| Gross Sales |
340.26 |
489.32 |
504.12 |
| Excise Duty |
59.60 |
60.41 |
49.79 |
| Net Sales |
280.67 |
428.91 |
454.33 |
| Other Operating Income |
0.01 |
1.79 |
0.65 |
| Other Income |
0.35 |
0.08 |
0.57 |
| Total Income |
281.02 |
430.77 |
455.56 |
| Total Expenditure |
342.56 |
585.00 |
410.27 |
| PBIDT |
-61.54 |
-154.23 |
45.28 |
| Interest |
18.70 |
17.67 |
17.12 |
| PBDT |
-80.24 |
-171.90 |
28.16 |
| Depreciation |
16.52 |
15.77 |
15.61 |
| Tax |
0.00 |
0.00 |
0.00 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-33.52 |
-57.58 |
4.71 |
| Reported Profit After Tax |
-63.23 |
-130.09 |
7.84 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-63.23 |
-130.09 |
7.84 |
| EPS (Unit Curr.) |
-2.82 |
-5.80 |
0.35 |
| EPS (Adj) (Unit Curr.) |
-2.82 |
-5.80 |
0.35 |
| Calculated EPS (Unit Curr.) |
-2.82 |
-5.80 |
0.35 |
| Calculated EPS (Adj) (Unit Curr.) |
-2.82 |
-5.80 |
0.35 |
| Calculated EPS (Ann.) (Unit Curr.) |
-11.28 |
-23.20 |
1.40 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-11.28 |
-23.20 |
1.40 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
22.43 |
22.43 |
22.43 |
| Reserve & Surplus |
0.00 |
0.00 |
0.00 |
| Face Value |
1.00 |
1.00 |
1.00 |
| 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(%) |
-21.93 |
-35.96 |
9.97 |
| PBDTM(%) |
-28.59 |
-40.08 |
6.20 |
| PATM(%) |
-22.53 |
-30.33 |
1.73 |