| Sales Turnover & Other Income | 112.66 | 103.30 | 86.60 |
| Excise Duty | 0.00 | 0.00 | 0.00 |
| Total Income | 112.72 | 106.87 | 86.00 |
| Raw Materials | 35.58 | 27.85 | 30.20 |
| Stock Adjustments | 0.06 | 3.57 | -0.60 |
| Other Manufacturing Expenses | 22.58 | 18.31 | 16.50 |
| Power & Fuel Cost | 2.82 | 3.37 | 3.20 |
| Employee Cost | 13.83 | 12.89 | 12.00 |
| Selling and Administration Expenses | 8.11 | 5.93 | 5.10 |
| Miscellaneous Expenses | 83.68 | 149.86 | 42.40 |
| Less: Preoperative Expenditure Capitalised | 0.00 | 0.00 | 0.00 |
| Profit before Interest, Depreciation & Tax | -53.89 | -111.34 | -23.40 |
| Interest & Financial Charges | 6.45 | 7.65 | 8.70 |
| Profit before Depreciation & Tax | -60.34 | -118.99 | -32.10 |
| Depreciation | 10.21 | 11.05 | 11.50 |
| Profit Before Tax | -70.55 | -130.04 | -43.60 |
| Tax | 3.53 | 0.27 | 0.00 |
| Profit After Tax | -74.08 | -130.31 | -43.60 |
| Adjustment below Net Profit | 0.50 | -0.19 | 0.10 |
| P & L Balance brought forward | -564.11 | -434.58 | -391.20 |
| Appropriations | -0.19 | -0.96 | -0.10 |
| P & L Bal. carried down | -637.50 | -564.11 | -434.60 |
| Equity Dividend | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 |
| Corporate Dividend Tax | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 0.00 | 0.00 | 0.00 |
| Earning Per Share (Rs.) | -1.27 | -3.07 | -1.03 |
| Book Value | 15.63 | 13.47 | 12.68 |
| Extraordinary Items | -83.67 | -149.82 | -42.30 |