| Gross Sales |
165.54 |
177.76 |
190.48 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
165.54 |
177.76 |
190.48 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
3.72 |
4.88 |
8.36 |
| Total Income |
169.26 |
182.64 |
198.84 |
| Total Expenditure |
175.36 |
171.88 |
189.40 |
| PBIDT |
-6.10 |
10.76 |
9.44 |
| Interest |
2.17 |
2.38 |
2.41 |
| PBDT |
-8.27 |
8.38 |
7.03 |
| Depreciation |
5.81 |
5.81 |
5.62 |
| Tax |
-0.60 |
0.68 |
0.97 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-2.76 |
0.14 |
2.47 |
| Reported Profit After Tax |
-10.72 |
1.75 |
-2.03 |
| Extra-ordinary Items |
0.00 |
0.00 |
-2.10 |
| Adjusted Profit After Extra-ordinary item |
-10.72 |
1.75 |
0.07 |
| EPS (Unit Curr.) |
-0.62 |
0.10 |
-0.12 |
| EPS (Adj) (Unit Curr.) |
-0.62 |
0.10 |
-0.12 |
| Calculated EPS (Unit Curr.) |
-0.62 |
0.10 |
-0.12 |
| Calculated EPS (Adj) (Unit Curr.) |
-0.62 |
0.10 |
-0.12 |
| Calculated EPS (Ann.) (Unit Curr.) |
-2.49 |
0.41 |
-0.47 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-2.49 |
0.41 |
-0.47 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
86.03 |
86.03 |
86.03 |
| Reserve & Surplus |
0.00 |
0.00 |
0.00 |
| Face Value |
5.00 |
5.00 |
5.00 |
| 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(%) |
-3.68 |
6.05 |
4.96 |
| PBDTM(%) |
-5.00 |
4.71 |
3.69 |
| PATM(%) |
-6.48 |
0.98 |
-1.07 |