| Sales Turnover & Other Income | 199.23 | 127.96 | 50.44 | 23.31 | 10.99 |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 199.23 | 127.96 | 50.44 | 23.31 | 10.99 |
| 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 | 0.23 | 0.05 | 0.02 | 0.03 | 0.02 |
| Power & Fuel Cost | 0.41 | 0.24 | 0.10 | 0.05 | 0.04 |
| Employee Cost | 73.00 | 43.47 | 23.13 | 11.83 | 7.52 |
| Selling and Administration Expenses | 23.43 | 20.27 | 10.17 | 4.76 | 2.73 |
| Miscellaneous Expenses | 28.13 | 7.11 | 3.39 | 1.53 | 0.11 |
| Less: Preoperative Expenditure Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before Interest, Depreciation & Tax | 74.04 | 56.84 | 13.63 | 5.10 | 0.58 |
| Interest & Financial Charges | 63.37 | 42.93 | 21.84 | 10.68 | 3.65 |
| Profit before Depreciation & Tax | 10.67 | 13.91 | -8.21 | -5.58 | -3.07 |
| Depreciation | 7.71 | 3.35 | 1.73 | 0.94 | 0.81 |
| Profit Before Tax | 2.96 | 10.56 | -9.94 | -6.52 | -3.88 |
| Tax | 1.71 | 1.42 | -3.14 | -2.80 | -0.91 |
| Profit After Tax | 1.25 | 9.14 | -6.80 | -3.72 | -2.97 |
| Adjustment below Net Profit | -0.11 | -0.18 | 0.11 | 0.06 | 0.00 |
| P & L Balance brought forward | -9.78 | -16.92 | -10.23 | -6.57 | -3.60 |
| Appropriations | 0.25 | 1.83 | 0.00 | 0.00 | 0.00 |
| P & L Bal. carried down | -8.89 | -9.78 | -16.92 | -10.23 | -6.57 |
| 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.) | 0.38 | 3.00 | -2.73 | -1.72 | -1.48 |
| Book Value | 71.20 | 55.38 | 30.54 | 15.98 | 12.03 |
| Extraordinary Items | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 |