| Gross Sales |
130.76 |
150.31 |
135.21 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
130.76 |
150.31 |
135.21 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
0.73 |
1.64 |
0.20 |
| Total Income |
131.49 |
151.94 |
135.41 |
| Total Expenditure |
218.85 |
219.06 |
191.07 |
| PBIDT |
-87.36 |
-67.11 |
-55.66 |
| Interest |
7.79 |
7.46 |
7.11 |
| PBDT |
-95.15 |
-74.57 |
-62.77 |
| Depreciation |
1.42 |
1.46 |
1.51 |
| Tax |
0.60 |
-2.00 |
-1.82 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-24.50 |
-18.35 |
-16.12 |
| Reported Profit After Tax |
-72.67 |
-55.69 |
-46.33 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-72.67 |
-55.69 |
-46.33 |
| EPS (Unit Curr.) |
-26.90 |
-20.38 |
-16.96 |
| EPS (Adj) (Unit Curr.) |
-26.90 |
-20.38 |
-16.96 |
| Calculated EPS (Unit Curr.) |
-25.29 |
-20.38 |
-16.96 |
| Calculated EPS (Adj) (Unit Curr.) |
-25.29 |
-20.38 |
-16.96 |
| Calculated EPS (Ann.) (Unit Curr.) |
-101.17 |
-81.53 |
-67.84 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-101.17 |
-81.53 |
-67.84 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
28.73 |
27.32 |
27.32 |
| 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(%) |
-66.81 |
-44.65 |
-41.17 |
| PBDTM(%) |
-72.77 |
-49.61 |
-46.42 |
| PATM(%) |
-55.58 |
-37.05 |
-34.27 |