| Gross Sales |
27.53 |
75.39 |
63.24 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
27.53 |
75.39 |
63.24 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
3.42 |
7.76 |
12.63 |
| Total Income |
30.95 |
83.14 |
75.88 |
| Total Expenditure |
45.27 |
84.61 |
117.23 |
| PBIDT |
-14.32 |
-1.47 |
-41.36 |
| Interest |
23.03 |
38.55 |
17.48 |
| PBDT |
-37.36 |
-40.02 |
-58.83 |
| Depreciation |
2.18 |
2.18 |
2.34 |
| Tax |
0.00 |
0.00 |
-0.10 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-3.14 |
-1.82 |
-10.18 |
| Reported Profit After Tax |
-36.39 |
-40.38 |
-50.89 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-36.39 |
-40.38 |
-50.89 |
| EPS (Unit Curr.) |
-3.84 |
-4.26 |
-5.37 |
| EPS (Adj) (Unit Curr.) |
-3.84 |
-4.26 |
-5.37 |
| Calculated EPS (Unit Curr.) |
-3.84 |
-4.26 |
-5.37 |
| Calculated EPS (Adj) (Unit Curr.) |
-3.84 |
-4.26 |
-5.37 |
| Calculated EPS (Ann.) (Unit Curr.) |
-15.37 |
-17.05 |
-21.49 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-15.37 |
-17.05 |
-21.49 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
94.73 |
94.73 |
94.73 |
| Reserve & Surplus |
-389.10 |
-352.87 |
-312.66 |
| 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(%) |
-52.02 |
-1.95 |
-65.40 |
| PBDTM(%) |
-135.71 |
-53.08 |
-93.03 |
| PATM(%) |
-132.18 |
-53.56 |
-80.47 |