| Gross Sales |
705.43 |
793.22 |
821.19 |
| Excise Duty |
264.92 |
267.19 |
258.16 |
| Net Sales |
440.51 |
526.03 |
563.03 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
8.78 |
13.36 |
1.71 |
| Total Income |
449.29 |
539.39 |
564.74 |
| Total Expenditure |
401.92 |
533.52 |
558.41 |
| PBIDT |
47.37 |
5.87 |
6.33 |
| Interest |
10.58 |
14.27 |
21.64 |
| PBDT |
36.79 |
-8.40 |
-15.31 |
| Depreciation |
15.30 |
14.54 |
14.27 |
| Tax |
-0.01 |
0.49 |
0.00 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
7.63 |
-7.90 |
-10.21 |
| Reported Profit After Tax |
13.87 |
-15.53 |
-19.37 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
13.87 |
-15.53 |
-19.37 |
| EPS (Unit Curr.) |
1.85 |
-2.34 |
-2.92 |
| EPS (Adj) (Unit Curr.) |
1.85 |
-2.34 |
-2.92 |
| Calculated EPS (Unit Curr.) |
2.09 |
-2.34 |
-2.92 |
| Calculated EPS (Adj) (Unit Curr.) |
2.09 |
-2.34 |
-2.92 |
| Calculated EPS (Ann.) (Unit Curr.) |
8.36 |
-9.36 |
-11.67 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
8.36 |
-9.36 |
-11.67 |
| 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(%) |
10.75 |
1.12 |
1.12 |
| PBDTM(%) |
8.35 |
-1.60 |
-2.72 |
| PATM(%) |
3.15 |
-2.95 |
-3.44 |