| Gross Sales |
129.90 |
315.99 |
279.99 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
129.90 |
315.99 |
279.99 |
| Other Operating Income |
5.89 |
9.31 |
6.95 |
| Other Income |
3.32 |
4.26 |
6.54 |
| Total Income |
139.11 |
329.56 |
293.48 |
| Total Expenditure |
125.61 |
302.24 |
250.28 |
| PBIDT |
13.50 |
27.33 |
43.19 |
| Interest |
10.35 |
8.91 |
10.12 |
| PBDT |
3.15 |
18.41 |
33.07 |
| Depreciation |
1.36 |
1.36 |
1.38 |
| Tax |
0.71 |
4.69 |
6.66 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-0.05 |
-0.72 |
-0.07 |
| Reported Profit After Tax |
1.14 |
13.09 |
25.10 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
1.14 |
13.09 |
25.10 |
| EPS (Unit Curr.) |
0.04 |
0.43 |
0.84 |
| EPS (Adj) (Unit Curr.) |
0.04 |
0.43 |
0.84 |
| Calculated EPS (Unit Curr.) |
0.04 |
0.44 |
0.84 |
| Calculated EPS (Adj) (Unit Curr.) |
0.04 |
0.44 |
0.84 |
| Calculated EPS (Ann.) (Unit Curr.) |
0.15 |
1.75 |
3.35 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
0.15 |
1.75 |
3.35 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
30.00 |
30.00 |
30.00 |
| Reserve & Surplus |
0.00 |
0.00 |
0.00 |
| Face Value |
1.00 |
1.00 |
1.00 |
| 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(%) |
10.39 |
8.65 |
15.43 |
| PBDTM(%) |
2.42 |
5.83 |
11.81 |
| PATM(%) |
0.88 |
4.14 |
8.96 |