| Sales Turnover & Other Income | 626.77 | 408.95 | 81.07 | 151.99 | 1.96 |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 587.19 | 442.65 | 88.54 | 151.99 | 1.96 |
| Raw Materials | 533.72 | 345.94 | 68.36 | 1.04 | 0.80 |
| Stock Adjustments | -39.58 | 33.70 | 7.47 | 0.00 | 0.00 |
| Other Manufacturing Expenses | 0.03 | 0.02 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 0.07 | 0.04 | 0.00 | 0.00 | 0.00 |
| Employee Cost | 2.12 | 1.47 | 0.95 | 1.12 | 0.97 |
| Selling and Administration Expenses | 14.11 | 1.76 | 6.83 | 0.54 | 0.40 |
| Miscellaneous Expenses | 2.23 | 1.30 | 1.01 | 0.01 | 0.00 |
| Less: Preoperative Expenditure Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before Interest, Depreciation & Tax | 34.91 | 92.14 | 11.38 | 149.27 | -0.22 |
| Interest & Financial Charges | 16.28 | 1.75 | 0.77 | 0.06 | 0.02 |
| Profit before Depreciation & Tax | 18.63 | 90.39 | 10.61 | 149.21 | -0.24 |
| Depreciation | 0.31 | 0.11 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax | 18.32 | 90.28 | 10.61 | 149.21 | -0.24 |
| Tax | 1.89 | 18.04 | 0.00 | 0.00 | 0.00 |
| Profit After Tax | 16.43 | 72.24 | 10.61 | 149.21 | -0.24 |
| Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | -51.14 | 0.00 |
| P & L Balance brought forward | -15.46 | -74.98 | -60.14 | -158.22 | -157.98 |
| Appropriations | 12.72 | 12.72 | 25.44 | 0.00 | 0.00 |
| P & L Bal. carried down | -11.76 | -15.46 | -74.98 | -60.14 | -158.22 |
| Equity Dividend | 12.72 | 12.72 | 25.44 | 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 (%) | 10.00 | 10.00 | 10.00 | 20.00 | 0.00 |
| Earning Per Share (Rs.) | 0.13 | 0.57 | 0.08 | 1.17 | 0.00 |
| Book Value | 36.61 | 27.11 | 13.97 | 10.73 | 3.14 |
| Extraordinary Items | 11.35 | 56.52 | 0.00 | 149.97 | 1.12 |