| Gross Sales |
52.01 |
62.50 |
111.92 |
| Excise Duty |
7.11 |
8.61 |
16.44 |
| Net Sales |
44.91 |
53.89 |
95.48 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
0.23 |
0.49 |
0.51 |
| Total Income |
45.14 |
54.38 |
95.99 |
| Total Expenditure |
41.97 |
50.14 |
83.81 |
| PBIDT |
3.17 |
4.24 |
12.18 |
| Interest |
1.82 |
2.11 |
3.01 |
| PBDT |
1.34 |
2.13 |
9.17 |
| Depreciation |
3.74 |
3.57 |
4.16 |
| Tax |
-0.53 |
-0.23 |
1.55 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-0.17 |
-0.10 |
-0.29 |
| Reported Profit After Tax |
-1.69 |
-1.11 |
3.75 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-1.69 |
-1.11 |
3.75 |
| EPS (Unit Curr.) |
-0.88 |
-0.58 |
1.96 |
| EPS (Adj) (Unit Curr.) |
-0.88 |
-0.58 |
1.96 |
| Calculated EPS (Unit Curr.) |
-0.88 |
-0.58 |
1.96 |
| Calculated EPS (Adj) (Unit Curr.) |
-0.88 |
-0.58 |
1.96 |
| Calculated EPS (Ann.) (Unit Curr.) |
-3.53 |
-2.31 |
7.83 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-3.53 |
-2.31 |
7.83 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
19.17 |
19.17 |
19.17 |
| 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(%) |
7.06 |
7.87 |
12.76 |
| PBDTM(%) |
2.98 |
3.95 |
9.60 |
| PATM(%) |
-3.76 |
-2.06 |
3.93 |