| Gross Sales | 3.44 | 3.44 | 3.44 | 3.44 |
| Other Operating Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income | 1.06 | 1.22 | 1.24 | 1.32 |
| Total Income | 4.50 | 4.66 | 4.68 | 4.76 |
| Total Expenditure | 833.05 | 5.24 | 4.74 | 42.47 |
| PBIDT | -828.55 | -0.57 | -0.06 | -37.71 |
| Interest | 203.25 | 36.43 | 30.94 | 29.66 |
| PBDT | -1,031.80 | -37.00 | -31.00 | -67.37 |
| Depreciation | 1.93 | 2.08 | 1.93 | 1.84 |
| Tax | 0.00 | 0.00 | 0.00 | 0.00 |
| Fringe Benefit Tax | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.00 | 0.00 | 0.00 | 0.00 |
| Reported Profit After Tax | -1,033.73 | -39.08 | -32.93 | -69.21 |
| Extra-ordinary Items | -823.19 | 0.00 | 0.00 | 0.00 |
| Adjusted Profit After Extra-ordinary item | -210.54 | -39.08 | -32.93 | -69.21 |
| | | | | |
| EPS (Unit Curr.) | -39.23 | -1.48 | -1.25 | -2.63 |
| EPS (Adj) (Unit Curr.) | -39.23 | -1.48 | -1.25 | -2.63 |
| Calculated EPS (Unit Curr.) | -39.23 | -1.48 | -1.25 | -2.63 |
| Calculated EPS (Adj) (Unit Curr.) | -39.23 | -1.48 | -1.25 | -2.63 |
| Calculated EPS (Ann.) (Unit Curr.) | -156.94 | -5.93 | -5.00 | -10.51 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) | -156.94 | -5.93 | -5.00 | -10.51 |
| Book Value (Unit Curr.) | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity | 52.70 | 52.70 | 52.70 | 52.70 |
| Reserve & Surplus | 0.00 | 0.00 | 0.00 | 0.00 |
| Face Value | 2.00 | 2.00 | 2.00 | 2.00 |
| | | | | |
| 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(%) | -24,085.76 | -16.57 | -1.74 | -1,096.22 |
| PBDTM(%) | -29,994.19 | -1,075.58 | -901.16 | -1,958.43 |
| PATM(%) | -30,050.29 | -1,136.05 | -957.27 | -2,011.92 |