| Gross Sales |
536.58 |
477.07 |
567.60 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
536.58 |
477.07 |
567.60 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
43.63 |
113.23 |
42.95 |
| Total Income |
580.21 |
590.30 |
610.55 |
| Total Expenditure |
585.25 |
396.69 |
470.79 |
| PBIDT |
-5.04 |
193.61 |
139.76 |
| Interest |
12.01 |
9.38 |
9.34 |
| PBDT |
-17.05 |
184.23 |
130.42 |
| Depreciation |
54.55 |
50.55 |
47.94 |
| Tax |
20.88 |
10.85 |
9.12 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-30.80 |
24.51 |
11.27 |
| Reported Profit After Tax |
-61.68 |
98.32 |
62.09 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-61.68 |
98.32 |
62.09 |
| EPS (Unit Curr.) |
-3.20 |
5.09 |
16.26 |
| EPS (Adj) (Unit Curr.) |
-3.20 |
5.09 |
3.25 |
| Calculated EPS (Unit Curr.) |
-15.98 |
25.47 |
16.09 |
| Calculated EPS (Adj) (Unit Curr.) |
-15.98 |
25.47 |
3.22 |
| Calculated EPS (Ann.) (Unit Curr.) |
-63.92 |
101.89 |
64.34 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-63.92 |
101.89 |
12.87 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
38.60 |
38.60 |
38.60 |
| 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(%) |
-0.94 |
40.58 |
24.62 |
| PBDTM(%) |
-3.18 |
38.62 |
22.98 |
| PATM(%) |
-11.50 |
20.61 |
10.94 |