| Gross Sales |
104.30 |
149.06 |
144.00 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
104.30 |
149.06 |
144.00 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
4.83 |
6.71 |
3.89 |
| Total Income |
109.13 |
155.77 |
147.90 |
| Total Expenditure |
109.43 |
131.34 |
128.61 |
| PBIDT |
-0.30 |
24.43 |
19.29 |
| Interest |
8.88 |
6.01 |
9.65 |
| PBDT |
-9.19 |
18.42 |
9.63 |
| Depreciation |
8.50 |
8.91 |
9.02 |
| Tax |
-3.29 |
3.01 |
0.74 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-0.87 |
-0.58 |
-0.56 |
| Reported Profit After Tax |
-13.53 |
7.08 |
0.43 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-13.53 |
7.08 |
0.43 |
| EPS (Unit Curr.) |
-2.11 |
1.15 |
0.08 |
| EPS (Adj) (Unit Curr.) |
-2.11 |
1.15 |
0.08 |
| Calculated EPS (Unit Curr.) |
-1.96 |
1.02 |
0.08 |
| Calculated EPS (Adj) (Unit Curr.) |
-1.96 |
1.02 |
0.08 |
| Calculated EPS (Ann.) (Unit Curr.) |
-7.84 |
4.10 |
0.32 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-7.84 |
4.10 |
0.32 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
69.05 |
69.05 |
53.04 |
| 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(%) |
-0.29 |
16.39 |
13.40 |
| PBDTM(%) |
-8.81 |
12.36 |
6.69 |
| PATM(%) |
-12.97 |
4.75 |
0.30 |