| INCOME : | | | | | |
| Gross Sales | 25.30 | 32.60 | 7.60 | | 9.20 |
| Sales | 25.30 | 32.60 | 7.60 | | 9.20 |
| 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 | 25.30 | 32.60 | 7.60 | | 9.20 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | | | | | |
| Raw Material Consumed | 20.20 | 26.90 | 6.50 | | 9.00 |
| Opening Raw Materials | | | | | |
| Purchases Raw Materials | | | | | |
| Closing Raw Materials | | | | | |
| Other Direct Purchases / Brought in cost | 20.20 | 26.90 | 6.50 | | 9.00 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | | 0.00 | | | |
| Electricity & Power | | 0.00 | | | |
| 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 | 0.70 | 1.00 | 0.24 | 0.24 | 0.24 |
| Salaries, Wages & Bonus | 0.70 | 1.00 | 0.24 | 0.24 | 0.24 |
| 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 | 2.10 | 3.40 | 0.84 | 0.68 | 0.06 |
| Rent , Rates & Taxes | 0.70 | 0.40 | | | |
| Insurance | | | | | |
| Printing and stationery | 0.00 | 0.10 | | | |
| Professional and legal fees | 1.30 | 2.70 | 0.83 | 0.67 | 0.04 |
| Traveling and conveyance | | | | | |
| Other Administration | 0.00 | 0.20 | 0.01 | 0.01 | 0.02 |
| Selling and Distribution Expenses | | | | | |
| 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 | 15.50 | | | | 0.01 |
| 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 | 15.50 | | | | |
| Other Miscellaneous Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 38.60 | 31.30 | 7.58 | 0.92 | 9.31 |
| Operating Profit (Excl OI) | -13.30 | 1.30 | 0.02 | -0.92 | -0.11 |
| Other Income | | | | | |
| Interest Received | | 0.00 | | | |
| Dividend Received | | | | | |
| Profit on sale of Fixed Assets | | | | | |
| Profits on sale of Investments | | | | | |
| Provision Written Back | | | | | |
| Foreign Exchange Gains | | | | | |
| Others | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Profit | -13.30 | 1.30 | 0.02 | -0.92 | -0.11 |
| Interest | 0.00 | 0.00 | | | |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | | | | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 0.00 | 0.00 | | | |
| Other Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PBDT | -13.30 | 1.30 | 0.02 | -0.92 | -0.11 |
| Depreciation | | | | | |
| Profit Before Taxation & Exceptional Items | -13.30 | 1.30 | 0.02 | -0.92 | -0.11 |
| Exceptional Income / Expenses | | | | | |
| Profit Before Tax | -13.30 | 1.30 | 0.02 | -0.92 | -0.11 |
| Provision for Tax | -0.40 | 0.40 | 0.00 | | |
| Current Income Tax | | 0.40 | 0.00 | | |
| Deferred Tax | | | | | |
| Other taxes | -0.40 | 0.40 | 0.00 | 0.00 | 0.00 |
| Profit After Tax | -12.90 | 1.00 | 0.01 | -0.92 | -0.11 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | -12.90 | 1.00 | 0.01 | -0.92 | -0.11 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | -11.60 | -12.60 | -12.57 | -11.85 | -11.74 |
| Appropriations | -24.50 | -11.60 | -12.56 | -12.77 | -11.85 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | | | | -0.20 | |
| 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 |