Last Closing Price as per Oct 13, 2017, in USD |
1.30n/a |
Market Capitalisation in million USD |
19n/a |
Enterprise Value in million USD |
16n/a |
Common Shares Outstanding as per Nov 30, 2016 |
14,961,076n/a |
Preferred Shares Outstanding as per Nov 30, 2016 |
n/a |
Average Basic Shares Outstanding TTM |
14,982,949n/a |
Average Diluted Shares Outstanding TTM |
15,036,983n/a |
Index Membership |
n/a
|
Revenues | 11n/a |
Gross Profit | 5n/a |
Operating Income | 0n/a |
EBITDA | 1n/a |
Net Profit | 0n/a |
Cash and Cash Equivalents | 5n/a |
Receivables | 1n/a |
Total Current Assets | 8n/a |
PP&E | 3n/a |
Total Assets | 11n/a |
Accounts Payable | 0n/a |
Current Debt | 0n/a |
Total Current Liabilities | 2n/a |
Long-Term Debt | 1n/a |
Total Liabilities | 3n/a |
Total Equity | 8n/a |
Depreciation & Amortisation | 1n/a |
Change in Working Capital | 1n/a |
Operating Cash Flow | 1n/a |
Net Change in PP&E and Intangibles | 0n/a |
Investing Cash Flow | -1n/a |
Dividends Paid | 0n/a |
Financing Cash Flow | 0n/a |
Total Change in Cash | 0n/a |
Free Cash Flow | 1n/a |
Gross Margin | 45.8%n/a |
Operating Margin | 2.0%n/a |
Net Profit Margin | 2.1%n/a |
Return on Equity | 2.8%n/a |
Return on Assets | 2.0%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 | 22.73n/a |
EV/Sales | 1.54n/a |
Book to Market Value | 0.40n/a |
Current Ratio | 482.8%n/a |
Liabilities to Equity Ratio | 36.6%n/a |
Debt to Assets Ratio | 11.8%n/a |
in million USD | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|
|
10
|
12
|
10
|
10
|
11
|
12
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-5
|
-6
|
-5
|
-6
|
-6
|
-6
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
5
|
6
|
5
|
5
|
5
|
6
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-4
|
-5
|
-4
|
-4
|
-4
|
-5
|
|
-3
|
-4
|
-3
|
-3
|
-3
|
-3
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1
|
-1
|
-1
|
-1
|
-1
|
-1
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1
|
1
|
0
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
|
1
|
1
|
0
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
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
|
0
|
1
|
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
|
|
1
|
1
|
0
|
0
|
1
|
1
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1
|
1
|
0
|
0
|
1
|
1
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1
|
1
|
0
|
0
|
1
|
1
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1
|
1
|
0
|
0
|
1
|
1
|
Remarks |
restated on May 11, 2012
n/a
calculated values,
|
restated on May 22, 2013
n/a
calculated values,
|
restated on May 28, 2014
n/a
calculated values,
|
restated on May 27, 2015
n/a
calculated values,
|
restated on May 25, 2016
n/a
calculated values,
|
restated on May 25, 2016
n/a
calculated values,
|
in million USD | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|
Assets | ||||||
|
2
|
3
|
3
|
4
|
4
|
4
|
|
2
|
3
|
2
|
3
|
3
|
2
|
|
0
|
0
|
1
|
1
|
2
|
2
|
|
1
|
1
|
1
|
1
|
1
|
1
|
|
1
|
1
|
1
|
1
|
1
|
1
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2
|
3
|
2
|
2
|
2
|
2
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
5
|
6
|
6
|
7
|
8
|
8
|
|
3
|
3
|
3
|
3
|
3
|
3
|
|
3
|
3
|
3
|
3
|
3
|
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
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
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
|
3
|
3
|
3
|
3
|
3
|
|
8
|
9
|
9
|
10
|
11
|
11
|
Liabilities and owners' equity | ||||||
|
1
1150832
|
1
1119961
|
1
892096
|
1
1250713
|
2
1506827
|
1
1308993
|
|
1
643315
|
1
552979
|
0
408738
|
1
556194
|
1
584963
|
0
475297
|
|
0
0
|
0
37250
|
0
6331
|
0
129398
|
0
229927
|
0
87660
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
1
507517
|
1
529732
|
0
477027
|
1
565121
|
1
691937
|
1
746036
|
|
0
62247
|
0
120303
|
0
125999
|
0
191466
|
0
158184
|
0
143388
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
373577
|
0
316246
|
0
68846
|
0
362846
|
0
462168
|
0
201478
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
373577
|
0
316246
|
0
68846
|
0
362846
|
0
462168
|
0
201478
|
|
2
1586656
|
2
1556510
|
1
1086941
|
2
1805025
|
2
2127179
|
2
1653859
|
|
2
2035579
|
2
2114196
|
2
1987236
|
1
1479058
|
1
1319737
|
1
1176349
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
150979
|
0
171719
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
150979
|
0
171719
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
2
2035579
|
2
2114196
|
2
1987236
|
1
1479058
|
1
1470716
|
1
1348068
|
|
4
3622235
|
4
3670706
|
3
3074177
|
3
3284083
|
4
3597895
|
3
3001927
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
9
8743538
|
9
8802182
|
9
8854631
|
9
8872968
|
9
8915491
|
9
8961778
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
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
-4426908
|
-3
-2994615
|
-3
-2862364
|
-2
-2377890
|
-2
-1771757
|
-1
-1224028
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
-70140
|
|
4
4316630
|
6
5807567
|
6
5992267
|
6
6495078
|
7
7143734
|
8
7667610
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
4
4316630
|
6
5807567
|
6
5992267
|
6
6495078
|
7
7143734
|
8
7667610
|
|
8
7938865
|
9
9478273
|
9
9066444
|
10
9779161
|
11
10741629
|
11
10669537
|
Remarks | restated on May 11, 2012 n/a | restated on May 22, 2013 n/a | restated on May 28, 2014 n/a | restated on May 27, 2015 n/a | restated on May 25, 2016 n/a | restated on Jan 17, 2017 n/a |
in million USD | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|
|
1
|
1
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
|
0
|
-1
|
0
|
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
|
|
1
|
1
|
1
|
2
|
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
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
-1
|
0
|
-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
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-3
|
0
|
-1
|
0
|
-1
|
-1
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2
|
0
|
0
|
0
|
0
|
0
|
|
0
|
1
|
-1
|
1
|
-1
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
1
|
-1
|
1
|
-1
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
1
|
-1
|
1
|
-1
|
0
|
Remarks |
restated on May 11, 2012
n/a
calculated values,
|
restated on May 22, 2013
n/a
calculated values,
|
restated on May 28, 2014
n/a
calculated values,
|
restated on May 27, 2015
n/a
calculated values,
|
restated on May 25, 2016
n/a
calculated values,
|
restated on May 25, 2016
n/a
calculated values,
|