| INCOME : | | | | | |
| Operating Income | 28.00 | 38.70 | 28.50 | 26.39 | 28.52 |
| Revenue from property development | | | | | |
| Sale of Development Rights | | | | | |
| Development Charges | | | | | |
| Income From Investment in Properties | | | | | |
| Other Operational Income | 28.00 | 38.70 | 28.50 | 26.39 | 28.52 |
| Less: Excise Duty | | | | | |
| Operating Income (Net) | 28.00 | 38.70 | 28.50 | 26.39 | 28.52 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | | | | | |
| Cost of Construction and Development | 28.00 | 38.70 | 27.60 | 23.35 | 22.50 |
| Opening Raw Materials | | | | | |
| Cost of Land & Construction Materials | | | | | |
| Closing Stock | | | | | |
| Cost of Constructed property Sold | | | | | |
| Development Rights | | | | | |
| Other Construction Expenses | 28.00 | 38.70 | 27.60 | 23.35 | 22.50 |
| Power & Fuel Cost | 0.20 | 0.20 | 0.10 | 0.08 | 0.60 |
| Electricity & Power | 0.20 | 0.20 | 0.10 | 0.08 | 0.60 |
| 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 | 0.60 | 0.50 | 0.70 | 0.29 | 4.53 |
| Salaries, Wages & Bonus | 0.30 | 0.30 | 0.30 | 0.25 | 1.39 |
| Contributions to EPF & Pension Funds | 0.30 | 0.20 | 0.40 | 0.01 | 0.13 |
| Workmen and Staff Welfare Expenses | | | 0.00 | 0.03 | 0.08 |
| Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 2.92 |
| Operating Expenses | | | | | |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | | | | | |
| Repairs and Maintenance | | | | | |
| Packing Material Consumed | | | | | |
| Other Manufacturing expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| General and Administration Expenses | 1.60 | 3.40 | 5.90 | 3.71 | 3.20 |
| Rent , Rates & Taxes | | | | 0.13 | |
| Insurance | | | | | |
| Printing and stationery | | | | | |
| Professional and legal fees | 1.00 | 2.70 | 3.60 | 1.98 | 2.01 |
| Other Administration | 0.50 | 0.70 | 2.30 | 1.60 | 1.19 |
| Selling and Distribution Expenses | | | | 0.10 | 0.01 |
| Advertisement & Sales Promotion | | | | | |
| Sales Commissions & Incentives | | | | | |
| Freight and Forwarding | | | | 0.10 | 0.01 |
| 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 | 26.30 | 23.20 | 10.20 | 17.62 | 22.67 |
| 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 | 0.00 | 2.30 | 0.00 | 0.03 | 1.02 |
| Other Miscellaneous Expenses | 26.30 | 20.90 | 10.20 | 17.58 | 21.64 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 56.60 | 66.10 | 44.50 | 45.15 | 53.49 |
| Operating Profit (Excl OI) | -28.60 | -27.30 | -16.00 | -18.77 | -24.97 |
| Other Income | 5.80 | 4.80 | 18.00 | 16.83 | 28.63 |
| Interest Received | 5.80 | 4.70 | 18.00 | 16.81 | 27.08 |
| Dividend Received | | | | | |
| Profit on sale of Fixed Assets | | 0.10 | | | |
| Profits on sale of Investments | | | | | |
| Provision Written Back | | | | | 1.55 |
| Foreign Exchange Gains | | | | | |
| Others | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 |
| Operating Profit | -22.90 | -22.50 | 2.00 | -1.94 | 3.66 |
| Interest | 0.00 | 0.00 | 0.20 | 0.12 | 0.35 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | | | | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 0.00 | 0.00 | 0.00 | 0.01 | 0.03 |
| Other Interest | 0.00 | 0.00 | 0.20 | 0.11 | 0.33 |
| PBDT | -22.90 | -22.50 | 1.80 | -2.06 | 3.31 |
| Depreciation | 0.20 | 0.30 | 0.40 | 0.68 | 2.53 |
| Profit Before Taxation & Exceptional Items | -23.10 | -22.80 | 1.40 | -2.74 | 0.78 |
| Exceptional Income / Expenses | | -60.10 | | 1.07 | |
| Profit Before Tax | -23.10 | -82.90 | 1.40 | -1.66 | 0.78 |
| Provision for Tax | | -0.80 | 0.30 | 0.05 | -0.39 |
| Current Income Tax | | | 0.20 | | |
| Deferred Tax | | -0.80 | 0.10 | 0.05 | -0.39 |
| Other taxes | 0.00 | -0.80 | 0.00 | 0.05 | -0.39 |
| Profit After Tax | -23.10 | -82.10 | 1.10 | -1.72 | 1.17 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 297.50 | 379.30 | 377.90 | 379.32 | 377.75 |
| Appropriations | 274.50 | 297.20 | 379.00 | 377.60 | 378.92 |
| General Reserve | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 274.50 | 297.20 | 379.00 | 377.60 | 378.92 |
| Equity Dividend % | | | | | |
| Earnings Per Share | -2.00 | -6.00 | 0.00 | 0.00 | 0.00 |
| Adjusted EPS | -2.00 | -6.00 | 0.00 | 0.00 | 0.00 |