| Gross Sales |
1,453.01 |
915.59 |
863.87 |
| Excise Duty |
789.27 |
517.37 |
454.73 |
| Net Sales |
663.74 |
398.22 |
409.14 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
13.49 |
2.72 |
4.35 |
| Total Income |
677.24 |
400.95 |
413.49 |
| Total Expenditure |
723.23 |
338.59 |
315.34 |
| PBIDT |
-45.99 |
62.36 |
98.16 |
| Interest |
39.25 |
2.10 |
2.81 |
| PBDT |
-85.24 |
60.26 |
95.35 |
| Depreciation |
19.14 |
6.92 |
6.87 |
| 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 |
-104.38 |
53.34 |
88.47 |
| Extra-ordinary Items |
-169.42 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
65.04 |
53.34 |
88.47 |
| EPS (Unit Curr.) |
-4.62 |
2.75 |
4.57 |
| EPS (Adj) (Unit Curr.) |
-4.62 |
2.75 |
4.57 |
| Calculated EPS (Unit Curr.) |
-4.22 |
2.56 |
4.56 |
| Calculated EPS (Adj) (Unit Curr.) |
-4.22 |
2.56 |
4.56 |
| Calculated EPS (Ann.) (Unit Curr.) |
-16.89 |
10.25 |
18.26 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-16.89 |
10.25 |
18.26 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
247.17 |
208.19 |
193.81 |
| 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(%) |
-6.93 |
15.66 |
23.99 |
| PBDTM(%) |
-12.84 |
15.13 |
23.30 |
| PATM(%) |
-15.73 |
13.39 |
21.62 |