| Gross Sales |
478.23 |
276.08 |
211.79 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
478.23 |
276.08 |
211.79 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
1.89 |
1.49 |
1.34 |
| Total Income |
480.12 |
277.56 |
213.13 |
| Total Expenditure |
335.28 |
243.19 |
186.84 |
| PBIDT |
144.84 |
34.37 |
26.29 |
| Interest |
23.94 |
10.81 |
22.82 |
| PBDT |
120.90 |
23.57 |
3.47 |
| Depreciation |
33.46 |
48.15 |
36.53 |
| Tax |
0.54 |
0.04 |
1.11 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
0.00 |
0.00 |
0.00 |
| Reported Profit After Tax |
86.91 |
-24.63 |
-34.18 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
86.91 |
-24.63 |
-34.18 |
| EPS (Unit Curr.) |
34.62 |
-8.80 |
-12.21 |
| EPS (Adj) (Unit Curr.) |
34.62 |
-8.80 |
-12.21 |
| Calculated EPS (Unit Curr.) |
31.04 |
-8.80 |
-12.21 |
| Calculated EPS (Adj) (Unit Curr.) |
31.04 |
-8.80 |
-12.21 |
| Calculated EPS (Ann.) (Unit Curr.) |
124.15 |
-35.18 |
-48.82 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
124.15 |
-35.18 |
-48.82 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
28.00 |
28.00 |
28.00 |
| Reserve & Surplus |
0.00 |
0.00 |
0.00 |
| 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(%) |
30.29 |
12.45 |
12.41 |
| PBDTM(%) |
25.28 |
8.54 |
1.64 |
| PATM(%) |
18.17 |
-8.92 |
-16.14 |