| Gross Sales |
18.50 |
37.20 |
86.47 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
18.50 |
37.20 |
86.47 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
4.89 |
5.84 |
6.00 |
| Total Income |
23.39 |
43.04 |
92.46 |
| Total Expenditure |
33.01 |
51.38 |
83.06 |
| PBIDT |
-9.62 |
-8.34 |
9.41 |
| Interest |
0.23 |
0.78 |
0.27 |
| PBDT |
-9.85 |
-9.12 |
9.14 |
| Depreciation |
7.44 |
7.20 |
6.59 |
| Tax |
3.96 |
-3.35 |
-0.61 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-0.58 |
-0.76 |
1.25 |
| Reported Profit After Tax |
-20.67 |
-12.20 |
1.90 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-20.67 |
-12.20 |
1.90 |
| EPS (Unit Curr.) |
-4.78 |
-2.82 |
0.44 |
| EPS (Adj) (Unit Curr.) |
-4.78 |
-2.82 |
0.44 |
| Calculated EPS (Unit Curr.) |
-4.80 |
-2.84 |
0.44 |
| Calculated EPS (Adj) (Unit Curr.) |
-4.80 |
-2.84 |
0.44 |
| Calculated EPS (Ann.) (Unit Curr.) |
-19.21 |
-11.34 |
1.77 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-19.21 |
-11.34 |
1.77 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
43.04 |
43.03 |
42.89 |
| 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(%) |
-52.00 |
-22.42 |
10.88 |
| PBDTM(%) |
-53.24 |
-24.52 |
10.57 |
| PATM(%) |
-111.73 |
-32.80 |
2.20 |