| Gross Sales |
73.72 |
91.08 |
119.53 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
73.72 |
91.08 |
119.53 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
1.09 |
0.49 |
0.78 |
| Total Income |
74.82 |
91.57 |
120.30 |
| Total Expenditure |
80.40 |
102.07 |
114.00 |
| PBIDT |
-5.59 |
-10.50 |
6.30 |
| Interest |
8.41 |
11.05 |
10.40 |
| PBDT |
-13.99 |
-21.55 |
-4.10 |
| Depreciation |
10.46 |
11.51 |
11.59 |
| Tax |
0.00 |
0.00 |
0.00 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
0.00 |
0.00 |
0.41 |
| Reported Profit After Tax |
-24.45 |
-33.06 |
-16.10 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-24.45 |
-33.06 |
-16.10 |
| EPS (Unit Curr.) |
-11.39 |
-16.86 |
-8.21 |
| EPS (Adj) (Unit Curr.) |
-11.39 |
-16.74 |
-8.15 |
| Calculated EPS (Unit Curr.) |
-10.97 |
-16.86 |
-8.21 |
| Calculated EPS (Adj) (Unit Curr.) |
-10.97 |
-16.74 |
-8.15 |
| Calculated EPS (Ann.) (Unit Curr.) |
-43.89 |
-67.42 |
-32.83 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-43.89 |
-66.93 |
-32.59 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
22.28 |
19.61 |
19.61 |
| 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(%) |
-7.58 |
-11.53 |
5.27 |
| PBDTM(%) |
-18.98 |
-23.66 |
-3.43 |
| PATM(%) |
-33.17 |
-36.30 |
-13.47 |