| Gross Sales |
72.30 |
59.80 |
48.67 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
72.30 |
59.80 |
48.67 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
5.56 |
4.52 |
5.48 |
| Total Income |
77.86 |
64.32 |
54.15 |
| Total Expenditure |
116.68 |
100.12 |
90.19 |
| PBIDT |
-38.82 |
-35.80 |
-36.04 |
| Interest |
8.31 |
6.62 |
5.96 |
| PBDT |
-47.13 |
-42.42 |
-42.00 |
| Depreciation |
7.88 |
5.93 |
2.15 |
| Tax |
0.00 |
0.00 |
0.00 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
0.00 |
0.00 |
0.00 |
| Reported Profit After Tax |
-55.01 |
-48.35 |
-44.15 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-55.01 |
-48.35 |
-44.15 |
| EPS (Unit Curr.) |
-8.53 |
-7.50 |
-6.85 |
| EPS (Adj) (Unit Curr.) |
-8.53 |
-7.50 |
-6.85 |
| Calculated EPS (Unit Curr.) |
-8.53 |
-7.50 |
-6.85 |
| Calculated EPS (Adj) (Unit Curr.) |
-8.53 |
-7.50 |
-6.85 |
| Calculated EPS (Ann.) (Unit Curr.) |
-34.13 |
-30.00 |
-27.39 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-34.13 |
-30.00 |
-27.39 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
25.79 |
25.79 |
25.79 |
| Reserve & Surplus |
0.00 |
0.00 |
0.00 |
| Face Value |
4.00 |
4.00 |
4.00 |
| 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(%) |
-53.69 |
-59.87 |
-74.05 |
| PBDTM(%) |
-65.19 |
-70.94 |
-86.30 |
| PATM(%) |
-76.09 |
-80.85 |
-90.71 |