| (Rs. in Millions) |
| INCOME : | | | | | |
| Gross Sales | 62.00 | | 17.60 | 17.80 | 20.40 |
| Sales | 62.00 | | 17.60 | 17.80 | 20.40 |
| 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 | 62.00 | | 17.60 | 17.80 | 20.40 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | | | | | |
| Raw Material Consumed | 61.40 | | 17.90 | 18.10 | 21.10 |
| Opening Raw Materials | | | | | |
| Purchases Raw Materials | | | | | |
| Closing Raw Materials | | | | | |
| Other Direct Purchases / Brought in cost | 61.40 | | 17.90 | 18.10 | 21.10 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | | | | | |
| Electricity & Power | | | | | |
| 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 | 1.90 | 3.70 | 4.70 | 4.90 | 4.70 |
| Salaries, Wages & Bonus | 1.90 | 3.60 | 4.00 | 4.20 | 4.00 |
| Contributions to EPF & Pension Funds | | | | | |
| Workmen and Staff Welfare Expenses | | 0.20 | 0.70 | 0.70 | 0.70 |
| 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 | | | | | |
| Packing Material Consumed | | | | | |
| Other Mfg Exp | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| General and Administration Expenses | 4.00 | 6.80 | 6.20 | 6.30 | 6.00 |
| Rent , Rates & Taxes | 0.50 | 0.20 | 0.20 | 0.20 | 0.20 |
| Insurance | | | | | |
| Printing and stationery | | 1.00 | 0.90 | 1.00 | 1.00 |
| Professional and legal fees | 0.50 | 0.70 | 0.60 | 0.60 | 0.70 |
| Traveling and conveyance | | 1.20 | 1.20 | 1.30 | 1.10 |
| Other Administration | 3.10 | 5.00 | 4.50 | 4.50 | 4.10 |
| Selling and Distribution Expenses | 0.00 | 0.40 | 0.30 | 0.40 | 0.30 |
| 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 | 1.60 | 34.10 | 2.70 | 5.80 | 2.40 |
| Bad debts /advances written off | 1.60 | 32.20 | 1.40 | 1.20 | 1.20 |
| Provision for doubtful debts | | | | | |
| Losson disposal of fixed assets(net) | | | | | |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | 0.60 | 0.00 | | 0.00 |
| Other Miscellaneous Expenses | 0.00 | 1.30 | 1.20 | 4.60 | 1.20 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 68.90 | 45.10 | 31.90 | 35.40 | 34.50 |
| Operating Profit (Excl OI) | -6.90 | -45.10 | -14.30 | -17.70 | -14.10 |
| Other Income | 8.80 | 12.70 | 14.20 | 15.50 | 13.40 |
| Interest Received | 8.00 | 10.70 | 13.30 | 14.00 | 13.40 |
| Dividend Received | 0.10 | 0.00 | 0.00 | | |
| Profit on sale of Fixed Assets | | | | | |
| Profits on sale of Investments | 0.70 | | 0.90 | 1.30 | 0.10 |
| Provision Written Back | | | | | |
| Foreign Exchange Gains | | | | | |
| Others | 0.00 | 2.00 | 0.00 | 0.20 | 0.00 |
| Operating Profit | 1.90 | -32.40 | -0.20 | -2.20 | -0.70 |
| Interest | | | | | |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | | | | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | | | | | |
| Other Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PBDT | 1.90 | -32.40 | -0.20 | -2.20 | -0.70 |
| Depreciation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Taxation & Exceptional Items | 1.90 | -32.40 | -0.20 | -2.20 | -0.70 |
| Exceptional Income / Expenses | | | | | |
| Profit Before Tax | 1.90 | -32.40 | -0.20 | -2.20 | -0.70 |
| Provision for Tax | 0.20 | -8.30 | 0.00 | -0.60 | -0.20 |
| Current Income Tax | 0.10 | | | | |
| Deferred Tax | | -8.30 | 0.00 | -0.60 | -0.20 |
| Other taxes | 0.20 | -8.30 | 0.00 | -0.60 | -0.20 |
| Profit After Tax | 1.80 | -24.20 | -0.20 | -1.60 | -0.50 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 1.80 | -24.20 | -0.20 | -1.60 | -0.50 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | -30.40 | -6.20 | -6.00 | -4.40 | -4.00 |
| Appropriations | -28.60 | -30.40 | -6.20 | -6.00 | -4.40 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | | | | | |
| Equity Dividend % | | | | | |
| Earnings Per Share | 0.00 | -2.00 | 0.00 | 0.00 | 0.00 |
| Adjusted EPS | 0.00 | -2.00 | 0.00 | 0.00 | 0.00 |