XML 60 R52.htm IDEA: XBRL DOCUMENT v3.25.0.1
SHARE-BASED PAYMENTS (Tables)
6 Months Ended 12 Months Ended
Sep. 30, 2024
Mar. 31, 2024
Notes and other explanatory information [abstract]    
SCHEDULE OF AWARDS GRANTED

Details of the Awards and DSL Awards granted during each of the period ended 30 September 2024 and 2023:

 

 

      Number of/% of
share option award
         Recapitalized fair value per option at 
Grant date     to vest*   Vesting period  grant date 
          From  To  USD 
1-May-2023  **   1.00%  1-May-2023  30-Apr-2026   4.321 
8-Aug-2023  **   2.40%  8-Aug-2023  8-Aug-2023   3.460 
1-Sep-2023  **   0.20%  1-Sep-2023  30-Apr-2026   3.251 
31-Jul-2024      32,713   31-Jul-2024  27-Aug-2026   2.098 
31-Jul-2024      303,400   31-Jul-2024  31-Jul-2027   2.098 
21-Aug-2024  ***   0.50%  21-Aug-2024  30-Apr-2026   2.098 

 

*options issued in percentage terms convert into the percentage of outstanding share capital at the time of exercising the option

 

**Fair values of the DSL Awards as of 1 May 2023, 8 August 2023 and 1 September 2023 are determined using interpolation method between the fair values determined on 31 March 2023 and 30 September 2023.
  
***Fair value of the Awards as of 21 August 2024 is with reference to the fair values determined on 31 July 2024.

Details of the Awards granted during the year:

 SCHEDULE OF AWARDS GRANTED

      % of share
option award
         Fair value per
option at
 
Grant date     to vest   Vesting period  grant date 
          From  To  USD 
25-Apr-2022  *   0.10%  25-Apr-2022  31-Mar-2023   3,218 
25-May-2022      0.10%  25-May-2022  5-Nov-2023   3,218 
26-Sep-2022  *   1.00%  26-Sep-2022  25-Sep-2025   3,488 
18-Oct-2022  **   0.10%  18-Oct-2022  1-Sep-2024   3,515 
23-Nov-2022  **   0.20%  23-Nov-2022  1-Jul-2023   3,570 
12-Jan-2023  **   0.05%  12-Jan-2023  1-Jul-2023   3,646 
1-May-2023  ***   1.00%  1-May-2023  30-Apr-2026   3,543 
8-Aug-2023  ***   2.40%  8-Aug-2023  8-Aug-2023   2,837 
1-Sep-2023  ***   0.20%  1-Sep-2023  30-Apr-2026   2,666 

 

* Fair value of the Awards as of 25 April 2022 and 26 September 2022 is approximated to that as of 1 April 2022 and 30 September 2022, respectively.
   
** Fair values of the Awards as of 18 October 2022, 23 November 2022 and 12 January 2023 are determined using interpolation method between the fair values determined on 30 September 2022 and 31 March 2023.
   
*** Fair values of the Awards as of 1 May 2023, 8 August 2023 and 1 September 2023 are determined using interpolation method between the fair values determined on 31 March 2023 and 30 September 2023.
SCHEDULE OF NUMBER OF UNVESTED SHARES

Number of unvested shares:

 

 SCHEDULE OF NUMBER OF UNVESTED SHARES

   Number of
unvested shares
 
At 1 April 2023, based on number of DSL’s shares-in-issue   1,545 
Additions   389 
Vested   (1,727)
    69 
    (15)
    261 
    213,939 
    469,052 
    (17,345)
At 31 March 2024, based on number of DSL’s shares-in-issue   207 
At 31 March 2024 recapitalized   169,749 
      
At 1 April 2024, based on number of DSL’s shares-in-issue   207 
Additions   69 
Vested   (15)
Pre-recapitalized balance   261 
Post-recapitalized balance   213,939 
Additions   469,052 
Vested   (17,345)
At 30 September 2024, based on number of Diginex Limited’s shares-in-issue   665,646 

Number of unvested shares (based on number of DSL’s shares-in-issue at the end of each reporting period):

 

   Number of
unvested shares
 
   USD 
At 1 April 2022  1,404 
Additions   141 
At 31 March 2023   1,545 
At 31 March 2023 recapitalized   1,266,900 
      
At 1 April 2023   1,545 
Additions   389 
Vested   (1,727)
At 31 March 2024   207 
At 31 March 2024 recapitalized   169,749 
SCHEDULE OF MOVEMENT OF SHARE OPTION RESERVE

Movement of share option reserve:

 

 SCHEDULE OF MOVEMENT OF SHARE OPTION RESERVE

   Share option reserve 
   USD 
At 31 March 2023   1,084,270 
Additions   1,352,787 
Exercised   (27,368)
At 31 March 2024   2,409,689 
Additions   320,533 
Exercised   (1,796,029)
Expired   (283,690)
At 30 September 2024   650,503 

Movement of share option reserve:

 

   Share option
reserve
 
    USD 
At 1 April 2022   499,808 
Additions   584,462 
At 31 March 2023   1,084,270 
Additions   1,352,787 
Exercised   (27,368)
At 31 March 2024   2,409,689 
SCHEDULE OF FAIR VALUE OF THE AWARDS AND DSL AWARDS GRANTED IS ESTIMATED AT THE GRANT DATE USING DISCOUNTED

The fair value of the Awards and DSL Awards granted is estimated at the grant date using discounted cash flow (“DCF”) and equity allocation model (“EAM”). The following table lists the inputs to those models at respective grant date:

 

 SCHEDULE OF FAIR VALUE OF THE AWARDS AND DSL AWARDS GRANTED IS ESTIMATED AT THE GRANT DATE USING DISCOUNTED

Dates of fair value  Valuation approach  Discount rate   Terminal growth rate   Lack of marketability discount   Lack of control discount   Volatility 
31-Mar-2023  DCF & EAM   17%   3%   15%   20%   46.62%
30-Sep-2023  DCF & EAM   18%   3%   10%   20%   42.41%
31-Jul-2024  DCF & EAM   16%   3%   3%   20%   38.16%

The fair value of the Awards granted is estimated at the grant date using discounted cash flow (“DCF”) and equity allocation model (“EAM”). The following table lists the inputs to those models at respective grant date:

 

Dates of fair value  Valuation
approach
  Discount
rate
   Terminal
growth rate
   Lack of
marketability
discount
   Lack of
control
discount
   Volatility 
1-Apr-2022  DCF & EAM   17%   3%   15%   20%   41.16%
25-May-2022  DCF & EAM   17%   3%   15%   20%   41.16%
30-Sep-2022  DCF & EAM   17%   3%   15%   20%   44.16%
31-Mar-2023  DCF & EAM   17%   3%   15%   20%   46.62%
30-Sep-2023  DCF & EAM   18%   3%   10%   20%   42.41%