| Gross Sales |
51.19 |
461.96 |
294.44 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
51.19 |
461.96 |
294.44 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
9.55 |
2.91 |
10.28 |
| Total Income |
60.74 |
464.87 |
304.72 |
| Total Expenditure |
70.62 |
400.02 |
255.93 |
| PBIDT |
-9.88 |
64.85 |
48.79 |
| Interest |
14.13 |
13.83 |
12.54 |
| PBDT |
-24.01 |
51.02 |
36.25 |
| Depreciation |
3.25 |
3.25 |
2.40 |
| Tax |
0.00 |
1.17 |
0.00 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-6.76 |
13.80 |
6.02 |
| Reported Profit After Tax |
-20.50 |
32.80 |
27.83 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-20.50 |
32.80 |
27.83 |
| EPS (Unit Curr.) |
-2.66 |
4.32 |
3.66 |
| EPS (Adj) (Unit Curr.) |
-2.66 |
4.32 |
3.66 |
| Calculated EPS (Unit Curr.) |
-2.31 |
4.32 |
3.66 |
| Calculated EPS (Adj) (Unit Curr.) |
-2.31 |
4.32 |
3.66 |
| Calculated EPS (Ann.) (Unit Curr.) |
-9.25 |
17.26 |
14.65 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-9.25 |
17.26 |
14.65 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
88.68 |
76.00 |
76.00 |
| 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(%) |
-19.30 |
14.04 |
16.57 |
| PBDTM(%) |
-46.90 |
11.04 |
12.31 |
| PATM(%) |
-40.05 |
7.10 |
9.45 |