| Gross Sales |
118.85 |
588.57 |
294.83 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
118.85 |
588.57 |
294.83 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
6.79 |
12.63 |
3.80 |
| Total Income |
125.63 |
601.20 |
298.64 |
| Total Expenditure |
132.23 |
559.85 |
232.54 |
| PBIDT |
-6.60 |
41.35 |
66.10 |
| Interest |
78.17 |
86.85 |
58.92 |
| PBDT |
-84.77 |
-45.50 |
7.18 |
| Depreciation |
5.60 |
4.65 |
2.81 |
| Tax |
-0.99 |
0.00 |
0.62 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-0.58 |
-2.86 |
0.86 |
| Reported Profit After Tax |
-88.80 |
-47.29 |
2.90 |
| Extra-ordinary Items |
0.00 |
-28.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-88.80 |
-19.29 |
2.90 |
| EPS (Unit Curr.) |
-0.69 |
-0.39 |
0.05 |
| EPS (Adj) (Unit Curr.) |
-0.69 |
-0.39 |
0.05 |
| Calculated EPS (Unit Curr.) |
-0.65 |
-0.39 |
0.05 |
| Calculated EPS (Adj) (Unit Curr.) |
-0.65 |
-0.39 |
0.05 |
| Calculated EPS (Ann.) (Unit Curr.) |
-2.60 |
-1.55 |
0.18 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-2.60 |
-1.55 |
0.18 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
273.05 |
244.39 |
127.17 |
| Reserve & Surplus |
0.00 |
0.00 |
0.00 |
| Face Value |
2.00 |
2.00 |
2.00 |
| 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(%) |
-5.55 |
7.03 |
22.42 |
| PBDTM(%) |
-71.33 |
-7.73 |
2.44 |
| PATM(%) |
-74.72 |
-8.03 |
0.98 |