76
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
80
|
104
|
132
|
177
|
195
|
239
|
282
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-72
|
-108
|
-139
|
-180
|
-218
|
-264
|
-293
|
|
-54
|
-78
|
-102
|
-137
|
-168
|
-199
|
-223
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-18
|
-30
|
-37
|
-43
|
-49
|
-65
|
-70
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
8
|
-4
|
-7
|
-3
|
-23
|
-25
|
-11
|
|
0
|
-1
|
-1
|
-1
|
0
|
-1
|
1
|
|
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
|
-1
|
-1
|
-1
|
0
|
-1
|
1
|
|
8
|
-5
|
-7
|
-4
|
-23
|
-26
|
-11
|
|
0
|
0
|
0
|
0
|
0
|
0
|
-6
|
|
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
|
|
8
|
-5
|
-7
|
-4
|
-23
|
-26
|
-16
|
|
-1
|
-1
|
-1
|
-1
|
-1
|
-1
|
3
|
|
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
|
|
7
|
-5
|
-8
|
-4
|
-24
|
-27
|
-14
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
7
|
-5
|
-8
|
-4
|
-24
|
-27
|
-14
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
7
|
-5
|
-8
|
-4
|
-24
|
-27
|
-14
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
7
|
-5
|
-8
|
-4
|
-24
|
-27
|
-14
|
Remarks |
restated on Sep 14, 2012
n/a
calculated values,
|
restated on Sep 20, 2013
n/a
calculated values,
|
restated on Sep 25, 2014
n/a
calculated values,
|
restated on Sep 25, 2015
n/a
calculated values,
|
restated on Sep 22, 2016
n/a
calculated values,
|
restated on Sep 22, 2016
n/a
calculated values,
|
restated on Sep 22, 2016
n/a
calculated values,
|
in million USD | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|
Assets | |||||||
|
n/a
|
42
|
157
|
209
|
270
|
331
|
258
|
|
n/a
|
42
|
157
|
70
|
79
|
103
|
124
|
|
n/a
|
0
|
0
|
140
|
191
|
228
|
134
|
|
n/a
|
21
|
27
|
39
|
36
|
46
|
60
|
|
n/a
|
21
|
27
|
39
|
36
|
46
|
60
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
2
|
3
|
4
|
6
|
9
|
6
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
5
|
6
|
7
|
8
|
10
|
13
|
|
n/a
|
4
|
4
|
6
|
8
|
10
|
13
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
2
|
2
|
1
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
70
|
192
|
260
|
320
|
396
|
337
|
|
n/a
|
5
|
6
|
18
|
19
|
23
|
22
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
45
|
45
|
42
|
42
|
40
|
90
|
|
n/a
|
11
|
8
|
5
|
4
|
2
|
20
|
|
n/a
|
33
|
33
|
33
|
33
|
33
|
59
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
2
|
4
|
4
|
4
|
5
|
11
|
|
n/a
|
50
|
51
|
61
|
60
|
64
|
112
|
|
n/a
|
120
|
243
|
320
|
381
|
459
|
449
|
Liabilities and owners' equity | |||||||
|
n/a
|
16
16484000
|
22
21902000
|
25
24859000
|
29
28845000
|
42
42067000
|
44
44291000
|
|
n/a
|
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
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
16
16484000
|
22
21902000
|
25
24859000
|
29
28845000
|
42
42067000
|
44
44291000
|
|
n/a
|
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
|
|
n/a
|
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
|
|
n/a
|
44
44094000
|
56
56184000
|
68
68479000
|
82
81964000
|
95
95130000
|
122
122223000
|
|
n/a
|
44
44094000
|
56
56184000
|
68
68479000
|
82
81964000
|
95
95130000
|
122
122223000
|
|
n/a
|
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
|
|
n/a
|
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
|
|
n/a
|
61
60578000
|
78
78086000
|
93
93338000
|
111
110809000
|
137
137197000
|
167
166514000
|
|
n/a
|
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
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
128
128471000
|
23
22822000
|
38
37569000
|
40
40463000
|
47
46918000
|
64
64081000
|
|
n/a
|
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
|
|
n/a
|
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
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
18
17905000
|
20
20483000
|
30
29693000
|
34
34149000
|
42
41717000
|
54
53681000
|
|
n/a
|
2
1537000
|
1
1494000
|
1
1055000
|
0
0
|
0
0
|
0
0
|
|
n/a
|
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
|
|
n/a
|
109
109029000
|
1
845000
|
7
6821000
|
6
6314000
|
5
5201000
|
10
10400000
|
|
n/a
|
128
128471000
|
23
22822000
|
38
37569000
|
40
40463000
|
47
46918000
|
64
64081000
|
|
n/a
|
189
189049000
|
101
100908000
|
131
130907000
|
151
151272000
|
184
184115000
|
231
230595000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
31
30894000
|
250
250211000
|
302
302106000
|
366
365839000
|
439
438731000
|
460
459817000
|
|
n/a
|
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
|
|
n/a
|
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
|
|
n/a
|
-100
-99926000
|
-108
-108136000
|
-113
-112542000
|
-136
-136459000
|
-164
-163542000
|
-241
-241339000
|
|
n/a
|
0
0
|
0
0
|
0
-11000
|
0
-84000
|
0
-37000
|
0
30000
|
|
n/a
|
-69
-69032000
|
142
142075000
|
190
189553000
|
229
229296000
|
275
275152000
|
219
218508000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
-69
-69032000
|
142
142075000
|
190
189553000
|
229
229296000
|
275
275152000
|
219
218508000
|
|
n/a
|
120
120017000
|
243
242983000
|
320
320460000
|
381
380568000
|
459
459267000
|
449
449103000
|
Remarks | restated on n/a | restated on Sep 14, 2012 n/a | restated on Sep 20, 2013 n/a | restated on Sep 25, 2014 n/a | restated on Sep 25, 2015 n/a | restated on Sep 22, 2016 n/a | restated on Sep 22, 2016 n/a |
in million USD | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|
|
7
|
-5
|
-8
|
-4
|
-24
|
-27
|
-14
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2
|
5
|
6
|
7
|
9
|
9
|
12
|
|
3
|
5
|
11
|
22
|
42
|
50
|
45
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
4
|
17
|
13
|
15
|
20
|
17
|
25
|
|
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
|
|
15
|
22
|
21
|
40
|
46
|
48
|
68
|
|
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
|
-140
|
-52
|
-37
|
93
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1
|
-2
|
0
|
0
|
-1
|
0
|
-32
|
|
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
|
|
1
|
-2
|
0
|
-140
|
-53
|
-37
|
61
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-2
|
-6
|
94
|
-17
|
-6
|
-10
|
-8
|
|
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
|
|
1
|
1
|
2
|
29
|
22
|
25
|
-92
|
|
1
|
1
|
2
|
29
|
22
|
25
|
17
|
|
0
|
0
|
0
|
0
|
0
|
0
|
-109
|
|
-1
|
0
|
-3
|
1
|
0
|
0
|
-9
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1
|
-5
|
93
|
14
|
16
|
15
|
-109
|
|
15
|
15
|
114
|
-87
|
9
|
26
|
21
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
15
|
15
|
114
|
-87
|
9
|
26
|
21
|
|
0
|
0
|
0
|
0
|
0
|
-2
|
0
|
|
15
|
15
|
114
|
-87
|
9
|
25
|
21
|
Remarks |
restated on Sep 14, 2012
n/a
calculated values,
|
restated on Sep 20, 2013
n/a
calculated values,
|
restated on Sep 25, 2014
n/a
calculated values,
|
restated on Sep 25, 2015
n/a
calculated values,
|
restated on Sep 25, 2015
n/a
calculated values,
|
restated on Sep 22, 2016
n/a
calculated values,
|
restated on Sep 22, 2016
n/a
calculated values,
|