| INCOME : | | | | | |
| Gross Sales | 18.70 | 15.80 | 12.60 | 7.40 | 8.30 |
| Sales | | | | | |
| Job Work/ Contract Receipts | | | | | |
| Processing Charges / Service Income | 8.40 | 9.50 | 9.20 | 7.40 | 8.10 |
| Revenue from property development | | | | | |
| Other Operational Income | 10.40 | 6.30 | 3.40 | 0.00 | 0.20 |
| Less: Excise Duty | | | | | |
| Net Sales | 18.70 | 15.80 | 12.60 | 7.40 | 8.30 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | | | | | |
| Raw Material Consumed | | | | | |
| Opening Raw Materials | | | | | |
| Purchases Raw Materials | | | | | |
| Closing Raw Materials | | | | | |
| Other Direct Purchases / Brought in cost | | | | | |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 0.20 | 0.20 | 0.10 | 0.20 | 0.20 |
| Electricity & Power | 0.20 | 0.20 | 0.10 | 0.20 | 0.20 |
| Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Cost | 8.70 | 8.60 | 7.30 | 6.00 | 7.30 |
| Salaries, Wages & Bonus | 8.40 | 8.20 | 6.90 | 5.60 | 6.80 |
| Contributions to EPF & Pension Funds | | | | | |
| Workmen and Staff Welfare Expenses | 0.10 | 0.20 | 0.10 | 0.20 | 0.10 |
| Other Employees Cost | 0.20 | 0.20 | 0.20 | 0.20 | 0.40 |
| Other Manufacturing Expenses | 2.70 | 1.60 | 1.40 | 1.00 | 1.30 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | | | | | |
| Repairs and Maintenance | | | | | |
| Packing Material Consumed | | | | | |
| Other Mfg Exp | 2.70 | 1.60 | 1.40 | 1.00 | 1.30 |
| General and Administration Expenses | 8.30 | 4.00 | 4.10 | 3.80 | 5.10 |
| Rent , Rates & Taxes | | | | 1.10 | 1.30 |
| Insurance | | | | | |
| Printing and stationery | 0.00 | 0.10 | 0.20 | 0.20 | 0.10 |
| Professional and legal fees | 7.40 | 2.70 | 2.60 | 1.60 | 2.80 |
| Traveling and conveyance | 0.10 | 0.60 | 0.10 | 0.20 | 0.20 |
| Other Administration | 0.80 | 1.20 | 1.30 | 0.80 | 0.90 |
| Selling and Distribution Expenses | 2.10 | 2.80 | 2.50 | 2.10 | 2.00 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Miscellaneous Expenses | 0.40 | 0.90 | 0.30 | 1.40 | 0.80 |
| Bad debts /advances written off | | | | 0.00 | 0.00 |
| Provision for doubtful debts | | | | | |
| Losson disposal of fixed assets(net) | | | | 1.10 | |
| Losson foreign exchange fluctuations | | | | | 0.50 |
| Losson sale of non-trade current investments | | 0.60 | | | |
| Other Miscellaneous Expenses | 0.40 | 0.40 | 0.30 | 0.20 | 0.20 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 22.40 | 18.10 | 15.80 | 14.40 | 16.80 |
| Operating Profit (Excl OI) | -3.70 | -2.20 | -3.20 | -7.00 | -8.50 |
| Other Income | 3.60 | 2.60 | 4.90 | 4.60 | 3.80 |
| Interest Received | 2.80 | 2.40 | 2.50 | 2.20 | 1.70 |
| Dividend Received | | | | | |
| Profit on sale of Fixed Assets | | | | | |
| Profits on sale of Investments | | | | | |
| Provision Written Back | | 0.10 | 0.30 | 0.00 | 1.50 |
| Foreign Exchange Gains | 0.80 | 0.10 | 2.10 | 0.60 | |
| Others | 0.00 | 0.00 | 0.10 | 1.70 | 0.60 |
| Operating Profit | -0.10 | 0.40 | 1.80 | -2.40 | -4.70 |
| Interest | 3.20 | 6.40 | 6.80 | 4.20 | 2.90 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | 2.20 | 4.90 | 5.80 | 4.00 | 2.90 |
| Intereston Fixed deposits | 0.10 | 0.10 | 0.10 | | |
| Bank Charges etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Interest | 0.90 | 1.30 | 0.90 | 0.20 | 0.00 |
| PBDT | -3.30 | -6.10 | -5.00 | -6.70 | -7.60 |
| Depreciation | 4.40 | 4.30 | 4.40 | 2.40 | 5.20 |
| Profit Before Taxation & Exceptional Items | -7.70 | -10.40 | -9.40 | -9.00 | -12.80 |
| Exceptional Income / Expenses | -95.10 | -45.00 | | | |
| Profit Before Tax | -102.80 | -55.40 | -9.40 | -9.00 | -12.80 |
| Provision for Tax | 0.10 | 0.10 | -0.40 | 0.30 | 0.30 |
| Current Income Tax | | | | | |
| Deferred Tax | 0.10 | 0.10 | -0.40 | 0.30 | 0.30 |
| Other taxes | 0.10 | 0.10 | -0.40 | 0.30 | 0.30 |
| Profit After Tax | -102.90 | -55.50 | -9.00 | -9.30 | -13.10 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | -102.90 | -55.50 | -9.00 | -9.30 | -13.10 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | -244.20 | -188.70 | -179.60 | -170.30 | -157.20 |
| Appropriations | -347.10 | -244.20 | -188.70 | -179.60 | -170.30 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | | | | | |
| Equity Dividend % | | | | | |
| Earnings Per Share | -7.00 | -7.00 | -1.00 | -1.00 | -2.00 |
| Adjusted EPS | -7.00 | -7.00 | -1.00 | -1.00 | -2.00 |