| Gross Sales | 67.35 | 82.53 | 110.53 | 108.23 |
| Other Operating Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income | 3.34 | 8.89 | 4.90 | 2.57 |
| Total Income | 70.69 | 91.42 | 115.43 | 110.80 |
| Total Expenditure | 80.57 | 95.16 | 113.25 | 134.22 |
| PBIDT | -9.88 | -3.74 | 2.18 | -23.42 |
| Interest | 3.79 | 5.00 | 4.75 | 4.48 |
| PBDT | -13.67 | -8.74 | -2.57 | -27.90 |
| Depreciation | 4.20 | 4.42 | 4.59 | 4.34 |
| Tax | 0.00 | 0.00 | 0.00 | -0.47 |
| Fringe Benefit Tax | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -4.68 | -4.50 | -1.81 | -3.90 |
| Reported Profit After Tax | -13.19 | -8.66 | -5.35 | -27.87 |
| Extra-ordinary Items | 0.00 | -1.01 | -0.54 | -13.62 |
| Adjusted Profit After Extra-ordinary item | -13.19 | -7.65 | -4.81 | -14.25 |
| | | | | |
| EPS (Unit Curr.) | -1.79 | -1.20 | -0.74 | -3.85 |
| EPS (Adj) (Unit Curr.) | -1.79 | -1.14 | -0.71 | -3.67 |
| Calculated EPS (Unit Curr.) | -1.82 | -1.20 | -0.74 | -3.85 |
| Calculated EPS (Adj) (Unit Curr.) | -1.82 | -1.14 | -0.71 | -3.67 |
| Calculated EPS (Ann.) (Unit Curr.) | -7.30 | -4.79 | -2.96 | -15.42 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) | -7.30 | -4.57 | -2.82 | -14.71 |
| Book Value (Unit Curr.) | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity | 14.46 | 14.46 | 14.46 | 14.46 |
| Reserve & Surplus | 0.00 | 0.00 | 0.00 | 0.00 |
| Face Value | 2.00 | 2.00 | 2.00 | 2.00 |
| | | | | |
| Public Shareholding (No. Of Shares) | 0.00 | 0.00 | 0.00 | 0.00 |
| Public Shareholding (% in Equity) | 0.00 | 0.00 | 0.00 | 0.00 |
| | | | | |
| Pledged/Encumbered - No. of Shares | 0.00 | 0.00 | 0.00 | 0.00 |
| Pledged/Encumbered - % in Total Promoters Holding | 0.00 | 0.00 | 0.00 | 0.00 |
| Pledged/Encumbered - % in Total Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| | | | | |
| Non Encumbered - No. of Shares | 0.00 | 0.00 | 0.00 | 0.00 |
| Non Encumbered - % in Total Promoters Holding | 0.00 | 0.00 | 0.00 | 0.00 |
| Non Encumbered - % in Total Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| | | | | |
| PBIDTM(%) | -14.67 | -4.53 | 1.97 | -21.64 |
| PBDTM(%) | -20.30 | -10.59 | -2.33 | -25.78 |
| PATM(%) | -19.58 | -10.49 | -4.84 | -25.75 |