| Sales Turnover & Other Income | 4295.74 | 1373.22 | 837.04 | 843.47 | 40.06 |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 4706.28 | 1374.30 | 839.44 | 843.47 | 40.06 |
| Raw Materials | 1096.10 | 5.98 | 4.86 | 4.68 | 19.85 |
| Stock Adjustments | 410.54 | 1.08 | 2.40 | 0.00 | 0.00 |
| Other Manufacturing Expenses | 248.24 | 158.64 | 123.25 | 91.42 | 0.50 |
| Power & Fuel Cost | 17.78 | 1.62 | 0.00 | 0.00 | 0.00 |
| Employee Cost | 226.16 | 67.24 | 82.38 | 56.19 | 1.23 |
| Selling and Administration Expenses | 1413.31 | 342.66 | 206.58 | 214.41 | 20.82 |
| Miscellaneous Expenses | 298.36 | 6.75 | 65.09 | 651.41 | 168.83 |
| Less: Preoperative Expenditure Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before Interest, Depreciation & Tax | 1406.33 | 791.41 | 357.28 | -174.64 | -171.17 |
| Interest & Financial Charges | 1253.68 | 962.39 | 881.84 | 1007.63 | 78.98 |
| Profit before Depreciation & Tax | 152.65 | -170.98 | -524.56 | -1182.27 | -250.15 |
| Depreciation | 56.37 | 16.97 | 12.75 | 2.14 | 0.91 |
| Profit Before Tax | 96.28 | -187.95 | -537.31 | -1184.41 | -251.06 |
| Tax | -45.77 | 2.79 | 4.56 | -1.85 | 58.72 |
| Profit After Tax | 142.05 | -190.74 | -541.87 | -1182.56 | -309.78 |
| Adjustment below Net Profit | -1.25 | 550.54 | 0.06 | -0.51 | -0.62 |
| P & L Balance brought forward | 833.23 | 473.43 | 1015.24 | 2198.31 | 2122.60 |
| Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | -1642.29 |
| P & L Bal. carried down | 974.03 | 833.23 | 473.43 | 1015.24 | 3454.49 |
| Equity Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Corporate Dividend Tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 1000.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earning Per Share (Rs.) | 0.13 | -0.18 | -0.57 | -1.25 | -0.51 |
| Book Value | 55.71 | 50.49 | 56.00 | 35.57 | 17.22 |
| Extraordinary Items | -8.40 | 107.72 | -4.76 | -645.56 | -12.86 |