| Sales Turnover & Other Income | 527.71 | 2196.78 | 1087.74 | 41.76 | 10.48 |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 527.71 | 2196.78 | 1087.74 | 41.76 | 10.48 |
| Raw Materials | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Stock Adjustments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Manufacturing Expenses | 342.25 | 1616.58 | 863.86 | 0.88 | 0.13 |
| Power & Fuel Cost | 3.72 | 4.67 | 5.71 | 0.00 | 0.01 |
| Employee Cost | 150.05 | 90.43 | 54.32 | 14.77 | 6.98 |
| Selling and Administration Expenses | 100.91 | 84.77 | 92.94 | 4.61 | 5.01 |
| Miscellaneous Expenses | 6.34 | 46.39 | 49.93 | 388.25 | 5.67 |
| Less: Preoperative Expenditure Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before Interest, Depreciation & Tax | -75.58 | 353.96 | 20.98 | -366.75 | -7.32 |
| Interest & Financial Charges | 189.24 | 287.65 | 407.32 | 27.26 | 46.07 |
| Profit before Depreciation & Tax | -264.82 | 66.31 | -386.34 | -394.01 | -53.39 |
| Depreciation | 31.14 | 13.99 | 6.55 | 2.22 | 1.87 |
| Profit Before Tax | -295.96 | 52.32 | -392.89 | -396.23 | -55.26 |
| Tax | -12.89 | -211.86 | -51.02 | 0.51 | 1.15 |
| Profit After Tax | -283.07 | 264.18 | -341.87 | -396.74 | -56.41 |
| Adjustment below Net Profit | 1.25 | -166.47 | 0.01 | 0.08 | -0.04 |
| P & L Balance brought forward | -1551.26 | -1648.96 | -1307.10 | -272.52 | -216.37 |
| Appropriations | 27.15 | 0.00 | 0.00 | 0.00 | -0.30 |
| P & L Bal. carried down | -1860.23 | -1551.26 | -1648.96 | -669.18 | -272.52 |
| 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.) | -2.04 | 2.16 | -6.32 | -7.33 | -1.25 |
| Book Value | 81.30 | 78.32 | -13.56 | 124.57 | 139.90 |
| Extraordinary Items | 16.41 | 42.60 | 0.59 | -381.31 | 0.59 |