| Gross Sales |
90.93 |
133.27 |
145.05 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
90.93 |
133.27 |
145.05 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
0.39 |
0.34 |
1.93 |
| Total Income |
91.32 |
133.61 |
146.98 |
| Total Expenditure |
96.14 |
127.89 |
137.65 |
| PBIDT |
-4.82 |
5.72 |
9.33 |
| Interest |
2.36 |
2.24 |
2.10 |
| PBDT |
-7.17 |
3.48 |
7.23 |
| Depreciation |
1.53 |
1.48 |
1.47 |
| Tax |
-0.55 |
0.55 |
1.29 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
0.06 |
-0.01 |
-0.01 |
| Reported Profit After Tax |
-8.22 |
1.46 |
4.48 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-8.22 |
1.46 |
4.48 |
| EPS (Unit Curr.) |
-19.57 |
3.49 |
10.68 |
| EPS (Adj) (Unit Curr.) |
-19.57 |
3.49 |
10.68 |
| Calculated EPS (Unit Curr.) |
-19.57 |
3.49 |
10.68 |
| Calculated EPS (Adj) (Unit Curr.) |
-19.57 |
3.49 |
10.68 |
| Calculated EPS (Ann.) (Unit Curr.) |
-78.26 |
13.95 |
42.70 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-78.26 |
13.95 |
42.70 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
4.20 |
4.20 |
4.20 |
| Reserve & Surplus |
55.63 |
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(%) |
-5.30 |
4.29 |
6.43 |
| PBDTM(%) |
-7.89 |
2.61 |
4.98 |
| PATM(%) |
-9.04 |
1.10 |
3.09 |