Last Closing Price as per Aug 18, 2011, in USD |
26.81n/a |
Market Capitalisation in million USD |
0n/a |
Enterprise Value in million USD |
1,031n/a |
Common Shares Outstanding as per Aug 31, 2016 |
100n/a |
Preferred Shares Outstanding as per Aug 31, 2016 |
n/a |
Average Basic Shares Outstanding TTM |
n/a |
Average Diluted Shares Outstanding TTM |
n/a |
Index Membership |
n/a
|
Revenues | 382n/a |
Gross Profit | 236n/a |
Operating Income | 25n/a |
EBITDA | 95n/a |
Net Profit | -44n/a |
Cash and Cash Equivalents | 10n/a |
Receivables | 65n/a |
Total Current Assets | 133n/a |
PP&E | 76n/a |
Total Assets | 1,699n/a |
Accounts Payable | 18n/a |
Current Debt | 28n/a |
Total Current Liabilities | 80n/a |
Long-Term Debt | 1,009n/a |
Total Liabilities | 1,363n/a |
Total Equity | 336n/a |
Depreciation & Amortisation | 71n/a |
Change in Working Capital | -5n/a |
Operating Cash Flow | 18n/a |
Net Change in PP&E and Intangibles | -10n/a |
Investing Cash Flow | -25n/a |
Dividends Paid | -1n/a |
Financing Cash Flow | -2n/a |
Total Change in Cash | -9n/a |
Free Cash Flow | 100n/a |
Gross Margin | 61.8%n/a |
Operating Margin | 6.5%n/a |
Net Profit Margin | -12.2%n/a |
Return on Equity | -13.9%n/a |
Return on Assets | -2.8%n/a |
Basic EPS | n/a |
Diluted EPS | n/a |
Sales per Share | n/a |
Book Value per Share | n/a |
FCF per Share | n/a |
Dividends per Share | n/a |
Price to Earnings Ratio | n/a |
Price to Sales Ratio | n/a |
Price to Book Value | n/a |
Price to Free Cash Flow | n/a |
EV/EBITDA | 10.83n/a |
EV/Sales | 2.70n/a |
Book to Market Value | 125,365.16n/a |
Current Ratio | 167.1%n/a |
Liabilities to Equity Ratio | 405.6%n/a |
Debt to Assets Ratio | 61.0%n/a |
in million USD | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|
|
301
|
329
|
333
|
n/a
|
348
|
388
|
389
|
380
|
|
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
|
|
-85
|
-95
|
-96
|
n/a
|
-120
|
-140
|
-144
|
-144
|
|
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
|
|
216
|
234
|
237
|
n/a
|
228
|
248
|
246
|
236
|
|
0
|
0
|
0
|
n/a
|
0
|
0
|
0
|
0
|
|
-99
|
-108
|
-111
|
n/a
|
-191
|
-358
|
-202
|
-207
|
|
-71
|
-74
|
-74
|
n/a
|
-93
|
-101
|
-99
|
-101
|
|
0
|
0
|
0
|
n/a
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
n/a
|
0
|
0
|
0
|
0
|
|
-11
|
-15
|
-16
|
n/a
|
-21
|
-29
|
-29
|
-30
|
|
-4
|
-4
|
-4
|
n/a
|
-51
|
-53
|
-55
|
-55
|
|
0
|
0
|
0
|
n/a
|
0
|
0
|
0
|
0
|
|
-14
|
-15
|
-17
|
n/a
|
-26
|
-176
|
-20
|
-21
|
|
117
|
125
|
126
|
n/a
|
37
|
-110
|
43
|
29
|
|
0
|
0
|
5
|
n/a
|
-100
|
-88
|
-88
|
-91
|
|
2
|
0
|
1
|
n/a
|
-91
|
-88
|
-89
|
-90
|
|
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
|
|
-2
|
-1
|
4
|
n/a
|
-10
|
0
|
1
|
0
|
|
117
|
125
|
131
|
n/a
|
-64
|
-198
|
-45
|
-62
|
|
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
|
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
|
0
|
0
|
0
|
0
|
|
117
|
125
|
131
|
n/a
|
-64
|
-198
|
-45
|
-62
|
|
-41
|
-43
|
-41
|
n/a
|
25
|
16
|
-16
|
18
|
|
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
|
|
76
|
83
|
89
|
n/a
|
-39
|
-182
|
-61
|
-44
|
|
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
|
|
76
|
83
|
89
|
n/a
|
-39
|
-182
|
-61
|
-44
|
|
0
|
0
|
0
|
n/a
|
0
|
0
|
0
|
2
|
|
76
|
83
|
89
|
n/a
|
-39
|
-182
|
-61
|
-42
|
|
0
|
0
|
0
|
n/a
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
n/a
|
0
|
0
|
0
|
0
|
|
76
|
83
|
89
|
n/a
|
-39
|
-182
|
-61
|
-42
|
Remarks |
restated on Jul 20, 2011
n/a
calculated values,
|
restated on Jul 27, 2012
n/a
calculated values,
|
restated on Aug 26, 2013
n/a
calculated values,
|
restated on
n/a
calculated values,
|
restated on Aug 21, 2015
n/a
calculated values,
|
restated on Aug 22, 2016
n/a
calculated values,
|
restated on Aug 22, 2016
n/a
calculated values,
|
restated on Aug 22, 2016
n/a
calculated values,
|
in million USD | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
|
n/a
|
203
|
303
|
19
|
29
|
24
|
18
|
10
|
|
n/a
|
203
|
303
|
19
|
29
|
24
|
18
|
10
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
60
|
63
|
66
|
68
|
70
|
68
|
62
|
|
n/a
|
60
|
63
|
66
|
68
|
70
|
68
|
62
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
36
|
33
|
33
|
46
|
49
|
42
|
47
|
|
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
|
20
|
27
|
17
|
17
|
21
|
11
|
8
|
|
n/a
|
5
|
11
|
12
|
12
|
13
|
11
|
8
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
15
|
16
|
5
|
5
|
8
|
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
|
318
|
426
|
136
|
160
|
163
|
139
|
128
|
|
n/a
|
49
|
58
|
65
|
76
|
76
|
74
|
76
|
|
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
|
153
|
149
|
1,749
|
1,764
|
1,585
|
1,508
|
1,504
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
94
|
94
|
966
|
1,003
|
852
|
842
|
857
|
|
n/a
|
58
|
54
|
736
|
715
|
693
|
650
|
633
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
1
|
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
|
1
|
1
|
47
|
46
|
40
|
15
|
14
|
|
n/a
|
202
|
207
|
1,814
|
1,841
|
1,661
|
1,581
|
1,580
|
|
n/a
|
520
|
633
|
1,949
|
2,001
|
1,824
|
1,720
|
1,708
|
Liabilities and owners' equity | ||||||||
|
n/a
|
38
37663000
|
39
39415000
|
58
57744000
|
64
64249000
|
64
63913000
|
63
62782000
|
66
65692000
|
|
n/a
|
8
7973000
|
11
10790000
|
13
12734000
|
14
13638000
|
16
15665000
|
14
13866000
|
22
22229000
|
|
n/a
|
12
12312000
|
8
8294000
|
4
3654000
|
4
3873000
|
5
4927000
|
3
3496000
|
3
2585000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
20
20084000
|
20
19605000
|
19
19288000
|
19
18869000
|
|
n/a
|
17
17378000
|
20
20331000
|
41
41356000
|
27
26654000
|
24
23716000
|
26
26132000
|
22
22009000
|
|
n/a
|
0
0
|
0
0
|
4
3922000
|
7
6712000
|
5
4591000
|
7
6640000
|
7
6806000
|
|
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
|
9
8994000
|
7
7495000
|
3
2606000
|
2
2252000
|
3
2813000
|
3
2703000
|
3
2864000
|
|
n/a
|
9
8994000
|
7
7495000
|
3
2606000
|
2
2252000
|
3
2813000
|
3
2703000
|
3
2864000
|
|
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
|
47
46657000
|
47
46910000
|
64
64272000
|
73
73213000
|
71
71317000
|
72
72125000
|
75
75362000
|
|
n/a
|
0
0
|
0
0
|
986
986361000
|
1,039
1039278000
|
1,037
1037183000
|
1,005
1004706000
|
1,008
1007948000
|
|
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
|
17
17054000
|
17
17345000
|
261
261142000
|
244
243773000
|
247
247298000
|
260
259826000
|
280
279777000
|
|
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
|
8
7687000
|
6
6080000
|
0
431000
|
0
161000
|
0
0
|
0
0
|
0
0
|
|
n/a
|
7
7368000
|
9
9264000
|
245
245496000
|
231
231040000
|
223
223379000
|
231
230614000
|
222
222357000
|
|
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
|
2
1999000
|
2
2001000
|
15
15215000
|
13
12572000
|
24
23919000
|
29
29212000
|
57
57420000
|
|
n/a
|
17
17054000
|
17
17345000
|
1,248
1247503000
|
1,283
1283051000
|
1,284
1284481000
|
1,265
1264532000
|
1,288
1287725000
|
|
n/a
|
64
63711000
|
64
64255000
|
1,312
1311775000
|
1,356
1356264000
|
1,356
1355798000
|
1,337
1336657000
|
1,363
1363087000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
43
43247000
|
46
45729000
|
707
706986000
|
752
751635000
|
753
753147000
|
755
755234000
|
754
753709000
|
|
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
|
410
409825000
|
499
499152000
|
-50
-49865000
|
-89
-89007000
|
-271
-271264000
|
-332
-331989000
|
-374
-374079000
|
|
n/a
|
3
3051000
|
17
16954000
|
-20
-19743000
|
-18
-17922000
|
-13
-13267000
|
-40
-39564000
|
-39
-39407000
|
|
n/a
|
456
456123000
|
562
561835000
|
637
637378000
|
645
644706000
|
469
468616000
|
384
383681000
|
340
340223000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
4
4323000
|
|
n/a
|
456
456123000
|
562
561835000
|
637
637378000
|
645
644706000
|
469
468616000
|
384
383681000
|
345
344546000
|
|
n/a
|
520
519834000
|
626
626090000
|
1,949
1949153000
|
2,001
2000970000
|
1,824
1824414000
|
1,720
1720338000
|
1,708
1707633000
|
Remarks | restated on n/a | restated on Jul 20, 2011 n/a | restated on Jul 27, 2012 n/a | restated on Aug 26, 2013 n/a | restated on Aug 26, 2014 n/a | restated on Aug 21, 2015 n/a | restated on Aug 22, 2016 n/a | restated on Oct 17, 2016 n/a |
in million USD | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|
|
76
|
83
|
89
|
n/a
|
-39
|
-182
|
-61
|
-44
|
|
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
|
|
13
|
17
|
18
|
n/a
|
72
|
71
|
71
|
69
|
|
4
|
12
|
8
|
n/a
|
-4
|
146
|
26
|
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
|
|
-14
|
-26
|
-13
|
n/a
|
-4
|
-9
|
-11
|
2
|
|
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
|
|
80
|
85
|
102
|
n/a
|
25
|
26
|
26
|
27
|
|
-9
|
-6
|
-9
|
n/a
|
-10
|
-9
|
-11
|
-10
|
|
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
|
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
|
|
-108
|
0
|
0
|
n/a
|
-85
|
-17
|
-6
|
-14
|
|
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
|
1
|
-5
|
-5
|
|
0
|
0
|
0
|
n/a
|
0
|
0
|
0
|
0
|
|
-117
|
-6
|
-9
|
n/a
|
-94
|
-25
|
-23
|
-28
|
|
0
|
0
|
0
|
n/a
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
n/a
|
50
|
-7
|
-7
|
-7
|
|
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
|
|
-4
|
-12
|
1
|
n/a
|
0
|
0
|
0
|
0
|
|
3
|
0
|
1
|
n/a
|
0
|
0
|
0
|
0
|
|
-8
|
-12
|
-1
|
n/a
|
0
|
0
|
0
|
0
|
|
3
|
0
|
2
|
n/a
|
31
|
0
|
0
|
0
|
|
0
|
0
|
0
|
n/a
|
0
|
0
|
0
|
0
|
|
-1
|
-12
|
3
|
n/a
|
81
|
-7
|
-7
|
-7
|
|
-38
|
67
|
96
|
n/a
|
11
|
-6
|
-4
|
-8
|
|
0
|
0
|
0
|
n/a
|
0
|
0
|
0
|
0
|
|
-38
|
67
|
96
|
n/a
|
11
|
-6
|
-4
|
-8
|
|
0
|
-1
|
4
|
n/a
|
0
|
0
|
-1
|
0
|
|
-39
|
66
|
100
|
n/a
|
11
|
-6
|
-5
|
-8
|
Remarks |
restated on Jul 20, 2011
n/a
calculated values,
|
restated on Jul 27, 2012
n/a
calculated values,
|
restated on Aug 26, 2013
n/a
calculated values,
|
restated on
n/a
calculated values,
|
restated on Aug 21, 2015
n/a
calculated values,
|
restated on Nov 30, -1
n/a
calculated values,
|
restated on Aug 22, 2016
n/a
calculated values,
|
restated on Aug 22, 2016
n/a
calculated values,
|