| Gross Sales |
633.99 |
1,652.53 |
875.77 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
633.99 |
1,652.53 |
875.77 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
7.47 |
4.14 |
4.81 |
| Total Income |
641.46 |
1,656.67 |
880.58 |
| Total Expenditure |
682.00 |
1,229.87 |
815.36 |
| PBIDT |
-40.54 |
426.80 |
65.22 |
| Interest |
9.81 |
12.93 |
16.70 |
| PBDT |
-50.35 |
413.87 |
48.52 |
| Depreciation |
19.73 |
18.57 |
18.57 |
| Tax |
0.00 |
91.79 |
4.94 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-6.17 |
15.47 |
0.24 |
| Reported Profit After Tax |
-63.91 |
288.04 |
24.77 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-63.91 |
288.04 |
24.77 |
| EPS (Unit Curr.) |
-15.35 |
69.17 |
5.95 |
| EPS (Adj) (Unit Curr.) |
-15.35 |
69.17 |
5.95 |
| Calculated EPS (Unit Curr.) |
-15.35 |
69.17 |
5.95 |
| Calculated EPS (Adj) (Unit Curr.) |
-15.35 |
69.17 |
5.95 |
| Calculated EPS (Ann.) (Unit Curr.) |
-61.39 |
276.70 |
23.79 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-61.39 |
276.70 |
23.79 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
50.00 |
| Equity |
41.64 |
41.64 |
41.64 |
| Reserve & Surplus |
2,686.58 |
2,812.19 |
2,536.99 |
| 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(%) |
-6.39 |
25.83 |
7.45 |
| PBDTM(%) |
-7.94 |
25.04 |
5.54 |
| PATM(%) |
-10.08 |
17.43 |
2.83 |