| Gross Sales |
126.16 |
155.21 |
189.06 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
126.16 |
155.21 |
189.06 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
12.22 |
17.18 |
12.93 |
| Total Income |
138.38 |
172.39 |
201.99 |
| Total Expenditure |
157.39 |
201.47 |
231.05 |
| PBIDT |
-19.01 |
-29.08 |
-29.06 |
| Interest |
68.35 |
63.45 |
65.70 |
| PBDT |
-87.36 |
-92.53 |
-94.76 |
| Depreciation |
3.04 |
3.04 |
3.25 |
| Tax |
0.00 |
-12.97 |
-3.13 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-22.25 |
-6.71 |
-12.39 |
| Reported Profit After Tax |
-68.15 |
-75.89 |
-82.49 |
| Extra-ordinary Items |
0.00 |
0.00 |
-33.33 |
| Adjusted Profit After Extra-ordinary item |
-68.15 |
-75.89 |
-49.16 |
| EPS (Unit Curr.) |
-2.87 |
-3.20 |
-3.48 |
| EPS (Adj) (Unit Curr.) |
-2.87 |
-3.20 |
-3.48 |
| Calculated EPS (Unit Curr.) |
-2.87 |
-3.20 |
-3.48 |
| Calculated EPS (Adj) (Unit Curr.) |
-2.87 |
-3.20 |
-3.48 |
| Calculated EPS (Ann.) (Unit Curr.) |
-11.49 |
-12.80 |
-13.91 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-11.49 |
-12.80 |
-13.91 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
118.58 |
118.58 |
118.58 |
| 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(%) |
-15.07 |
-18.74 |
-15.37 |
| PBDTM(%) |
-69.25 |
-59.62 |
-50.12 |
| PATM(%) |
-54.02 |
-48.90 |
-43.63 |