| INCOME : | | | | | |
| Gross Sales | | | | | 0.00 |
| Sales | | | | | |
| Job Work/ Contract Receipts | | | | | |
| Processing Charges / Service Income | | | | | |
| Revenue from property development | | | | | |
| Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Less: Excise Duty | | | | | |
| Net Sales | | | | | 0.00 |
| 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 | | | | | |
| Electricity & Power | | | | | |
| 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 | 0.20 | 0.30 | 0.25 | 0.27 | 0.31 |
| Salaries, Wages & Bonus | 0.20 | 0.30 | 0.25 | 0.27 | 0.31 |
| 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 | | | | | |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | | | | | |
| Repairs and Maintenance | | | | | 0.00 |
| Packing Material Consumed | | | | | |
| Other Mfg Exp | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| General and Administration Expenses | 1.00 | 0.90 | 0.94 | 0.86 | 0.95 |
| Rent , Rates & Taxes | | | 0.07 | 0.07 | 0.08 |
| Insurance | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 |
| Printing and stationery | 0.00 | 0.00 | 0.01 | | 0.00 |
| Professional and legal fees | 0.80 | 0.70 | 0.72 | 0.67 | 0.81 |
| Traveling and conveyance | 0.00 | | | | |
| Other Administration | 0.20 | 0.20 | 0.14 | 0.11 | 0.06 |
| Selling and Distribution Expenses | 0.10 | 0.10 | 0.11 | 0.11 | 0.13 |
| 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 | 0.30 | 0.00 | 0.04 | 0.61 | 0.51 |
| Bad debts /advances written off | 0.30 | | | | |
| Provision for doubtful debts | | | | | |
| Losson disposal of fixed assets(net) | | | | | |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 0.00 | 0.00 | 0.04 | 0.61 | 0.51 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 1.60 | 1.30 | 1.34 | 1.85 | 1.90 |
| Operating Profit (Excl OI) | -1.60 | -1.30 | -1.34 | -1.85 | -1.90 |
| Other Income | 40.00 | 1.20 | 1.38 | 1.17 | 53.13 |
| Interest Received | 0.10 | | 0.00 | 0.10 | 0.35 |
| Dividend Received | | | | | |
| Profit on sale of Fixed Assets | | | | | |
| Profits on sale of Investments | | | | | |
| Provision Written Back | 39.80 | 1.20 | 1.38 | 1.07 | 52.79 |
| Foreign Exchange Gains | | | | | |
| Others | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Profit | 38.40 | -0.10 | 0.04 | -0.68 | 51.23 |
| Interest | | 0.00 | 0.00 | 0.00 | 0.01 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | | | | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | | 0.00 | | 0.00 | 0.01 |
| Other Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PBDT | 38.40 | -0.10 | 0.04 | -0.68 | 51.23 |
| Depreciation | | | | | |
| Profit Before Taxation & Exceptional Items | 38.40 | -0.10 | 0.04 | -0.68 | 51.23 |
| Exceptional Income / Expenses | | | | | |
| Profit Before Tax | 38.40 | -0.10 | 0.04 | -0.68 | 51.23 |
| Provision for Tax | | | | | |
| Current Income Tax | | | | | |
| Deferred Tax | | | | | |
| Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit After Tax | 38.40 | -0.10 | 0.04 | -0.68 | 51.23 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 38.40 | -0.10 | 0.04 | -0.68 | 51.23 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | -295.90 | -295.80 | -295.86 | -295.18 | -346.40 |
| Appropriations | -257.50 | -295.90 | -295.82 | -295.86 | -295.18 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | | | | | |
| Equity Dividend % | | | | | |
| Earnings Per Share | 2.00 | 0.00 | 0.00 | 0.00 | 3.00 |
| Adjusted EPS | 2.00 | 0.00 | 0.00 | 0.00 | 3.00 |