| INCOME : | | | | | |
| Gross Sales | 114.30 | 17.20 | 64.80 | 3.25 | 15.95 |
| Sales | 114.30 | 17.20 | 60.10 | 0.97 | 15.95 |
| Job Work/ Contract Receipts | | | | | |
| Processing Charges / Service Income | | | | | |
| Revenue from property development | | | | | |
| Other Operational Income | 0.00 | 0.00 | 4.70 | 2.28 | 0.00 |
| Less: Excise Duty | | | | | |
| Net Sales | 114.30 | 17.20 | 64.80 | 3.25 | 15.95 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | -19.20 | 0.10 | -0.10 | 0.48 | -0.17 |
| Raw Material Consumed | 144.10 | 25.10 | 63.70 | 1.67 | 16.44 |
| Opening Raw Materials | | | | | |
| Purchases Raw Materials | | | | | |
| Closing Raw Materials | | | | | |
| Other Direct Purchases / Brought in cost | 144.10 | 25.10 | 63.70 | 1.67 | 16.44 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 0.10 | 0.10 | 0.10 | | |
| Electricity & Power | 0.10 | 0.10 | 0.10 | | |
| 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 | 0.40 | 0.40 | 0.40 | | 0.40 |
| Salaries, Wages & Bonus | 0.40 | 0.40 | 0.40 | | 0.40 |
| Contributions to EPF & Pension Funds | | | | | |
| Workmen and Staff Welfare Expenses | | | | | |
| Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Manufacturing Expenses | 0.00 | 2.00 | | | 0.35 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | 0.00 | 2.00 | | | 0.35 |
| Repairs and Maintenance | | | | | |
| Packing Material Consumed | | | | | |
| Other Mfg Exp | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| General and Administration Expenses | 0.60 | 0.70 | 0.60 | 1.07 | 0.91 |
| Rent , Rates & Taxes | 0.10 | 0.10 | 0.10 | 0.13 | 0.10 |
| Insurance | | | | | |
| Printing and stationery | | | | | 0.01 |
| Professional and legal fees | 0.10 | 0.20 | 0.20 | 0.18 | 0.44 |
| Traveling and conveyance | 0.10 | 0.10 | 0.10 | | |
| Other Administration | 0.40 | 0.40 | 0.30 | 0.76 | 0.36 |
| Selling and Distribution Expenses | 0.10 | 0.00 | | | 0.01 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 0.10 | 0.00 | 0.00 | 0.00 | 0.00 |
| Miscellaneous Expenses | 0.20 | 0.20 | 0.10 | 0.04 | |
| Bad debts /advances written off | | | | | |
| Provision for doubtful debts | | | | | |
| Losson disposal of fixed assets(net) | | | | | |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 0.20 | 0.20 | 0.10 | 0.04 | 0.00 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 126.40 | 28.60 | 64.70 | 3.27 | 17.95 |
| Operating Profit (Excl OI) | -12.10 | -11.40 | 0.10 | -0.01 | -1.99 |
| Other Income | 12.30 | 11.60 | | 0.05 | 2.04 |
| Interest Received | 0.00 | 0.00 | | 0.05 | 2.01 |
| Dividend Received | | | | | |
| Profit on sale of Fixed Assets | | | | | |
| Profits on sale of Investments | | | | | |
| Provision Written Back | | | | | |
| Foreign Exchange Gains | | | | | |
| Others | 12.20 | 11.60 | 0.00 | 0.00 | 0.04 |
| Operating Profit | 0.20 | 0.20 | 0.10 | 0.04 | 0.05 |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | | | | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PBDT | 0.20 | 0.20 | 0.10 | 0.04 | 0.05 |
| Depreciation | | | | | |
| Profit Before Taxation & Exceptional Items | 0.20 | 0.20 | 0.10 | 0.04 | 0.05 |
| Exceptional Income / Expenses | | | | | |
| Profit Before Tax | 0.20 | 0.20 | 0.10 | 0.04 | 0.05 |
| Provision for Tax | | | | | 0.01 |
| Current Income Tax | | | | | |
| Deferred Tax | | | | | |
| Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
| Profit After Tax | 0.20 | 0.20 | 0.10 | 0.04 | 0.04 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 0.20 | 0.20 | 0.10 | 0.04 | 0.04 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | -49.40 | -49.60 | -49.70 | -49.71 | -49.75 |
| Appropriations | -49.20 | -49.40 | -49.60 | -49.67 | -49.71 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | | | | | |
| Equity Dividend % | | | | | |
| Earnings Per Share | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Adjusted EPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |