Last Closing Price as per Oct 13, 2017, in USD |
13.49n/a |
Market Capitalisation in million USD |
22,526n/a |
Enterprise Value in million USD |
20,000n/a |
Common Shares Outstanding as per Sep 30, 2016 |
1,669,861,379n/a |
Preferred Shares Outstanding as per Sep 30, 2016 |
n/a |
Average Basic Shares Outstanding TTM |
n/a |
Average Diluted Shares Outstanding TTM |
n/a |
Index Membership |
n/a
|
Revenues | 5,468n/a |
Gross Profit | 2,784n/a |
Operating Income | 513n/a |
EBITDA | 0n/a |
Net Profit | -2,556n/a |
Cash and Cash Equivalents | 2,566n/a |
Receivables | 751n/a |
Total Current Assets | 4,070n/a |
PP&E | 10,427n/a |
Total Assets | 24,700n/a |
Accounts Payable | 418n/a |
Current Debt | 9n/a |
Total Current Liabilities | 6,854n/a |
Long-Term Debt | 31n/a |
Total Liabilities | 50,176n/a |
Total Equity | -25,476n/a |
Depreciation & Amortisation | 0n/a |
Change in Working Capital | 0n/a |
Operating Cash Flow | 0n/a |
Net Change in PP&E and Intangibles | 0n/a |
Investing Cash Flow | 0n/a |
Dividends Paid | 0n/a |
Financing Cash Flow | 0n/a |
Total Change in Cash | 0n/a |
Free Cash Flow | 0n/a |
Gross Margin | 50.9%n/a |
Operating Margin | 9.4%n/a |
Net Profit Margin | -46.7%n/a |
Return on Equity | 10.0%n/a |
Return on Assets | -10.4%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 | n/a |
EV/Sales | 3.66n/a |
Book to Market Value | -1.13n/a |
Current Ratio | 59.4%n/a |
Liabilities to Equity Ratio | -197.0%n/a |
Debt to Assets Ratio | 0.2%n/a |
in million USD | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|
|
11,282
|
10,396
|
8,051
|
6,025
|
5,845
|
5,989
|
5,704
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-2,878
|
-4,371
|
-3,396
|
-2,816
|
-2,848
|
-2,842
|
-2,692
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
8,404
|
6,025
|
4,655
|
3,209
|
2,997
|
3,147
|
3,012
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-4,420
|
-2,995
|
-3,165
|
-2,935
|
-3,058
|
-2,991
|
-2,443
|
|
-1,068
|
-751
|
-742
|
-674
|
-822
|
-794
|
-745
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,754
|
-1,407
|
-1,499
|
-1,373
|
-1,355
|
-1,283
|
-864
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,598
|
-837
|
-924
|
-888
|
-881
|
-914
|
-834
|
|
3,984
|
3,030
|
1,490
|
274
|
-61
|
156
|
569
|
|
-2,760
|
-1,524
|
-4,727
|
-3,856
|
-2,730
|
-2,445
|
-1,819
|
|
-2,867
|
-3,544
|
-4,292
|
-3,506
|
-2,703
|
-2,200
|
-1,759
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
107
|
2,020
|
-435
|
-350
|
-27
|
-245
|
-60
|
|
1,224
|
1,506
|
-3,237
|
-3,582
|
-2,791
|
-2,289
|
-1,250
|
|
-449
|
-4,206
|
-96
|
-1,280
|
-1,140
|
-7,085
|
-6,096
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
775
|
-2,700
|
-3,333
|
-4,862
|
-3,931
|
-9,374
|
-7,346
|
|
-367
|
-389
|
1,134
|
1,232
|
1,271
|
2,619
|
1,670
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
277
|
286
|
270
|
335
|
349
|
334
|
|
408
|
-2,812
|
-1,913
|
-3,360
|
-2,325
|
-6,406
|
-5,342
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
408
|
-2,812
|
-1,913
|
-3,360
|
-2,325
|
-6,406
|
-5,342
|
|
-64
|
0
|
0
|
0
|
107
|
0
|
0
|
|
344
|
-2,812
|
-1,913
|
-3,360
|
-2,218
|
-6,406
|
-5,342
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
344
|
-2,812
|
-1,913
|
-3,360
|
-2,218
|
-6,406
|
-5,342
|
Remarks |
restated on Feb 21, 2012
n/a
calculated values,
|
restated on Feb 19, 2013
n/a
calculated values,
|
restated on Apr 30, 2014
n/a
calculated values,
|
restated on Mar 31, 2015
n/a
calculated values,
|
restated on Mar 1, 2016
n/a
calculated values,
|
restated on Mar 1, 2016
n/a
calculated values,
|
restated on Mar 1, 2016
n/a
calculated values,
|
in million USD | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|
Assets | |||||||
|
n/a
|
1,534
|
826
|
1,913
|
1,217
|
3,428
|
2,286
|
|
n/a
|
1,534
|
826
|
1,913
|
1,217
|
3,428
|
2,286
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
999
|
767
|
718
|
718
|
589
|
533
|
|
n/a
|
999
|
767
|
718
|
718
|
589
|
533
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
395
|
418
|
393
|
399
|
468
|
428
|
|
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
|
2,991
|
3,292
|
2,489
|
2,028
|
598
|
1,076
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
2,732
|
3,025
|
1,595
|
851
|
492
|
465
|
|
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
|
259
|
267
|
894
|
1,177
|
106
|
611
|
|
n/a
|
5,919
|
5,303
|
5,513
|
4,362
|
5,083
|
4,323
|
|
n/a
|
20,366
|
19,427
|
18,705
|
17,791
|
12,397
|
9,430
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
7,704
|
7,664
|
7,442
|
7,688
|
7,100
|
7,048
|
|
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
|
12,399
|
11,683
|
9,310
|
6,605
|
4,668
|
2,529
|
|
n/a
|
2,400
|
1,845
|
1,755
|
1,679
|
1,315
|
1,166
|
|
n/a
|
6,152
|
6,152
|
4,952
|
3,952
|
2,352
|
152
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
105
|
0
|
609
|
|
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
|
3,847
|
3,686
|
2,603
|
869
|
1,001
|
602
|
|
n/a
|
40,469
|
38,774
|
35,457
|
32,084
|
24,165
|
19,007
|
|
n/a
|
46,388
|
44,077
|
40,970
|
36,446
|
29,248
|
23,330
|
Liabilities and owners' equity | |||||||
|
n/a
|
1,346
1346000000
|
1,231
1231000000
|
984
984000000
|
1,271
1271000000
|
919
919000000
|
872
872000000
|
|
n/a
|
681
681000000
|
574
574000000
|
394
394000000
|
401
401000000
|
406
406000000
|
413
413000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
178
178000000
|
157
157000000
|
134
134000000
|
|
n/a
|
411
411000000
|
480
480000000
|
571
571000000
|
564
564000000
|
119
119000000
|
121
121000000
|
|
n/a
|
254
254000000
|
177
177000000
|
19
19000000
|
128
128000000
|
237
237000000
|
204
204000000
|
|
n/a
|
1,890
1890000000
|
821
821000000
|
2,239
2239000000
|
40,252
40252000000
|
39
39000000
|
35
35000000
|
|
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
|
3,367
3367000000
|
3,562
3562000000
|
2,045
2045000000
|
1,983
1983000000
|
837
837000000
|
7,605
7605000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
2,283
2283000000
|
1,950
1950000000
|
1,044
1044000000
|
1,355
1355000000
|
316
316000000
|
203
203000000
|
|
n/a
|
11
11000000
|
54
54000000
|
48
48000000
|
0
0
|
135
135000000
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
1,073
1073000000
|
1,558
1558000000
|
953
953000000
|
628
628000000
|
386
386000000
|
7,402
7402000000
|
|
n/a
|
6,603
6603000000
|
5,614
5614000000
|
5,268
5268000000
|
43,506
43506000000
|
1,795
1795000000
|
8,512
8512000000
|
|
n/a
|
34,226
34226000000
|
35,360
35360000000
|
37,815
37815000000
|
0
0
|
128
128000000
|
60
60000000
|
|
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
|
11,470
11470000000
|
10,860
10860000000
|
8,810
8810000000
|
6,195
6195000000
|
47,048
47048000000
|
39,819
39819000000
|
|
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
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
5,350
5350000000
|
3,989
3989000000
|
2,828
2828000000
|
3,433
3433000000
|
713
713000000
|
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
|
6,120
6120000000
|
6,871
6871000000
|
5,982
5982000000
|
2,762
2762000000
|
46,335
46335000000
|
39,819
39819000000
|
|
n/a
|
45,696
45696000000
|
46,220
46220000000
|
46,625
46625000000
|
6,195
6195000000
|
47,176
47176000000
|
39,879
39879000000
|
|
n/a
|
52,299
52299000000
|
51,834
51834000000
|
51,893
51893000000
|
49,701
49701000000
|
48,971
48971000000
|
48,391
48391000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
7,939
7939000000
|
7,949
7949000000
|
7,961
7961000000
|
7,964
7964000000
|
7,970
7970000000
|
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
|
-13,666
-13666000000
|
-15,579
-15579000000
|
-18,939
-18939000000
|
-21,157
-21157000000
|
-27,563
-27563000000
|
0
0
|
|
n/a
|
-263
-263000000
|
-222
-222000000
|
-47
-47000000
|
-63
-63000000
|
-130
-130000000
|
0
0
|
|
n/a
|
-5,990
-5990000000
|
-7,852
-7852000000
|
-11,025
-11025000000
|
-13,256
-13256000000
|
-19,723
-19723000000
|
0
0
|
|
n/a
|
79
79000000
|
95
95000000
|
102
102000000
|
1
1000000
|
0
0
|
0
0
|
|
n/a
|
-5,911
-5911000000
|
-7,757
-7757000000
|
-10,923
-10923000000
|
-13,255
-13255000000
|
-19,723
-19723000000
|
-25,061
-25061000000
|
|
n/a
|
46,388
46388000000
|
44,077
44077000000
|
40,970
40970000000
|
36,446
36446000000
|
29,248
29248000000
|
23,330
23330000000
|
Remarks | restated on n/a | restated on Feb 21, 2012 n/a | restated on Feb 19, 2013 n/a | restated on Apr 30, 2014 n/a | restated on Mar 31, 2015 n/a | restated on Mar 1, 2016 n/a | restated on Nov 1, 2016 n/a |
in million USD | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|
|
408
|
-2,812
|
-1,913
|
-3,360
|
-2,325
|
-6,406
|
-5,342
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2,099
|
1,689
|
1,743
|
1,552
|
1,521
|
1,453
|
1,006
|
|
-543
|
2,489
|
435
|
2,060
|
284
|
4,834
|
4,250
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-253
|
-260
|
576
|
-1,070
|
17
|
523
|
98
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,711
|
1,106
|
841
|
-818
|
-503
|
404
|
12
|
|
-2,306
|
-709
|
-507
|
-664
|
-501
|
-386
|
-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
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
4,989
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
20
|
55
|
-2
|
-225
|
-2
|
-199
|
-24
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-2,286
|
-654
|
-509
|
-889
|
-503
|
4,404
|
-368
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
458
|
-326
|
-136
|
3,596
|
-187
|
-2,546
|
-515
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-383
|
248
|
-904
|
-802
|
497
|
-51
|
-262
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
75
|
-78
|
-1,040
|
2,794
|
310
|
-2,597
|
-777
|
|
-500
|
374
|
-708
|
1,087
|
-696
|
2,211
|
-1,133
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-500
|
374
|
-708
|
1,087
|
-696
|
2,211
|
-1,133
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-500
|
374
|
-708
|
1,087
|
-696
|
2,211
|
-1,133
|
Remarks |
restated on Feb 21, 2012
n/a
calculated values,
|
restated on Feb 19, 2013
n/a
calculated values,
|
restated on Apr 30, 2014
n/a
calculated values,
|
restated on Mar 31, 2015
n/a
calculated values,
|
restated on Mar 1, 2016
n/a
calculated values,
|
restated on Mar 1, 2016
n/a
calculated values,
|
restated on Mar 1, 2016
n/a
calculated values,
|