| Gross Sales | 475.59 | 616.30 | 1,029.28 | 1,060.20 |
| Other Operating Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income | 35.45 | 150.59 | 94.16 | 73.15 |
| Total Income | 511.04 | 766.89 | 1,123.44 | 1,133.35 |
| Total Expenditure | 1,840.37 | 1,961.65 | 1,080.45 | 1,073.96 |
| PBIDT | -1,329.33 | -1,194.76 | 42.99 | 59.39 |
| Interest | 245.78 | 245.83 | 232.72 | 282.08 |
| PBDT | -1,575.11 | -1,440.59 | -189.73 | -222.69 |
| Depreciation | 20.95 | 24.98 | 25.91 | 31.96 |
| Tax | 1,199.00 | 0.00 | 0.00 | -1,198.73 |
| Fringe Benefit Tax | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.00 | 0.00 | 0.00 | 0.00 |
| Reported Profit After Tax | -2,795.06 | -1,465.57 | -215.64 | 944.08 |
| Extra-ordinary Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Adjusted Profit After Extra-ordinary item | -2,795.06 | -1,465.57 | -215.64 | 944.08 |
| | | | | |
| EPS (Unit Curr.) | -83.29 | -43.67 | -6.43 | 28.15 |
| EPS (Adj) (Unit Curr.) | -83.29 | -43.67 | -6.43 | 28.15 |
| Calculated EPS (Unit Curr.) | -83.29 | -43.67 | -6.43 | 28.13 |
| Calculated EPS (Adj) (Unit Curr.) | -83.29 | -43.67 | -6.43 | 28.13 |
| Calculated EPS (Ann.) (Unit Curr.) | -333.14 | -174.68 | -25.70 | 112.52 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) | -333.14 | -174.68 | -25.70 | 112.52 |
| Book Value (Unit Curr.) | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity | 67.12 | 67.12 | 67.12 | 67.12 |
| 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(%) | -279.51 | -193.86 | 4.18 | 5.60 |
| PBDTM(%) | -331.19 | -233.75 | -18.43 | -21.00 |
| PATM(%) | -587.70 | -237.80 | -20.95 | 89.05 |