| Gross Sales |
72.30 |
101.15 |
112.83 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
72.30 |
101.15 |
112.83 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
25.87 |
27.51 |
28.81 |
| Total Income |
98.18 |
128.66 |
141.65 |
| Total Expenditure |
131.32 |
111.63 |
118.91 |
| PBIDT |
-33.15 |
17.03 |
22.74 |
| Interest |
0.35 |
0.37 |
0.39 |
| PBDT |
-33.49 |
16.66 |
22.35 |
| Depreciation |
2.16 |
2.19 |
2.13 |
| Tax |
-6.42 |
0.62 |
1.97 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-1.43 |
3.07 |
2.92 |
| Reported Profit After Tax |
-27.81 |
10.78 |
15.33 |
| Extra-ordinary Items |
-47.08 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
19.27 |
10.78 |
15.33 |
| EPS (Unit Curr.) |
-6.39 |
2.48 |
3.52 |
| EPS (Adj) (Unit Curr.) |
-6.39 |
2.48 |
3.52 |
| Calculated EPS (Unit Curr.) |
-6.39 |
2.48 |
3.52 |
| Calculated EPS (Adj) (Unit Curr.) |
-6.39 |
2.48 |
3.52 |
| Calculated EPS (Ann.) (Unit Curr.) |
-25.56 |
9.92 |
14.10 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-25.56 |
9.92 |
14.10 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
43.51 |
43.49 |
43.49 |
| 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(%) |
-45.85 |
16.84 |
20.15 |
| PBDTM(%) |
-46.32 |
16.47 |
19.81 |
| PATM(%) |
-38.46 |
10.66 |
13.59 |