| Gross Sales |
422.81 |
523.12 |
575.70 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
422.81 |
523.12 |
575.70 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
3.31 |
0.59 |
9.41 |
| Total Income |
426.12 |
523.72 |
585.11 |
| Total Expenditure |
458.61 |
518.42 |
465.49 |
| PBIDT |
-32.49 |
5.30 |
119.62 |
| Interest |
12.22 |
14.97 |
12.87 |
| PBDT |
-44.71 |
-9.67 |
106.76 |
| Depreciation |
13.47 |
13.45 |
12.79 |
| Tax |
0.04 |
0.00 |
0.00 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-15.60 |
-6.48 |
23.88 |
| Reported Profit After Tax |
-42.63 |
-16.64 |
70.08 |
| Extra-ordinary Items |
-26.64 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-15.99 |
-16.64 |
70.08 |
| EPS (Unit Curr.) |
-8.33 |
-3.25 |
13.69 |
| EPS (Adj) (Unit Curr.) |
-8.33 |
-3.25 |
13.69 |
| Calculated EPS (Unit Curr.) |
-8.33 |
-3.25 |
13.69 |
| Calculated EPS (Adj) (Unit Curr.) |
-8.33 |
-3.25 |
13.69 |
| Calculated EPS (Ann.) (Unit Curr.) |
-33.32 |
-13.01 |
54.78 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-33.32 |
-13.01 |
54.78 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
51.18 |
51.18 |
51.18 |
| Reserve & Surplus |
660.57 |
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(%) |
-7.68 |
1.01 |
20.78 |
| PBDTM(%) |
-10.57 |
-1.85 |
18.54 |
| PATM(%) |
-10.08 |
-3.18 |
12.17 |