| Gross Sales | 11.47 | 0.03 | 0.02 | 0.02 |
| Other Operating Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income | 0.02 | 0.01 | 0.09 | 0.02 |
| Total Income | 11.50 | 0.04 | 0.11 | 0.04 |
| Total Expenditure | 26.58 | 1.29 | 0.98 | 0.73 |
| PBIDT | -15.08 | -1.25 | -0.87 | -0.69 |
| Interest | 0.92 | 0.95 | 1.04 | 0.85 |
| PBDT | -16.01 | -2.21 | -1.90 | -1.54 |
| Depreciation | 0.06 | 0.04 | 0.03 | 0.03 |
| Tax | 0.00 | 0.00 | 0.00 | 0.00 |
| Fringe Benefit Tax | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 9.79 | 0.00 | 0.00 | 0.00 |
| Reported Profit After Tax | -25.85 | -2.24 | -1.93 | -1.57 |
| Extra-ordinary Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Adjusted Profit After Extra-ordinary item | -25.85 | -2.24 | -1.93 | -1.57 |
| | | | | |
| EPS (Unit Curr.) | 4.50 | -0.39 | -0.17 | -0.27 |
| EPS (Adj) (Unit Curr.) | 4.50 | -0.39 | -0.17 | -0.27 |
| Calculated EPS (Unit Curr.) | -4.50 | -0.39 | -0.34 | -0.27 |
| Calculated EPS (Adj) (Unit Curr.) | -4.50 | -0.39 | -0.34 | -0.27 |
| Calculated EPS (Ann.) (Unit Curr.) | -18.01 | -1.56 | -1.35 | -1.10 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) | -18.01 | -1.56 | -1.35 | -1.10 |
| Book Value (Unit Curr.) | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity | 11.49 | 11.49 | 11.49 | 11.49 |
| Reserve & Surplus | -46.76 | -24.33 | -22.09 | -20.16 |
| 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(%) | -131.47 | -4166.67 | -4350.00 | -3450.00 |
| PBDTM(%) | -139.58 | -7366.67 | -9500.00 | -7700.00 |
| PATM(%) | -225.37 | -7466.67 | -9650.00 | -7850.00 |