XML 81 R58.htm IDEA: XBRL DOCUMENT v3.20.2
Fair value measurement (Tables)
12 Months Ended
Mar. 31, 2020
Fair value measurement  
Summary of comparison by class of carrying amount and fair value of the Group's financial instruments

 

 

 

 

 

 

 

 

 

 

 

Carrying value

 

Fair value

 

 

As at March 31, 

 

As at March 31, 

 

As at March 31, 

 

As at March 31, 

 

  

2019

    

2020

    

2019

    

2020

Financial assets

 

   

 

   

 

   

 

   

Assets carried at amortized cost

 

   

 

   

 

   

 

   

Trade and other receivables

 

4,921,270

 

2,368,395

 

4,921,270

 

2,368,395

Cash and cash equivalents

 

2,161,014

 

1,365,370

 

2,161,014

 

1,365,370

Term deposits

 

1,029,533

 

755,324

 

1,029,533

 

755,324

Other financial assets

 

265,915

 

307,700

 

265,915

 

307,700

Total

 

8,377,732

 

4,796,789

 

8,377,732

 

4,796,789

 

 

 

 

 

 

 

 

 

Financial liabilities

 

   

 

 

 

   

 

 

Liabilities carried at fair value

 

   

 

 

 

   

 

 

Share warrants

 

383,793

 

418,266

 

383,793

 

418,266

Liability for acquisition of business

 

1,190,009

 

800,000

 

1,190,009

 

800,000

Total

 

1,573,802

 

1,218,266

 

1,573,802

 

1,218,266

 

 

 

 

 

 

 

 

 

Liabilities carried at amortized cost

 

   

 

 

 

   

 

 

Trade and other payables

 

5,268,046

 

2,887,144

 

5,268,046

 

2,887,144

Borrowings

 

1,179,560

 

986,529

 

1,179,560

 

986,529

Other liabilities

 

542,054

 

310,051

 

542,054

 

310,051

Total

 

6,989,660

 

4,183,724

 

6,989,660

 

4,183,724

 

Schedule of financial instruments by fair value hierarchy

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

  

Level 1

  

Level 2

  

Level 3

  

Total

Assets for which fair value is disclosed

 

   

 

   

 

   

 

   

Term deposits

 

 —

 

1,029,533

 

 —

 

1,029,533

Other financial assets

 

 —

 

265,915

 

 —

 

265,915

Total assets

 

 —

 

1,295,448

 

 —

 

1,295,448

Liabilities carried at fair value

 

   

 

   

 

   

 

   

Warrants

 

383,699

 

 —

 

94

 

383,793

Liability for business acquisition

 

 —

 

 —

 

1,190,009

 

1,190,009

Liabilities carried at amortized cost

 

   

 

   

 

   

 

   

Borrowings

 

 —

 

1,179,560

 

 —

 

1,179,560

Total Liabilities

 

383,699

 

1,179,560

 

1,190,103

 

2,753,363

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

  

Level 1

  

Level 2

  

Level 3

  

Total

Assets for which fair value is disclosed

 

   

 

   

 

   

 

   

Term deposits

 

 —

 

755,324

 

 —

 

755,324

Other financial assets

 

 —

 

307,700

 

 —

 

307,700

Total assets

 

 —

 

1,063,024

 

 —

 

1,063,024

Liabilities carried at fair value

 

   

 

   

 

   

 

   

Warrants

 

418,264

 

 —

 

 2

 

418,266

Liability for business acquisition

 

 —

 

 —

 

800,000

 

800,000

Liabilities carried at amortized cost

 

   

 

   

 

   

 

   

Borrowings

 

 —

 

986,529

 

 —

 

986,529

Total Liabilities

 

418,264

 

986,529

 

800,002

 

2,204,795

 

Schedule of valuation techniques and significant unobservable inputs

The following tables show the valuation techniques used in measuring fair values at March 31, 2019 and March 31, 2020 as well as the significant unobservable inputs used.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inter-relationship between

 

 

 

 

Significant

 

significant unobservable

 

 

 

 

unobservable

 

inputs and fair value

Type

  

Valuation technique

  

inputs

  

measurement

A. Financial Instruments measured at fair value:

 

   

 

   

 

   

 

 

 

 

 

 

 

Warrants

 

Black - Scholes model: The valuation model considers the share price on measurement date, expected term of the instrument, risk free rate (based on government bonds), expected volatility and expected dividend rate.

 

Expected term: 1.66 years (PY: 2.16 years)
Risk free rate: 0.22% (PY 2.24%)

 

The estimated fair value would increase (decrease) if :
·  the expected term were higher (lower)
·  the risk free rate were higher (lower)

 

 

 

 

 

 

 

Quoted Warrants

 

Fair market value

 

 —

 

 —

 

 

 

 

 

 

 

Liability for business acquisition (refer to Note 43)

 

Actual as per the terms of share purchase agreement

 

Adjusted earning of acquired entity

 

 —

 

 

 

 

 

 

 

B. Financial Instruments for which fair value is disclosed:

 

   

 

   

 

   

 

 

 

 

 

 

 

Borrowings

 

Discounted cash flows

 

Prevailing interest rate in market, future payouts.

 

 —

 

 

 

 

 

 

 

Term deposits

 

Discounted cash flows

 

Prevailing interest rate to discount future cash flows

 

 —

 

 

 

 

 

 

 

Other financial assets

 

Discounted cash flows

 

Prevailing interest rate to discount future cash flows

 

 —

 

Schedule of reconciliation of fair value measurements categorized within Level 1 and Level 3 of the fair value hierarchy

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effects of

 

 

 

 

  

Effects of

 

 

 

 

 

 

 

 

 

 

movements

 

 

 

 

 

movements

 

 

 

 

 

 

Advance

 

Charge to

 

in foreign

 

 

 

Charge to

 

in foreign

 

 

 

 

April 1,

 

Paid towards

 

profit

 

exchange

 

March 31, 

 

profit

 

exchange

 

March 31, 

 

 

2018

 

Final Payment

 

or loss

 

rates

 

2019

 

or loss

 

rates

 

2020

Macquarie Corporate Holdings Pty Limited - Ordinary Warrants

 

84

 

 —

 

 5

 

 5

 

94

 

(92)

 

 

 

 2

Quoted Warrants

 

1,914,520

 

 —

 

(1,667,198)

 

136,377

 

383,699

 

 —

 

34,565

 

418,264

Liability for business acquisition (refer to Note 43)

 

904,727

 

(200,000)

 

485,282

 

 —

 

1,190,009

 

(390,009)

 

 

 

800,000

Total

 

2,819,331

 

(200,000)

 

(1,181,911)

 

136,382

 

1,573,802

 

(390,101)

 

34,565

 

1,218,266