| Gross Sales |
206.16 |
211.32 |
278.50 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
206.16 |
211.32 |
278.50 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
3.59 |
4.33 |
1.95 |
| Total Income |
209.76 |
215.66 |
280.44 |
| Total Expenditure |
245.97 |
249.00 |
288.25 |
| PBIDT |
-36.21 |
-33.35 |
-7.81 |
| Interest |
16.11 |
19.51 |
17.96 |
| PBDT |
-52.33 |
-52.86 |
-25.76 |
| Depreciation |
27.23 |
31.36 |
31.04 |
| Tax |
0.00 |
0.00 |
0.00 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-19.81 |
-20.62 |
-5.18 |
| Reported Profit After Tax |
-59.74 |
-63.60 |
-51.62 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-59.74 |
-63.60 |
-51.62 |
| EPS (Unit Curr.) |
-9.42 |
-10.07 |
-8.03 |
| EPS (Adj) (Unit Curr.) |
-9.42 |
-10.07 |
-8.03 |
| Calculated EPS (Unit Curr.) |
-9.44 |
-10.05 |
-8.17 |
| Calculated EPS (Adj) (Unit Curr.) |
-9.44 |
-10.05 |
-8.17 |
| Calculated EPS (Ann.) (Unit Curr.) |
-37.76 |
-40.21 |
-32.67 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-37.76 |
-40.21 |
-32.67 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
12.66 |
12.66 |
12.64 |
| Reserve & Surplus |
0.00 |
0.00 |
0.00 |
| Face Value |
2.00 |
2.00 |
2.00 |
| 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(%) |
-17.56 |
-15.78 |
-2.80 |
| PBDTM(%) |
-25.38 |
-25.01 |
-9.25 |
| PATM(%) |
-28.98 |
-30.10 |
-18.54 |