| Gross Sales |
350.14 |
309.29 |
296.94 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
| Net Sales |
350.14 |
309.29 |
296.94 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
16.45 |
14.83 |
10.19 |
| Total Income |
366.59 |
324.13 |
307.13 |
| Total Expenditure |
142.25 |
121.17 |
126.98 |
| PBIDT |
224.34 |
202.95 |
180.15 |
| Interest |
106.79 |
109.93 |
91.15 |
| PBDT |
117.54 |
93.02 |
89.01 |
| Depreciation |
156.23 |
142.98 |
130.39 |
| Tax |
3.02 |
3.87 |
4.48 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-11.84 |
-17.08 |
-14.53 |
| Reported Profit After Tax |
-29.87 |
-36.76 |
-31.33 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
-29.87 |
-36.76 |
-31.33 |
| EPS (Unit Curr.) |
-1.48 |
-2.01 |
-1.72 |
| EPS (Adj) (Unit Curr.) |
-1.48 |
-2.01 |
-1.72 |
| Calculated EPS (Unit Curr.) |
-1.64 |
-2.01 |
-2.41 |
| Calculated EPS (Adj) (Unit Curr.) |
-1.64 |
-2.01 |
-2.41 |
| Calculated EPS (Ann.) (Unit Curr.) |
-6.54 |
-8.05 |
-9.63 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
-6.54 |
-8.05 |
-9.63 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
18.26 |
18.26 |
13.02 |
| 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(%) |
64.07 |
65.62 |
60.67 |
| PBDTM(%) |
33.57 |
30.08 |
29.98 |
| PATM(%) |
-8.53 |
-11.89 |
-10.55 |