| Gross Sales | 3.06 | 20.01 | 39.14 | 33.08 |
| Other Operating Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income | 0.01 | 0.13 | 2.39 | 8.91 |
| Total Income | 3.07 | 20.15 | 41.53 | 41.99 |
| Total Expenditure | 7.06 | 41.09 | 59.64 | 32.82 |
| PBIDT | -3.99 | -20.94 | -18.11 | 9.18 |
| Interest | 0.12 | 0.03 | 0.11 | 0.47 |
| PBDT | -4.11 | -20.97 | -18.22 | 8.71 |
| Depreciation | 1.57 | 1.57 | 3.90 | 2.80 |
| Tax | 0.00 | 0.00 | 0.00 | 0.00 |
| Fringe Benefit Tax | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.57 | -1.42 | -7.83 | 0.42 |
| Reported Profit After Tax | -6.25 | -21.12 | -14.29 | 5.49 |
| Extra-ordinary Items | 0.00 | -20.57 | -23.91 | 7.83 |
| Adjusted Profit After Extra-ordinary item | -6.25 | -0.55 | 9.62 | -2.34 |
| | | | | |
| EPS (Unit Curr.) | -1.25 | -4.22 | -2.85 | 1.10 |
| EPS (Adj) (Unit Curr.) | -1.25 | -4.22 | -2.85 | 1.10 |
| Calculated EPS (Unit Curr.) | -1.25 | -4.22 | -2.85 | 1.10 |
| Calculated EPS (Adj) (Unit Curr.) | -1.25 | -4.22 | -2.85 | 1.10 |
| Calculated EPS (Ann.) (Unit Curr.) | -4.99 | -16.86 | -11.41 | 4.39 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) | -4.99 | -16.86 | -11.41 | 4.39 |
| Book Value (Unit Curr.) | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity | 50.10 | 50.10 | 50.10 | 50.10 |
| Reserve & Surplus | 6.24 | 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(%) | -130.39 | -104.65 | -46.27 | 27.75 |
| PBDTM(%) | -134.31 | -104.80 | -46.55 | 26.33 |
| PATM(%) | -204.25 | -105.55 | -36.51 | 16.60 |