| Gross Sales |
97.88 |
68.38 |
50.40 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
97.88 |
68.38 |
50.40 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
2.05 |
1.66 |
7.97 |
| Total Income |
99.93 |
70.04 |
58.37 |
| Total Expenditure |
162.25 |
125.26 |
103.64 |
| PBIDT |
-62.32 |
-55.22 |
-45.27 |
| Interest |
8.94 |
12.46 |
12.04 |
| PBDT |
-71.26 |
-67.68 |
-57.31 |
| Depreciation |
8.81 |
8.67 |
8.24 |
| 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 |
-80.07 |
-76.35 |
-65.55 |
| Extra-ordinary Items |
-4.22 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-75.85 |
-76.35 |
-65.55 |
| EPS (Unit Curr.) |
-10.10 |
-11.84 |
-10.17 |
| EPS (Adj) (Unit Curr.) |
-10.10 |
-11.84 |
-8.07 |
| Calculated EPS (Unit Curr.) |
-7.10 |
-11.84 |
-10.17 |
| Calculated EPS (Adj) (Unit Curr.) |
-7.10 |
-11.84 |
-8.07 |
| Calculated EPS (Ann.) (Unit Curr.) |
-28.39 |
-47.37 |
-40.67 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-28.39 |
-47.37 |
-32.29 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
45.13 |
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(%) |
-63.67 |
-80.75 |
-89.82 |
| PBDTM(%) |
-72.80 |
-98.98 |
-113.71 |
| PATM(%) |
-81.80 |
-111.66 |
-130.06 |