Last Closing Price as per , in USD |
n/a |
Market Capitalisation in million USD |
0n/a |
Enterprise Value in million USD |
0n/a |
Common Shares Outstanding as per Apr 20, 2016 |
23,110,059n/a |
Preferred Shares Outstanding as per Apr 20, 2016 |
n/a |
Average Basic Shares Outstanding TTM |
23,136,250n/a |
Average Diluted Shares Outstanding TTM |
-36,023,500n/a |
Index Membership |
n/a
|
Revenues | 50n/a |
Gross Profit | 13n/a |
Operating Income | -9n/a |
EBITDA | -8n/a |
Net Profit | -9n/a |
Cash and Cash Equivalents | 11n/a |
Receivables | 5n/a |
Total Current Assets | 25n/a |
PP&E | 2n/a |
Total Assets | 27n/a |
Accounts Payable | 2n/a |
Current Debt | 0n/a |
Total Current Liabilities | 17n/a |
Long-Term Debt | 0n/a |
Total Liabilities | 17n/a |
Total Equity | 10n/a |
Depreciation & Amortisation | 1n/a |
Change in Working Capital | 6n/a |
Operating Cash Flow | 0n/a |
Net Change in PP&E and Intangibles | -1n/a |
Investing Cash Flow | -1n/a |
Dividends Paid | 0n/a |
Financing Cash Flow | 0n/a |
Total Change in Cash | -1n/a |
Free Cash Flow | -2n/a |
Gross Margin | 26.7%n/a |
Operating Margin | -17.0%n/a |
Net Profit Margin | -17.9%n/a |
Return on Equity | -91.3%n/a |
Return on Assets | -32.8%n/a |
Basic EPS | -0.39n/a |
Diluted EPS | n/a |
Sales per Share | 2.16n/a |
Book Value per Share | 0.42n/a |
FCF per Share | -0.08n/a |
Dividends per Share | 0.00n/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 | n/a |
Book to Market Value | n/a |
Current Ratio | 149.4%n/a |
Liabilities to Equity Ratio | 178.1%n/a |
Debt to Assets Ratio | 0.0%n/a |
in million USD | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|
|
40
|
65
|
75
|
76
|
62
|
49
|
57
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-31
|
-47
|
-58
|
-52
|
-42
|
-36
|
-41
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
9
|
18
|
18
|
25
|
19
|
13
|
17
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-20
|
-22
|
-25
|
-26
|
-27
|
-25
|
-23
|
|
-16
|
-18
|
-20
|
-21
|
-20
|
-18
|
-17
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-4
|
-3
|
-5
|
-5
|
-7
|
-7
|
-6
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-11
|
-4
|
-7
|
-2
|
-8
|
-12
|
-6
|
|
0
|
0
|
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
|
0
|
|
-11
|
-4
|
-7
|
-2
|
-8
|
-13
|
-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
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-11
|
-4
|
-7
|
-2
|
-8
|
-13
|
-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
|
|
-11
|
-4
|
-7
|
-2
|
-8
|
-13
|
-6
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-11
|
-4
|
-7
|
-2
|
-8
|
-13
|
-6
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-11
|
-4
|
-7
|
-2
|
-8
|
-13
|
-6
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-11
|
-4
|
-7
|
-2
|
-8
|
-13
|
-6
|
Remarks |
restated on Mar 1, 2012
n/a
calculated values,
|
restated on Mar 4, 2013
n/a
calculated values,
|
restated on Mar 4, 2014
n/a
calculated values,
|
restated on Feb 27, 2015
n/a
calculated values,
|
restated on Feb 23, 2016
n/a
calculated values,
|
restated on Feb 23, 2016
n/a
calculated values,
|
restated on Feb 23, 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
|
16
|
10
|
14
|
12
|
15
|
12
|
|
n/a
|
15
|
10
|
14
|
12
|
15
|
12
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
15
|
11
|
18
|
9
|
11
|
9
|
|
n/a
|
15
|
11
|
18
|
9
|
11
|
9
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
6
|
9
|
11
|
12
|
7
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
|
n/a
|
1
|
0
|
1
|
1
|
1
|
1
|
|
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
|
1
|
0
|
0
|
|
n/a
|
37
|
32
|
43
|
35
|
34
|
28
|
|
n/a
|
2
|
3
|
2
|
3
|
2
|
2
|
|
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
|
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
|
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
|
3
|
3
|
3
|
2
|
2
|
|
n/a
|
40
|
35
|
46
|
38
|
36
|
31
|
Liabilities and owners' equity | |||||||
|
n/a
|
13
13090000
|
10
10108000
|
9
8984000
|
9
8576000
|
8
8178000
|
7
7346000
|
|
n/a
|
6
6022000
|
5
4757000
|
4
4036000
|
3
2993000
|
4
4044000
|
3
2852000
|
|
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
|
7
7068000
|
5
5351000
|
5
4948000
|
6
5583000
|
4
4134000
|
4
4494000
|
|
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
5027000
|
8
7901000
|
10
10103000
|
8
8284000
|
8
8306000
|
9
9111000
|
|
n/a
|
2
2492000
|
2
2366000
|
5
4568000
|
3
2749000
|
3
2771000
|
4
3576000
|
|
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
2535000
|
6
5535000
|
6
5535000
|
6
5535000
|
6
5535000
|
6
5535000
|
|
n/a
|
18
18117000
|
18
18009000
|
19
19087000
|
17
16860000
|
16
16484000
|
16
16457000
|
|
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
|
1
579000
|
1
726000
|
1
713000
|
1
741000
|
1
821000
|
1
583000
|
|
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
|
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
|
1
579000
|
1
726000
|
1
713000
|
1
741000
|
1
821000
|
1
583000
|
|
n/a
|
1
579000
|
1
726000
|
1
713000
|
1
741000
|
1
821000
|
1
583000
|
|
n/a
|
19
18696000
|
19
18735000
|
20
19800000
|
18
17601000
|
17
17305000
|
17
17040000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
275
274887000
|
277
277103000
|
289
288638000
|
291
290983000
|
303
302690000
|
304
304117000
|
|
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
-103000
|
0
-115000
|
0
-144000
|
0
-215000
|
0
-231000
|
0
-240000
|
|
n/a
|
-254
-253801000
|
-261
-260895000
|
-263
-262817000
|
-271
-271168000
|
-284
-283995000
|
-290
-290454000
|
|
n/a
|
0
-161000
|
0
199000
|
0
322000
|
1
706000
|
0
329000
|
0
132000
|
|
n/a
|
21
20822000
|
16
16292000
|
26
25999000
|
20
20306000
|
19
18793000
|
14
13555000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
21
20822000
|
16
16292000
|
26
25999000
|
20
20306000
|
19
18793000
|
14
13555000
|
|
n/a
|
40
39518000
|
35
35027000
|
46
45799000
|
38
37907000
|
36
36098000
|
31
30595000
|
Remarks | restated on n/a | restated on Mar 1, 2012 n/a | restated on Mar 4, 2013 n/a | restated on Mar 4, 2014 n/a | restated on Feb 27, 2015 n/a | restated on Feb 23, 2016 n/a | restated on Apr 26, 2016 n/a |
in million USD | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|
|
-11
|
-4
|
-7
|
-2
|
-8
|
-13
|
-6
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
|
2
|
1
|
1
|
2
|
1
|
2
|
1
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
1
|
-2
|
-7
|
5
|
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
|
|
-7
|
0
|
-7
|
-6
|
-1
|
-7
|
-2
|
|
-1
|
-1
|
-2
|
-1
|
-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
|
|
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
|
-1
|
-2
|
-1
|
-1
|
0
|
-1
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
4
|
10
|
3
|
10
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
11
|
0
|
|
0
|
0
|
1
|
1
|
1
|
11
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
-1
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
3
|
9
|
3
|
10
|
1
|
11
|
0
|
|
-3
|
8
|
-5
|
3
|
-2
|
3
|
-2
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-3
|
8
|
-5
|
3
|
-2
|
3
|
-2
|
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-3
|
8
|
-5
|
3
|
-1
|
3
|
-3
|
Remarks |
restated on Mar 1, 2012
n/a
calculated values,
|
restated on Mar 4, 2013
n/a
calculated values,
|
restated on Mar 4, 2014
n/a
calculated values,
|
restated on Feb 27, 2015
n/a
calculated values,
|
restated on Feb 23, 2016
n/a
calculated values,
|
restated on Feb 23, 2016
n/a
calculated values,
|
restated on Feb 23, 2016
n/a
calculated values,
|