| Sales Turnover & Other Income | 160.23 | 102.66 | 66.72 | 41.18 | 17.68 |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 169.72 | 105.06 | 70.59 | 43.44 | 18.56 |
| Raw Materials | 131.76 | 74.27 | 51.16 | 32.40 | 14.50 |
| Stock Adjustments | 9.49 | 2.40 | 3.87 | 2.26 | 0.88 |
| Other Manufacturing Expenses | 7.24 | 5.12 | 3.22 | 2.30 | 1.83 |
| Power & Fuel Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Cost | 0.53 | 0.24 | 0.36 | 0.33 | 0.97 |
| Selling and Administration Expenses | 3.80 | 3.51 | 0.90 | 0.46 | 0.46 |
| Miscellaneous Expenses | 0.25 | 0.86 | 0.12 | 0.09 | 0.00 |
| Less: Preoperative Expenditure Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before Interest, Depreciation & Tax | 26.14 | 21.05 | 14.83 | 7.86 | 0.80 |
| Interest & Financial Charges | 3.64 | 2.41 | 2.32 | 2.05 | 0.47 |
| Profit before Depreciation & Tax | 22.50 | 18.64 | 12.51 | 5.81 | 0.33 |
| Depreciation | 2.64 | 2.23 | 1.69 | 1.18 | 0.21 |
| Profit Before Tax | 19.86 | 16.41 | 10.82 | 4.63 | 0.12 |
| Tax | 3.66 | 3.11 | 2.00 | 0.74 | 0.08 |
| Profit After Tax | 16.20 | 13.30 | 8.82 | 3.89 | 0.04 |
| Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Balance brought forward | 26.06 | 12.76 | 3.93 | 0.04 | 0.00 |
| Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Bal. carried down | 42.26 | 26.06 | 12.76 | 3.93 | 0.04 |
| 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.) | 8.84 | 10.88 | 9.79 | 6.48 | 0.07 |
| Book Value | 80.18 | 67.12 | 31.56 | 16.54 | 10.07 |
| Extraordinary Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |