| Sales Turnover & Other Income | 1.64 | 0.83 | 1.33 | 0.80 | 0.20 |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 17.14 | 6.81 | 3.62 | 0.91 | 0.20 |
| Raw Materials | 1.08 | 0.00 | 0.00 | 0.00 | 0.00 |
| Stock Adjustments | 15.50 | 5.98 | 2.29 | 0.11 | 0.00 |
| Other Manufacturing Expenses | 0.02 | 0.02 | 0.02 | 0.00 | 0.00 |
| Power & Fuel Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Cost | 0.83 | 0.67 | 0.62 | 0.07 | 0.02 |
| Selling and Administration Expenses | 0.40 | 0.36 | 0.19 | 0.15 | 0.07 |
| Miscellaneous Expenses | 11.27 | 4.22 | 1.27 | 0.98 | 0.00 |
| Less: Preoperative Expenditure Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before Interest, Depreciation & Tax | 3.54 | 1.55 | 1.52 | -0.29 | 0.11 |
| Interest & Financial Charges | 2.34 | 0.71 | 0.32 | 0.26 | 0.13 |
| Profit before Depreciation & Tax | 1.20 | 0.84 | 1.20 | -0.55 | -0.02 |
| Depreciation | 0.06 | 0.03 | 0.01 | 0.00 | 0.00 |
| Profit Before Tax | 1.14 | 0.81 | 1.19 | -0.55 | -0.02 |
| Tax | 0.18 | 0.42 | 0.22 | 0.00 | 0.00 |
| Profit After Tax | 0.96 | 0.39 | 0.97 | -0.55 | -0.02 |
| Adjustment below Net Profit | 0.00 | 4.98 | 0.00 | -4.98 | 0.00 |
| P & L Balance brought forward | 2.03 | -3.34 | -4.31 | 1.22 | 1.24 |
| Appropriations | 0.94 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Bal. carried down | 2.05 | 2.03 | -3.34 | -4.31 | 1.22 |
| Equity Dividend | 0.94 | 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 (%) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earning Per Share (Rs.) | 0.26 | 0.10 | 0.26 | -0.15 | -0.01 |
| Book Value | 3.85 | 3.84 | 1.78 | 1.52 | 3.00 |
| Extraordinary Items | 0.00 | 0.00 | 0.00 | -0.95 | 0.00 |