| Gross Sales |
124.30 |
140.38 |
150.50 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
124.30 |
140.38 |
150.50 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
8.51 |
3.14 |
3.52 |
| Total Income |
132.81 |
143.52 |
154.02 |
| Total Expenditure |
111.76 |
125.29 |
119.69 |
| PBIDT |
21.05 |
18.23 |
34.32 |
| Interest |
8.00 |
8.70 |
9.29 |
| PBDT |
13.05 |
9.53 |
25.04 |
| Depreciation |
17.92 |
18.18 |
18.67 |
| Tax |
0.00 |
0.00 |
0.00 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-0.71 |
-2.52 |
0.33 |
| Reported Profit After Tax |
-4.15 |
-6.13 |
6.03 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-4.15 |
-6.13 |
6.03 |
| EPS (Unit Curr.) |
-2.97 |
-4.38 |
4.31 |
| EPS (Adj) (Unit Curr.) |
-2.97 |
-4.38 |
4.31 |
| Calculated EPS (Unit Curr.) |
-2.97 |
-4.38 |
4.31 |
| Calculated EPS (Adj) (Unit Curr.) |
-2.97 |
-4.38 |
4.31 |
| Calculated EPS (Ann.) (Unit Curr.) |
-11.87 |
-17.51 |
17.24 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-11.87 |
-17.51 |
17.24 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
14.00 |
14.00 |
14.00 |
| 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(%) |
16.93 |
12.99 |
22.80 |
| PBDTM(%) |
10.50 |
6.79 |
16.64 |
| PATM(%) |
-3.34 |
-4.37 |
4.01 |