| Gross Sales |
821.19 |
702.48 |
740.50 |
| Excise Duty |
258.16 |
238.47 |
254.51 |
| Net Sales |
563.03 |
464.01 |
485.99 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
1.71 |
1.09 |
0.58 |
| Total Income |
564.74 |
465.10 |
486.57 |
| Total Expenditure |
558.41 |
368.76 |
471.48 |
| PBIDT |
6.33 |
96.34 |
15.09 |
| Interest |
21.64 |
20.08 |
10.04 |
| PBDT |
-15.31 |
76.26 |
5.05 |
| Depreciation |
14.27 |
15.99 |
14.66 |
| Tax |
0.00 |
4.29 |
-0.04 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-10.21 |
16.33 |
-3.36 |
| Reported Profit After Tax |
-19.37 |
39.65 |
-6.21 |
| Extra-ordinary Items |
0.00 |
-2.11 |
-1.76 |
| Adjusted Profit After Extra-ordinary item |
-19.37 |
41.76 |
-4.45 |
| EPS (Unit Curr.) |
-2.92 |
5.97 |
-0.94 |
| EPS (Adj) (Unit Curr.) |
-2.92 |
5.97 |
-0.94 |
| Calculated EPS (Unit Curr.) |
-2.92 |
5.97 |
-0.94 |
| Calculated EPS (Adj) (Unit Curr.) |
-2.92 |
5.97 |
-0.94 |
| Calculated EPS (Ann.) (Unit Curr.) |
-11.67 |
23.89 |
-3.74 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-11.67 |
23.89 |
-3.74 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
66.39 |
66.39 |
66.39 |
| 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(%) |
1.12 |
20.76 |
3.11 |
| PBDTM(%) |
-2.72 |
16.43 |
1.04 |
| PATM(%) |
-3.44 |
8.55 |
-1.28 |