| Sales Turnover & Other Income | 81.39 | 195.40 | 202.00 | 295.76 | 112.96 |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 81.46 | 193.38 | 190.00 | 296.83 | 126.02 |
| Raw Materials | 1.36 | 4.07 | 58.00 | 62.20 | 44.76 |
| Stock Adjustments | 0.07 | -2.02 | -12.00 | 1.07 | 13.06 |
| Other Manufacturing Expenses | 0.33 | 9.66 | 12.00 | 121.29 | 4.07 |
| Power & Fuel Cost | 0.15 | 1.03 | 1.00 | 0.11 | 0.38 |
| Employee Cost | 14.06 | 14.03 | 64.00 | 110.15 | 80.34 |
| Selling and Administration Expenses | 39.06 | 36.90 | 25.00 | 18.26 | 55.71 |
| Miscellaneous Expenses | 47.41 | 72.46 | 49.00 | 16.06 | 156.49 |
| Less: Preoperative Expenditure Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before Interest, Depreciation & Tax | -20.91 | 55.23 | -19.00 | -31.24 | -215.73 |
| Interest & Financial Charges | 84.64 | 91.50 | 2.00 | 0.10 | 0.18 |
| Profit before Depreciation & Tax | -105.55 | -36.27 | -21.00 | -31.34 | -215.91 |
| Depreciation | 3.11 | 3.45 | 6.00 | 7.40 | 6.98 |
| Profit Before Tax | -108.66 | -39.72 | -27.00 | -38.74 | -222.89 |
| Tax | 4.33 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit After Tax | -112.99 | -39.72 | -27.00 | -38.74 | -222.89 |
| Adjustment below Net Profit | 0.02 | -26.91 | 0.00 | 0.23 | -0.38 |
| P & L Balance brought forward | -469.47 | -402.84 | -375.00 | -337.85 | -114.58 |
| Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Bal. carried down | -582.44 | -469.47 | -402.00 | -376.36 | -337.85 |
| 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.) | -0.26 | -0.09 | -0.14 | -0.20 | -1.14 |
| Book Value | 24.76 | 24.98 | 13.95 | 13.63 | 13.01 |
| Extraordinary Items | 0.00 | 0.00 | 0.00 | 0.00 | -0.21 |