| Gross Sales |
430.00 |
522.00 |
928.00 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
430.00 |
522.00 |
928.00 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
12.00 |
6.00 |
10.00 |
| Total Income |
442.00 |
528.00 |
938.00 |
| Total Expenditure |
450.00 |
478.00 |
762.00 |
| PBIDT |
-8.00 |
50.00 |
176.00 |
| Interest |
2.00 |
2.00 |
3.00 |
| PBDT |
-10.00 |
48.00 |
173.00 |
| Depreciation |
30.00 |
29.00 |
30.00 |
| Tax |
-8.00 |
8.00 |
45.00 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
0.00 |
0.00 |
0.00 |
| Reported Profit After Tax |
-32.00 |
11.00 |
98.00 |
| Extra-ordinary Items |
1.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-33.00 |
11.00 |
98.00 |
| EPS (Unit Curr.) |
-1.67 |
0.56 |
5.04 |
| EPS (Adj) (Unit Curr.) |
-1.67 |
0.56 |
5.04 |
| Calculated EPS (Unit Curr.) |
-1.68 |
0.58 |
5.16 |
| Calculated EPS (Adj) (Unit Curr.) |
-1.68 |
0.58 |
5.16 |
| Calculated EPS (Ann.) (Unit Curr.) |
-6.74 |
2.32 |
20.63 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-6.74 |
2.32 |
20.63 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
19.00 |
19.00 |
19.00 |
| Reserve & Surplus |
0.00 |
0.00 |
0.00 |
| Face Value |
1.00 |
1.00 |
1.00 |
| 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(%) |
-1.86 |
9.58 |
18.97 |
| PBDTM(%) |
-2.33 |
9.20 |
18.64 |
| PATM(%) |
-7.44 |
2.11 |
10.56 |