| Gross Sales | 33.64 | 5.53 | 19.02 | 0.33 |
| Other Operating Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income | 0.44 | 0.06 | 0.06 | 0.11 |
| Total Income | 34.08 | 5.59 | 19.08 | 0.45 |
| Total Expenditure | 41.30 | 9.67 | 23.88 | 2.15 |
| PBIDT | -7.22 | -4.08 | -4.79 | -1.71 |
| Interest | 7.74 | 3.55 | 2.03 | 1.93 |
| PBDT | -14.96 | -7.63 | -6.83 | -3.64 |
| Depreciation | 1.10 | 1.07 | 1.05 | 1.00 |
| 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 | -16.06 | -8.70 | -7.87 | -4.64 |
| Extra-ordinary Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Adjusted Profit After Extra-ordinary item | -16.06 | -8.70 | -7.87 | -4.64 |
| | | | | |
| EPS (Unit Curr.) | -32.44 | -17.52 | -15.85 | -9.35 |
| EPS (Adj) (Unit Curr.) | -24.03 | -12.98 | -15.85 | -9.35 |
| Calculated EPS (Unit Curr.) | -32.33 | -17.52 | -15.85 | -9.35 |
| Calculated EPS (Adj) (Unit Curr.) | -23.95 | -12.98 | -15.85 | -9.35 |
| Calculated EPS (Ann.) (Unit Curr.) | -129.32 | -70.09 | -63.40 | -37.40 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) | -95.78 | -51.91 | -63.40 | -37.40 |
| Book Value (Unit Curr.) | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity | 4.97 | 4.97 | 4.97 | 4.97 |
| 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(%) | -21.46 | -73.78 | -25.18 | -518.18 |
| PBDTM(%) | -44.47 | -137.97 | -35.91 | -1,103.03 |
| PATM(%) | -47.74 | -157.32 | -41.38 | -1,406.06 |