| Gross Sales | 7,304.00 | 2,089.00 | 1,917.00 | 690.00 |
| Other Operating Income | 0.00 | 0.00 | 0.00 | 1.00 |
| Other Income | 201.00 | 399.00 | 137.00 | 133.00 |
| Total Income | 7,505.00 | 2,488.00 | 2,054.00 | 824.00 |
| Total Expenditure | 7,212.00 | 1,984.00 | 1,918.00 | 697.00 |
| PBIDT | 293.00 | 504.00 | 136.00 | 127.00 |
| Interest | 470.00 | 377.00 | 364.00 | 310.00 |
| PBDT | -177.00 | 127.00 | -228.00 | -183.00 |
| Depreciation | 10.00 | 4.00 | 13.00 | 3.00 |
| Tax | 0.00 | 0.00 | 0.00 | 0.00 |
| Fringe Benefit Tax | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 8.00 | 10.00 | 18.00 | 19.00 |
| Reported Profit After Tax | -195.00 | 113.00 | -259.00 | -205.00 |
| Extra-ordinary Items | -67.96 | 0.00 | 0.00 | 0.00 |
| Adjusted Profit After Extra-ordinary item | -127.04 | 113.00 | -259.00 | -205.00 |
| | | | | |
| EPS (Unit Curr.) | -1.33 | 0.61 | -1.73 | -1.39 |
| EPS (Adj) (Unit Curr.) | -1.33 | 0.61 | -1.73 | -1.39 |
| Calculated EPS (Unit Curr.) | -1.23 | 0.71 | -1.64 | -1.29 |
| Calculated EPS (Adj) (Unit Curr.) | -1.23 | 0.71 | -1.64 | -1.29 |
| Calculated EPS (Ann.) (Unit Curr.) | -4.92 | 2.85 | -6.54 | -5.18 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) | -4.92 | 2.85 | -6.54 | -5.18 |
| Book Value (Unit Curr.) | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity | 1,584.00 | 1,584.00 | 1,584.00 | 1,584.00 |
| Reserve & Surplus | 0.00 | 0.00 | 0.00 | 0.00 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 |
| | | | | |
| Public Shareholding (No. Of Shares) | 0.00 | 0.00 | 0.00 | 0.00 |
| Public Shareholding (% in Equity) | 0.00 | 0.00 | 0.00 | 0.00 |
| | | | | |
| Pledged/Encumbered - No. of Shares | 0.00 | 0.00 | 0.00 | 0.00 |
| Pledged/Encumbered - % in Total Promoters Holding | 0.00 | 0.00 | 0.00 | 0.00 |
| Pledged/Encumbered - % in Total Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| | | | | |
| Non Encumbered - No. of Shares | 0.00 | 0.00 | 0.00 | 0.00 |
| Non Encumbered - % in Total Promoters Holding | 0.00 | 0.00 | 0.00 | 0.00 |
| Non Encumbered - % in Total Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| | | | | |
| PBIDTM(%) | 4.01 | 24.13 | 7.09 | 18.41 |
| PBDTM(%) | -2.42 | 6.08 | -11.89 | -26.52 |
| PATM(%) | -2.67 | 5.41 | -13.51 | -29.71 |