| Gross Sales |
258.79 |
365.43 |
491.96 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
258.79 |
365.43 |
491.96 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
52.48 |
36.83 |
47.95 |
| Total Income |
311.26 |
402.26 |
539.91 |
| Total Expenditure |
297.19 |
339.29 |
432.94 |
| PBIDT |
14.07 |
62.97 |
106.97 |
| Interest |
44.37 |
39.77 |
38.90 |
| PBDT |
-30.29 |
23.20 |
68.08 |
| Depreciation |
5.50 |
5.24 |
5.59 |
| Tax |
0.00 |
0.00 |
-2.46 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-9.28 |
4.93 |
12.78 |
| Reported Profit After Tax |
-26.52 |
13.02 |
52.16 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-26.52 |
13.02 |
52.16 |
| EPS (Unit Curr.) |
-1.89 |
0.93 |
3.71 |
| EPS (Adj) (Unit Curr.) |
-1.89 |
0.93 |
3.71 |
| Calculated EPS (Unit Curr.) |
-1.89 |
0.93 |
3.71 |
| Calculated EPS (Adj) (Unit Curr.) |
-1.89 |
0.93 |
3.71 |
| Calculated EPS (Ann.) (Unit Curr.) |
-7.55 |
3.71 |
14.85 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-7.55 |
3.71 |
14.85 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
14.05 |
14.05 |
14.05 |
| 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(%) |
5.44 |
17.23 |
21.74 |
| PBDTM(%) |
-11.70 |
6.35 |
13.84 |
| PATM(%) |
-10.25 |
3.56 |
10.60 |