| Sales Turnover & Other Income | 77.90 | 65.99 | 76.22 | 27.85 | 0.60 |
| Excise Duty | 37.93 | 37.42 | 47.13 | 17.48 | 0.38 |
| Total Income | 76.54 | 62.69 | 72.85 | 29.53 | 0.60 |
| Raw Materials | 30.45 | 18.57 | 20.93 | 9.71 | 0.16 |
| Stock Adjustments | -1.36 | -3.30 | -3.37 | 1.68 | 0.00 |
| Other Manufacturing Expenses | 0.88 | 1.27 | 0.92 | 1.33 | 0.64 |
| Power & Fuel Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Cost | 1.73 | 1.89 | 1.70 | 0.85 | 1.63 |
| Selling and Administration Expenses | 4.89 | 2.78 | 2.76 | 2.72 | 2.26 |
| Miscellaneous Expenses | 0.07 | 2.27 | 1.31 | 10.24 | 2.38 |
| Less: Preoperative Expenditure Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before Interest, Depreciation & Tax | 0.60 | -1.50 | -1.92 | -12.79 | -6.86 |
| Interest & Financial Charges | 0.13 | 0.04 | 0.07 | 0.06 | 0.01 |
| Profit before Depreciation & Tax | 0.47 | -1.54 | -1.99 | -12.85 | -6.87 |
| Depreciation | 0.34 | 0.40 | 0.29 | 0.39 | 0.50 |
| Profit Before Tax | 0.13 | -1.94 | -2.28 | -13.24 | -7.37 |
| Tax | 0.00 | 0.00 | 0.00 | -0.01 | -0.03 |
| Profit After Tax | 0.13 | -1.94 | -2.28 | -13.23 | -7.34 |
| Adjustment below Net Profit | 0.03 | 0.05 | 0.10 | 0.16 | 0.03 |
| P & L Balance brought forward | -44.36 | -42.47 | -40.29 | -27.21 | -19.91 |
| Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Bal. carried down | -44.20 | -44.36 | -42.47 | -40.29 | -27.21 |
| 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.) | 0.06 | -0.81 | -0.95 | -5.51 | -3.06 |
| Book Value | 17.46 | 17.39 | 18.18 | 19.09 | 24.54 |
| Extraordinary Items | 0.00 | -2.17 | -1.03 | -8.36 | -2.00 |