| Gross Sales |
127.89 |
334.17 |
411.50 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
127.89 |
334.17 |
411.50 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
0.77 |
0.80 |
0.50 |
| Total Income |
128.66 |
334.97 |
412.00 |
| Total Expenditure |
250.21 |
356.63 |
255.01 |
| PBIDT |
-121.55 |
-21.66 |
156.99 |
| Interest |
65.18 |
57.74 |
44.29 |
| PBDT |
-186.73 |
-79.40 |
112.70 |
| Depreciation |
12.85 |
12.51 |
12.49 |
| Tax |
0.00 |
-5.83 |
5.83 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-30.14 |
-7.95 |
6.74 |
| Reported Profit After Tax |
-169.44 |
-78.13 |
87.64 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-169.44 |
-78.13 |
87.64 |
| EPS (Unit Curr.) |
-16.22 |
-7.48 |
8.39 |
| EPS (Adj) (Unit Curr.) |
-16.22 |
-7.48 |
8.39 |
| Calculated EPS (Unit Curr.) |
-16.22 |
-7.48 |
8.39 |
| Calculated EPS (Adj) (Unit Curr.) |
-16.22 |
-7.48 |
8.39 |
| Calculated EPS (Ann.) (Unit Curr.) |
-64.88 |
-29.92 |
33.56 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-64.88 |
-29.92 |
33.56 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
52.23 |
52.23 |
52.23 |
| 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(%) |
-95.04 |
-6.48 |
38.15 |
| PBDTM(%) |
-146.01 |
-23.76 |
27.39 |
| PATM(%) |
-132.49 |
-23.38 |
21.30 |