| INCOME : | | |
| Gross Sales | 1.10 | 0.40 |
| Sales | | |
| Job Work/ Contract Receipts | | |
| Processing Charges / Service Income | | |
| Revenue from property development | | |
| Other Operational Income | 1.10 | 0.40 |
| Less: Excise Duty | | |
| Net Sales | 1.10 | 0.40 |
| 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 |
| Power & Fuel Cost | 0.50 | 0.40 |
| Electricity & Power | 0.50 | 0.40 |
| Oil, Fuel & Natural gas | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 |
| Employee Cost | 6.50 | 7.70 |
| Salaries, Wages & Bonus | 6.40 | 7.40 |
| Contributions to EPF & Pension Funds | | |
| Workmen and Staff Welfare Expenses | 0.10 | 0.30 |
| Other Employees Cost | 0.00 | 0.00 |
| Other Manufacturing Expenses | | |
| Sub-contracted / Out sourced services | | |
| Processing Charges | | |
| Repairs and Maintenance | | |
| Packing Material Consumed | | |
| Other Mfg Exp | 0.00 | 0.00 |
| General and Administration Expenses | 5.70 | 11.50 |
| Rent , Rates & Taxes | 0.60 | 0.80 |
| Insurance | 0.10 | 0.50 |
| Printing and stationery | 0.10 | 0.30 |
| Professional and legal fees | 0.70 | 3.30 |
| Traveling and conveyance | 1.90 | 2.80 |
| Other Administration | 4.20 | 6.70 |
| Selling and Distribution Expenses | | |
| Advertisement & Sales Promotion | | |
| Sales Commissions & Incentives | | |
| Freight and Forwarding | | |
| Handling and Clearing Charges | 0.00 | 0.00 |
| Other Selling Expenses | 0.00 | 0.00 |
| Miscellaneous Expenses | 1.40 | 2.50 |
| 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 | 1.40 | 2.50 |
| Less: Expenses Capitalised | | |
| Total Expenditure | 14.10 | 22.10 |
| Operating Profit (Excl OI) | -13.10 | -21.60 |
| Other Income | 3.20 | 18.80 |
| Interest Received | | 0.30 |
| Dividend Received | | |
| Profit on sale of Fixed Assets | 3.20 | 18.10 |
| Profits on sale of Investments | | |
| Provision Written Back | | 0.40 |
| Foreign Exchange Gains | | |
| Others | 0.00 | 0.00 |
| Operating Profit | -9.80 | -2.90 |
| Interest | | |
| InterestonDebenture / Bonds | | |
| Interest on Term Loan | | |
| Intereston Fixed deposits | | |
| Bank Charges etc | | |
| Other Interest | 0.00 | 0.00 |
| PBDT | -9.80 | -2.90 |
| Depreciation | 19.50 | 37.90 |
| Profit Before Taxation & Exceptional Items | -29.40 | -40.80 |
| Exceptional Income / Expenses | | -340.80 |
| Profit Before Tax | -29.40 | -381.50 |
| Provision for Tax | | |
| Current Income Tax | | |
| Deferred Tax | | |
| Other taxes | 0.00 | 0.00 |
| Profit After Tax | -29.40 | -381.50 |
| Extra items | 0.00 | 0.00 |
| Minority Interest | | |
| Share of Associate | -0.10 | |
| Other Consolidated Items | | |
| Consolidated Net Profit | -29.50 | -381.50 |
| Adjustments to PAT | | |
| Profit Balance B/F | -379.90 | 1.70 |
| Appropriations | -409.40 | -379.90 |
| General Reserves | | |
| Proposed Equity Dividend | | |
| Corporate dividend tax | | |
| Other Appropriation | | |
| Equity Dividend % | | |
| Earnings Per Share | 0.00 | -2.00 |
| Adjusted EPS | 0.00 | -2.00 |
