| INCOME : | | | | | |
| Gross Sales | 0.00 | 0.00 | | | |
| Sales | | | | | |
| 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 | 0.00 | 0.00 | | | |
| 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 | | | 0.04 | | |
| Electricity & Power | | | 0.04 | | |
| 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 | 0.01 | 0.02 | 0.16 | 0.14 | 0.05 |
| Salaries, Wages & Bonus | 0.01 | 0.02 | 0.16 | 0.14 | 0.05 |
| 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 | 0.03 | 0.24 | | | |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | | | | | |
| Repairs and Maintenance | 0.00 | 0.00 | | | |
| Packing Material Consumed | | | | | |
| Other Mfg Exp | 0.03 | 0.24 | 0.00 | 0.00 | 0.00 |
| General and Administration Expenses | 0.33 | 0.36 | 0.73 | 1.38 | 1.34 |
| Rent , Rates & Taxes | 0.00 | 0.00 | | 0.02 | 0.06 |
| Insurance | | | | | |
| Printing and stationery | 0.00 | | 0.02 | 0.02 | 0.01 |
| Professional and legal fees | 0.28 | 0.32 | 0.50 | 1.12 | 0.71 |
| Traveling and conveyance | 0.02 | 0.00 | 0.00 | 0.01 | 0.02 |
| Other Administration | 0.05 | 0.03 | 0.20 | 0.23 | 0.56 |
| Selling and Distribution Expenses | 0.00 | | 0.48 | 0.26 | 0.81 |
| Advertisement & Sales Promotion | 0.00 | | | | |
| Sales Commissions & Incentives | | | | | |
| Freight and Forwarding | | | 0.18 | 0.20 | 0.21 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 0.00 | 0.00 | 0.30 | 0.05 | 0.60 |
| Miscellaneous Expenses | 0.05 | 0.09 | 0.06 | 0.10 | 0.09 |
| 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 | | | | | |
| Other Miscellaneous Expenses | 0.05 | 0.09 | 0.06 | 0.10 | 0.09 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 0.42 | 0.70 | 1.45 | 1.87 | 2.30 |
| Operating Profit (Excl OI) | -0.42 | -0.70 | -1.45 | -1.87 | -2.30 |
| Other Income | 0.24 | 0.59 | 0.22 | 0.23 | 0.08 |
| Interest Received | 0.00 | 0.00 | 0.01 | 0.05 | 0.08 |
| Dividend Received | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit on sale of Fixed Assets | | | | | |
| Profits on sale of Investments | | | | | |
| Provision Written Back | | | 0.20 | 0.17 | |
| Foreign Exchange Gains | | | | | |
| Others | 0.24 | 0.59 | 0.00 | 0.00 | 0.00 |
| Operating Profit | -0.18 | -0.11 | -1.24 | -1.65 | -2.22 |
| Interest | | 0.00 | 0.00 | 0.01 | 0.00 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | | | | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | | 0.00 | 0.00 | 0.01 | 0.00 |
| Other Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PBDT | -0.18 | -0.11 | -1.24 | -1.66 | -2.23 |
| Depreciation | | 0.00 | 0.01 | 0.01 | 0.01 |
| Profit Before Taxation & Exceptional Items | -0.18 | -0.11 | -1.25 | -1.67 | -2.24 |
| Exceptional Income / Expenses | | | | | |
| Profit Before Tax | -0.18 | -0.11 | -1.25 | -1.67 | -2.24 |
| Provision for Tax | | 1.38 | 0.03 | | |
| Current Income Tax | | | | | |
| Deferred Tax | | | | | |
| Other taxes | 0.00 | 1.38 | 0.03 | 0.00 | 0.00 |
| Profit After Tax | -0.18 | -1.49 | -1.28 | -1.67 | -2.24 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | -0.18 | -1.49 | -1.28 | -1.67 | -2.24 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | -85.47 | -83.98 | -81.98 | -80.31 | -78.08 |
| Appropriations | -85.65 | -85.47 | -83.26 | -81.98 | -80.31 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | | | | | |
| Equity Dividend % | | | | | |
| Earnings Per Share | 0.00 | -1.00 | -1.00 | -1.00 | -2.00 |
| Adjusted EPS | 0.00 | -1.00 | -1.00 | -1.00 | -2.00 |
