| INCOME : | | | | | |
| Gross Sales | 1102.90 | 1341.50 | 1031.80 | 1234.20 | 611.10 |
| Sales | | | | | |
| Job Work/ Contract Receipts | | | | | |
| Processing Charges / Service Income | 76.10 | 95.10 | 344.60 | 836.60 | 240.00 |
| Revenue from property development | | | | | |
| Other Operational Income | 1026.80 | 1246.40 | 687.20 | 397.60 | 371.10 |
| Less: Excise Duty | | | | | |
| Net Sales | 1102.90 | 1341.50 | 1031.80 | 1234.20 | 611.10 |
| 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 | 5.70 | 5.70 | 2.90 | 5.30 | 3.50 |
| Electricity & Power | 5.70 | 5.70 | 2.90 | 5.30 | 3.50 |
| 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 | 2383.90 | 3819.80 | 4838.00 | 1304.50 | 761.50 |
| Salaries, Wages & Bonus | 395.70 | 384.80 | 378.40 | 462.20 | 591.30 |
| Contributions to EPF & Pension Funds | 3.80 | 4.40 | 6.30 | 9.20 | 13.90 |
| Workmen and Staff Welfare Expenses | 13.80 | 19.10 | 12.50 | 0.70 | 5.00 |
| Other Employees Cost | 1970.60 | 3411.50 | 4440.80 | 832.40 | 151.20 |
| 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 | 121.60 | 121.20 | 239.40 | 101.70 | 92.70 |
| Rent , Rates & Taxes | 0.70 | 2.70 | 9.70 | 8.70 | 13.10 |
| Insurance | 3.50 | 1.40 | 1.20 | 2.00 | 1.70 |
| Printing and stationery | 0.50 | 0.30 | 0.20 | 0.00 | 0.20 |
| Professional and legal fees | 25.70 | 28.30 | 138.80 | 56.40 | 29.20 |
| Traveling and conveyance | 16.50 | 12.20 | 3.90 | 1.50 | 16.80 |
| Other Administration | 91.20 | 88.50 | 89.50 | 34.60 | 48.60 |
| Selling and Distribution Expenses | 628.20 | 30.30 | 37.80 | 22.50 | 33.30 |
| 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 | 2.00 | 26.50 | 7.90 | 2.00 | 1.60 |
| Bad debts /advances written off | | 0.70 | | 0.80 | |
| Provision for doubtful debts | | | 1.90 | | |
| Losson disposal of fixed assets(net) | | | 0.10 | | |
| Losson foreign exchange fluctuations | | | 0.60 | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 2.00 | 25.80 | 5.30 | 1.20 | 1.60 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 3141.40 | 4003.50 | 5126.00 | 1436.10 | 892.70 |
| Operating Profit (Excl OI) | -2038.50 | -2662.00 | -4094.20 | -201.80 | -281.60 |
| Other Income | 2521.10 | 1967.90 | 1142.50 | 560.20 | 868.80 |
| Interest Received | 2421.10 | 1799.50 | 974.40 | 272.90 | 99.60 |
| Dividend Received | | | | | |
| Profit on sale of Fixed Assets | | 0.50 | | 4.50 | |
| Profits on sale of Investments | | | | | 0.00 |
| Provision Written Back | | 55.80 | | 3.90 | 15.50 |
| Foreign Exchange Gains | | 0.20 | | 0.00 | 673.30 |
| Others | 100.00 | 111.90 | 168.10 | 278.80 | 80.40 |
| Operating Profit | 482.60 | -694.10 | -2951.70 | 358.30 | 587.20 |
| Interest | 6.90 | 10.00 | 11.80 | 23.30 | 14.40 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | | | | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 0.70 | 1.00 | 0.30 | 0.10 | 0.10 |
| Other Interest | 6.20 | 9.00 | 11.50 | 23.20 | 14.30 |
| PBDT | 475.70 | -704.10 | -2963.50 | 335.00 | 572.80 |
| Depreciation | 30.50 | 37.40 | 39.00 | 38.00 | 92.00 |
| Profit Before Taxation & Exceptional Items | 445.20 | -741.50 | -3002.50 | 297.00 | 480.90 |
| Exceptional Income / Expenses | -2.70 | | | -23.70 | -291.60 |
| Profit Before Tax | 442.50 | -741.50 | -3002.50 | 273.30 | 189.30 |
| Provision for Tax | 80.60 | | -5.60 | 83.30 | 91.80 |
| Current Income Tax | 80.60 | | | 82.90 | 91.80 |
| Deferred Tax | | | | | |
| Other taxes | 80.60 | 0.00 | -5.60 | 83.30 | 91.80 |
| Profit After Tax | 361.90 | -741.50 | -2996.80 | 190.10 | 97.40 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 361.90 | -741.50 | -2996.80 | 190.10 | 97.40 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | -5103.90 | -4364.30 | -1376.80 | -1566.20 | -1668.10 |
| Appropriations | -4742.00 | -5105.80 | -4373.70 | -1376.10 | -1570.70 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 4.90 | -1.90 | -9.40 | 0.70 | -4.50 |
| Equity Dividend % | | | | | |
| Earnings Per Share | 1.00 | -2.00 | -7.00 | 834.00 | 2564.00 |
| Adjusted EPS | 1.00 | -2.00 | -7.00 | 2.00 | 1.00 |