| Gross Sales |
6,216.00 |
3,257.00 |
3,791.00 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
6,216.00 |
3,257.00 |
3,791.00 |
| Other Operating Income |
33.00 |
98.00 |
156.00 |
| Other Income |
355.00 |
281.00 |
251.00 |
| Total Income |
6,604.00 |
3,636.00 |
4,198.00 |
| Total Expenditure |
6,245.00 |
3,210.00 |
3,526.00 |
| PBIDT |
359.00 |
426.00 |
672.00 |
| Interest |
355.00 |
317.00 |
318.00 |
| PBDT |
4.00 |
109.00 |
354.00 |
| Depreciation |
30.00 |
27.00 |
23.00 |
| Tax |
0.00 |
0.00 |
0.00 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-39.00 |
0.00 |
-144.00 |
| Reported Profit After Tax |
13.00 |
82.00 |
475.00 |
| Extra-ordinary Items |
-165.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
178.00 |
82.00 |
475.00 |
| EPS (Unit Curr.) |
0.07 |
0.49 |
2.92 |
| EPS (Adj) (Unit Curr.) |
0.07 |
0.49 |
2.92 |
| Calculated EPS (Unit Curr.) |
0.08 |
0.50 |
2.88 |
| Calculated EPS (Adj) (Unit Curr.) |
0.08 |
0.50 |
2.88 |
| Calculated EPS (Ann.) (Unit Curr.) |
0.32 |
1.99 |
11.54 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
0.32 |
1.99 |
11.54 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
1,647.00 |
1,647.00 |
1,647.00 |
| 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(%) |
5.78 |
13.08 |
17.73 |
| PBDTM(%) |
0.06 |
3.35 |
9.34 |
| PATM(%) |
0.21 |
2.52 |
12.53 |