| Gross Sales |
806.58 |
1,218.41 |
851.06 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
806.58 |
1,218.41 |
851.06 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
228.80 |
393.59 |
229.13 |
| Total Income |
1,035.38 |
1,612.00 |
1,080.19 |
| Total Expenditure |
826.76 |
1,037.07 |
592.45 |
| PBIDT |
208.62 |
574.93 |
487.74 |
| Interest |
489.16 |
429.94 |
409.33 |
| PBDT |
-280.54 |
144.99 |
78.41 |
| Depreciation |
4.86 |
5.73 |
5.42 |
| Tax |
0.00 |
10.09 |
22.35 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-37.39 |
22.63 |
-9.70 |
| Reported Profit After Tax |
-248.01 |
106.54 |
60.34 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-248.01 |
106.54 |
60.34 |
| EPS (Unit Curr.) |
-7.54 |
3.24 |
1.83 |
| EPS (Adj) (Unit Curr.) |
-7.54 |
3.24 |
1.83 |
| Calculated EPS (Unit Curr.) |
-7.54 |
3.24 |
1.83 |
| Calculated EPS (Adj) (Unit Curr.) |
-7.54 |
3.24 |
1.83 |
| Calculated EPS (Ann.) (Unit Curr.) |
-30.16 |
12.95 |
7.34 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-30.16 |
12.95 |
7.34 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
328.96 |
328.96 |
328.96 |
| 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(%) |
25.86 |
47.19 |
57.31 |
| PBDTM(%) |
-34.78 |
11.90 |
9.21 |
| PATM(%) |
-30.75 |
8.74 |
7.09 |