| Gross Sales |
37.90 |
62.59 |
81.19 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
37.90 |
62.59 |
81.19 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
1.11 |
1.29 |
0.65 |
| Total Income |
39.01 |
63.88 |
81.84 |
| Total Expenditure |
45.21 |
65.15 |
70.95 |
| PBIDT |
-6.20 |
-1.27 |
10.89 |
| Interest |
4.04 |
1.83 |
1.62 |
| PBDT |
-10.24 |
-3.10 |
9.27 |
| Depreciation |
5.10 |
4.26 |
3.90 |
| Tax |
1.34 |
-1.89 |
1.92 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-3.31 |
-0.54 |
-0.44 |
| Reported Profit After Tax |
-13.38 |
-4.93 |
3.89 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-13.38 |
-4.93 |
3.89 |
| EPS (Unit Curr.) |
-9.22 |
-3.44 |
2.69 |
| EPS (Adj) (Unit Curr.) |
-9.22 |
-3.44 |
2.69 |
| Calculated EPS (Unit Curr.) |
-9.22 |
-3.40 |
2.68 |
| Calculated EPS (Adj) (Unit Curr.) |
-9.22 |
-3.40 |
2.68 |
| Calculated EPS (Ann.) (Unit Curr.) |
-36.90 |
-13.59 |
10.73 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-36.90 |
-13.59 |
10.73 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
14.50 |
14.50 |
14.50 |
| 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(%) |
-16.36 |
-2.03 |
13.41 |
| PBDTM(%) |
-27.02 |
-4.95 |
11.42 |
| PATM(%) |
-35.30 |
-7.88 |
4.79 |