| Gross Sales |
116.82 |
56.01 |
461.96 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
116.82 |
56.01 |
461.96 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
30.15 |
19.01 |
2.91 |
| Total Income |
146.97 |
75.02 |
464.87 |
| Total Expenditure |
149.62 |
83.56 |
400.02 |
| PBIDT |
-2.65 |
-8.54 |
64.85 |
| Interest |
2.95 |
6.98 |
13.83 |
| PBDT |
-5.60 |
-15.52 |
51.02 |
| Depreciation |
3.96 |
3.98 |
3.25 |
| Tax |
16.81 |
0.00 |
1.17 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-18.91 |
-5.55 |
13.80 |
| Reported Profit After Tax |
-7.46 |
-13.95 |
32.80 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-7.46 |
-13.95 |
32.80 |
| EPS (Unit Curr.) |
-0.84 |
-1.81 |
4.32 |
| EPS (Adj) (Unit Curr.) |
-0.84 |
-1.81 |
4.32 |
| Calculated EPS (Unit Curr.) |
-0.84 |
-1.57 |
4.32 |
| Calculated EPS (Adj) (Unit Curr.) |
-0.84 |
-1.57 |
4.32 |
| Calculated EPS (Ann.) (Unit Curr.) |
-3.36 |
-6.29 |
17.26 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-3.36 |
-6.29 |
17.26 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
88.68 |
88.68 |
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(%) |
-2.27 |
-15.25 |
14.04 |
| PBDTM(%) |
-4.79 |
-27.71 |
11.04 |
| PATM(%) |
-6.39 |
-24.91 |
7.10 |