| Gross Sales | 10.18 | 29.98 | 41.05 | 50.77 |
| Other Operating Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income | 0.07 | 0.00 | 0.00 | 0.00 |
| Total Income | 10.25 | 29.98 | 41.05 | 50.77 |
| Total Expenditure | 10.33 | 23.33 | 37.63 | 43.31 |
| PBIDT | -0.08 | 6.64 | 3.42 | 7.46 |
| Interest | 0.21 | 0.01 | 0.07 | 0.08 |
| PBDT | -0.29 | 6.63 | 3.35 | 7.38 |
| Depreciation | 1.84 | 2.44 | 0.38 | 0.34 |
| Tax | -0.22 | 0.68 | 0.74 | 1.76 |
| Fringe Benefit Tax | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -0.92 | 0.43 | -0.01 | -0.01 |
| Reported Profit After Tax | -1.00 | 3.08 | 2.24 | 5.30 |
| Extra-ordinary Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Adjusted Profit After Extra-ordinary item | -1.00 | 3.08 | 2.24 | 5.30 |
| | | | | |
| EPS (Unit Curr.) | -0.83 | 7.69 | 5.59 | 13.21 |
| EPS (Adj) (Unit Curr.) | -0.83 | 2.56 | 1.86 | 4.40 |
| Calculated EPS (Unit Curr.) | -0.83 | 7.69 | 5.60 | 13.21 |
| Calculated EPS (Adj) (Unit Curr.) | -0.83 | 2.56 | 1.87 | 4.40 |
| Calculated EPS (Ann.) (Unit Curr.) | -3.32 | 30.76 | 22.38 | 52.86 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) | -3.32 | 10.25 | 7.46 | 17.62 |
| Book Value (Unit Curr.) | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity | 12.02 | 4.01 | 4.01 | 4.01 |
| 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(%) | -0.79 | 22.15 | 8.33 | 14.69 |
| PBDTM(%) | -2.85 | 22.11 | 8.16 | 14.54 |
| PATM(%) | -9.82 | 10.27 | 5.46 | 10.44 |