| Gross Sales | 51.01 | 73.41 | 141.01 |
| Other Operating Income | 0.00 | 0.00 | 0.00 |
| Other Income | 0.03 | 0.02 | 1.79 |
| Total Income | 51.05 | 73.43 | 142.80 |
| Total Expenditure | 82.58 | 61.15 | 122.14 |
| PBIDT | -31.54 | 12.28 | 20.66 |
| Interest | 5.62 | 3.66 | 4.54 |
| PBDT | -37.15 | 8.62 | 16.12 |
| Depreciation | 0.64 | 0.62 | 0.80 |
| Tax | -3.58 | 3.39 | 2.13 |
| Fringe Benefit Tax | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.00 | 0.00 | -0.35 |
| Reported Profit After Tax | -34.21 | 4.61 | 13.54 |
| Extra-ordinary Items | 0.00 | 0.00 | 0.00 |
| Adjusted Profit After Extra-ordinary item | -34.21 | 4.61 | 13.54 |
| EPS (Unit Curr.) | -13.57 | 1.83 | 6.38 |
| EPS (Adj) (Unit Curr.) | -13.57 | 1.83 | 6.38 |
| Calculated EPS (Unit Curr.) | -13.57 | 1.83 | 5.37 |
| Calculated EPS (Adj) (Unit Curr.) | -13.57 | 1.83 | 5.37 |
| Calculated EPS (Ann.) (Unit Curr.) | -54.28 | 7.31 | 21.48 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) | -54.28 | 7.31 | 21.48 |
| Book Value (Unit Curr.) | 0.00 | 0.00 | 0.00 |
| Dividend (%) | 0.00 | 0.00 | 0.00 |
| Equity | 25.21 | 25.21 | 25.21 |
| Reserve & Surplus | 0.00 | 0.00 | 0.00 |
| Face Value | 10.00 | 10.00 | 10.00 |
| Public Shareholding (No. Of Shares) | 0.00 | 0.00 | 0.00 |
| Public Shareholding (% in Equity) | 0.00 | 0.00 | 0.00 |
| Pledged/Encumbered - No. of Shares | 0.00 | 0.00 | 0.00 |
| Pledged/Encumbered - % in Total Promoters Holding | 0.00 | 0.00 | 0.00 |
| Pledged/Encumbered - % in Total Equity | 0.00 | 0.00 | 0.00 |
| Non Encumbered - No. of Shares | 0.00 | 0.00 | 0.00 |
| Non Encumbered - % in Total Promoters Holding | 0.00 | 0.00 | 0.00 |
| Non Encumbered - % in Total Equity | 0.00 | 0.00 | 0.00 |
| PBIDTM(%) | -61.83 | 16.73 | 14.65 |
| PBDTM(%) | -72.83 | 11.74 | 11.43 |
| PATM(%) | -67.07 | 6.28 | 9.60 |