| Gross Sales |
170.78 |
189.05 |
187.68 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
170.78 |
189.05 |
187.68 |
| Other Operating Income |
6.27 |
2.44 |
5.48 |
| Other Income |
0.00 |
0.00 |
0.00 |
| Total Income |
177.05 |
191.49 |
193.15 |
| Total Expenditure |
175.54 |
168.12 |
158.96 |
| PBIDT |
1.51 |
23.37 |
34.20 |
| Interest |
3.03 |
1.64 |
7.30 |
| PBDT |
-1.52 |
21.73 |
26.90 |
| Depreciation |
2.53 |
2.53 |
2.29 |
| Tax |
-0.50 |
5.00 |
6.37 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-0.06 |
-0.10 |
-0.15 |
| Reported Profit After Tax |
-3.48 |
14.29 |
18.39 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-3.48 |
14.29 |
18.39 |
| EPS (Unit Curr.) |
-2.68 |
10.99 |
14.14 |
| EPS (Adj) (Unit Curr.) |
-2.68 |
10.99 |
14.14 |
| Calculated EPS (Unit Curr.) |
-2.68 |
10.99 |
14.14 |
| Calculated EPS (Adj) (Unit Curr.) |
-2.68 |
10.99 |
14.14 |
| Calculated EPS (Ann.) (Unit Curr.) |
-10.70 |
43.96 |
56.56 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-10.70 |
43.96 |
56.56 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
13.00 |
13.00 |
13.00 |
| Reserve & Surplus |
299.17 |
261.51 |
261.51 |
| Face Value |
10.00 |
10.00 |
10.00 |
| Public Shareholding (No. Of Shares) |
0.00 |
0.00 |
0.00 |
| Public Shareholding (% in Equity) |
0.00 |
0.00 |
0.00 |
| Pledged/Encumbered - No. of Shares |
0.00 |
0.00 |
0.00 |
| Pledged/Encumbered - % in Total Promoters Holding |
0.00 |
0.00 |
0.00 |
| Pledged/Encumbered - % in Total Equity |
0.00 |
0.00 |
0.00 |
| Non Encumbered - No. of Shares |
0.00 |
0.00 |
0.00 |
| Non Encumbered - % in Total Promoters Holding |
0.00 |
0.00 |
0.00 |
| Non Encumbered - % in Total Equity |
0.00 |
0.00 |
0.00 |
| PBIDTM(%) |
0.88 |
12.36 |
18.22 |
| PBDTM(%) |
-0.89 |
11.49 |
14.33 |
| PATM(%) |
-2.04 |
7.56 |
9.80 |