| Gross Sales | 71.00 | 73.00 | 76.00 | 85.00 |
| Other Operating Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income | 2.00 | 2.00 | 2.00 | 4.00 |
| Total Income | 73.00 | 75.00 | 78.00 | 89.00 |
| Total Expenditure | 1,823.00 | 1,794.00 | 1,756.00 | 1,686.00 |
| PBIDT | -1,750.00 | -1,719.00 | -1,678.00 | -1,597.00 |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 |
| PBDT | -1,750.00 | -1,719.00 | -1,678.00 | -1,597.00 |
| Depreciation | 28.00 | 29.00 | 28.00 | 28.00 |
| Tax | 0.00 | 0.00 | 0.00 | 0.00 |
| 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 | -1,778.00 | -1,748.00 | -1,706.00 | -1,625.00 |
| Extra-ordinary Items | -1,738.00 | -701.00 | -1,678.00 | -1,618.00 |
| Adjusted Profit After Extra-ordinary item | -40.00 | -1,047.00 | -28.00 | -7.00 |
| | | | | |
| EPS (Unit Curr.) | -6.47 | -6.38 | -6.21 | -5.93 |
| EPS (Adj) (Unit Curr.) | -6.47 | -6.38 | -6.21 | -5.93 |
| Calculated EPS (Unit Curr.) | -6.43 | -6.32 | -6.17 | -5.87 |
| Calculated EPS (Adj) (Unit Curr.) | -6.43 | -6.32 | -6.17 | -5.87 |
| Calculated EPS (Ann.) (Unit Curr.) | -25.71 | -25.28 | -24.67 | -23.50 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) | -25.71 | -25.28 | -24.67 | -23.50 |
| Book Value (Unit Curr.) | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity | 1,383.00 | 1,383.00 | 1,383.00 | 1,383.00 |
| Reserve & Surplus | 0.00 | 0.00 | 0.00 | 0.00 |
| Face Value | 5.00 | 5.00 | 5.00 | 5.00 |
| | | | | |
| 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(%) | -2,464.79 | -2,354.79 | -2,207.89 | -1,878.82 |
| PBDTM(%) | -2,464.79 | -2,354.79 | -2,207.89 | -1,878.82 |
| PATM(%) | -2,504.23 | -2,394.52 | -2,244.74 | -1,911.76 |