| Gross Sales |
99.21 |
124.77 |
150.53 |
| Excise Duty |
34.60 |
34.49 |
35.18 |
| Net Sales |
64.61 |
90.28 |
115.35 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
3.90 |
5.74 |
9.03 |
| Total Income |
68.51 |
96.02 |
124.38 |
| Total Expenditure |
78.99 |
96.65 |
121.49 |
| PBIDT |
-10.48 |
-0.63 |
2.89 |
| Interest |
12.34 |
6.75 |
7.27 |
| PBDT |
-22.82 |
-7.38 |
-4.38 |
| Depreciation |
5.05 |
2.49 |
2.28 |
| Tax |
0.00 |
0.00 |
0.00 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
0.00 |
0.00 |
0.00 |
| Reported Profit After Tax |
-27.87 |
-9.87 |
-6.66 |
| Extra-ordinary Items |
-0.02 |
-0.04 |
-0.06 |
| Adjusted Profit After Extra-ordinary item |
-27.85 |
-9.83 |
-6.60 |
| EPS (Unit Curr.) |
-5.96 |
-2.11 |
-1.42 |
| EPS (Adj) (Unit Curr.) |
-5.96 |
-2.11 |
-1.42 |
| Calculated EPS (Unit Curr.) |
-5.96 |
-2.11 |
-1.42 |
| Calculated EPS (Adj) (Unit Curr.) |
-5.96 |
-2.11 |
-1.42 |
| Calculated EPS (Ann.) (Unit Curr.) |
-23.83 |
-8.44 |
-5.69 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-23.83 |
-8.44 |
-5.69 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
46.78 |
46.78 |
46.78 |
| 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(%) |
-16.22 |
-0.70 |
2.51 |
| PBDTM(%) |
-35.32 |
-8.17 |
-3.80 |
| PATM(%) |
-43.14 |
-10.93 |
-5.77 |