| Gross Sales | 45.25 | 103.34 | 115.74 | 125.98 |
| Other Operating Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income | 0.05 | 0.04 | 0.05 | 0.10 |
| Total Income | 45.30 | 103.38 | 115.79 | 126.08 |
| Total Expenditure | 129.69 | 103.87 | 104.32 | 126.45 |
| PBIDT | -84.39 | -0.49 | 11.47 | -0.37 |
| Interest | 7.26 | 6.88 | 7.09 | 6.87 |
| PBDT | -91.65 | -7.37 | 4.38 | -7.24 |
| Depreciation | 1.88 | 1.87 | 1.85 | 3.39 |
| Tax | 0.00 | 0.00 | 0.00 | 0.00 |
| Fringe Benefit Tax | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.27 | 0.10 | -0.17 | -10.13 |
| Reported Profit After Tax | -93.80 | -9.34 | 2.70 | -0.50 |
| Extra-ordinary Items | -79.73 | 0.00 | 0.00 | 0.00 |
| Adjusted Profit After Extra-ordinary item | -14.07 | -9.34 | 2.70 | -0.50 |
| | | | | |
| EPS (Unit Curr.) | -31.93 | -3.18 | 0.92 | -0.17 |
| EPS (Adj) (Unit Curr.) | -31.93 | -3.18 | 0.92 | -0.17 |
| Calculated EPS (Unit Curr.) | -31.94 | -3.18 | 0.92 | -0.17 |
| Calculated EPS (Adj) (Unit Curr.) | -31.94 | -3.18 | 0.92 | -0.17 |
| Calculated EPS (Ann.) (Unit Curr.) | -127.75 | -12.72 | 3.68 | -0.68 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) | -127.75 | -12.72 | 3.68 | -0.68 |
| Book Value (Unit Curr.) | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity | 29.37 | 29.37 | 29.37 | 29.37 |
| 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(%) | -186.50 | -0.47 | 9.91 | -0.29 |
| PBDTM(%) | -202.54 | -7.13 | 3.78 | -5.75 |
| PATM(%) | -207.29 | -9.04 | 2.33 | -0.40 |