| Gross Sales | 6.07 | 7.77 | 8.68 | 12.68 |
| Other Operating Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income | 0.05 | 0.08 | 0.25 | 0.08 |
| Total Income | 6.12 | 7.85 | 8.93 | 12.77 |
| Total Expenditure | 10.22 | 9.70 | 9.80 | 12.20 |
| PBIDT | -4.10 | -1.85 | -0.86 | 0.57 |
| Interest | 0.01 | 0.01 | 0.02 | 0.02 |
| PBDT | -4.12 | -1.85 | -0.88 | 0.54 |
| Depreciation | 1.25 | 1.25 | 0.93 | 0.48 |
| 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 | -5.37 | -3.10 | -1.81 | 0.06 |
| Extra-ordinary Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Adjusted Profit After Extra-ordinary item | -5.37 | -3.10 | -1.81 | 0.06 |
| | | | | |
| EPS (Unit Curr.) | -2.08 | -1.20 | -0.77 | 0.02 |
| EPS (Adj) (Unit Curr.) | -2.08 | -1.20 | -0.77 | 0.02 |
| Calculated EPS (Unit Curr.) | -2.08 | -1.20 | -0.70 | 0.02 |
| Calculated EPS (Adj) (Unit Curr.) | -2.08 | -1.20 | -0.70 | 0.02 |
| Calculated EPS (Ann.) (Unit Curr.) | -8.31 | -4.80 | -2.80 | 0.10 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) | -8.31 | -4.80 | -2.80 | 0.10 |
| Book Value (Unit Curr.) | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity | 12.92 | 12.92 | 12.92 | 12.92 |
| Reserve & Surplus | 60.51 | 65.40 | 68.94 | 71.43 |
| Face Value | 5.00 | 5.00 | 5.00 | 5.00 |
| | | | | |
| 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(%) | -67.55 | -23.81 | -9.91 | 4.50 |
| PBDTM(%) | -67.87 | -23.81 | -10.14 | 4.26 |
| PATM(%) | -88.47 | -39.90 | -20.85 | 0.47 |