| Sales Turnover & Other Income | 13.26 | 32.09 | 131.22 | 176.26 | 176.64 |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 13.26 | 27.22 | 139.25 | 138.29 | 165.58 |
| Raw Materials | 0.72 | 2.88 | 33.57 | 116.43 | 87.77 |
| Stock Adjustments | 0.00 | -4.87 | 8.03 | -37.97 | -11.06 |
| Other Manufacturing Expenses | 0.05 | 0.33 | 0.83 | 1.28 | 6.68 |
| Power & Fuel Cost | 3.17 | 6.03 | 6.96 | 12.71 | 36.69 |
| Employee Cost | 0.73 | 4.32 | 4.41 | 5.38 | 15.21 |
| Selling and Administration Expenses | 1.56 | 2.37 | 2.25 | 4.40 | 7.12 |
| Miscellaneous Expenses | 0.92 | 31.54 | 126.44 | 1.29 | 11.53 |
| Less: Preoperative Expenditure Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before Interest, Depreciation & Tax | 6.11 | -20.26 | -35.22 | -3.19 | 0.57 |
| Interest & Financial Charges | 10.15 | 8.22 | 7.90 | 9.00 | 9.64 |
| Profit before Depreciation & Tax | -4.04 | -28.48 | -43.12 | -12.19 | -9.07 |
| Depreciation | 7.58 | 7.48 | 7.55 | 7.60 | 10.61 |
| Profit Before Tax | -11.62 | -35.96 | -50.67 | -19.79 | -19.68 |
| Tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit After Tax | -11.62 | -35.96 | -50.67 | -19.79 | -19.68 |
| Adjustment below Net Profit | 2.82 | -1.17 | 1.04 | 0.56 | -115.71 |
| P & L Balance brought forward | -241.37 | -204.24 | -154.61 | -135.38 | 0.00 |
| Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Bal. carried down | -250.17 | -241.37 | -204.24 | -154.61 | -135.38 |
| 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 (%) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earning Per Share (Rs.) | -0.29 | -0.90 | -1.27 | -0.50 | -0.49 |
| Book Value | 1.00 | 1.22 | 2.15 | 3.40 | 3.88 |
| Extraordinary Items | 5.82 | -2.19 | 17.15 | -2.77 | -0.06 |