INCOME : | | | | | |
Gross Sales | | | | | 0.00 |
Sales | | | | | |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | | | |
Net Sales | | | | | 0.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Raw Material Consumed | | | | | |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 0.01 | 0.01 | | | 0.04 |
Electricity & Power | 0.01 | 0.01 | | | 0.04 |
Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 2.32 | 0.89 | 0.48 | | 0.34 |
Salaries, Wages & Bonus | 2.32 | 0.89 | 0.48 | | 0.34 |
Contributions to EPF & Pension Funds | | | | | |
Workmen and Staff Welfare Expenses | | | | | |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | | | | 0.00 | |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | | | | 0.00 | 0.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 0.81 | 0.73 | 1.00 | 0.45 | 0.49 |
Rent , Rates & Taxes | 0.23 | 0.24 | 0.22 | | 0.00 |
Insurance | 0.01 | | | | 0.02 |
Printing and stationery | | | | | |
Professional and legal fees | 0.50 | 0.47 | 0.76 | 0.43 | 0.42 |
Traveling and conveyance | 0.03 | | | | |
Other Administration | 0.07 | 0.03 | 0.02 | 0.03 | 0.05 |
Selling and Distribution Expenses | 0.09 | 0.07 | | 0.04 | 0.48 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.04 | 0.45 |
Miscellaneous Expenses | 0.22 | 0.05 | 0.01 | | |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | 0.01 | | | |
Other Miscellaneous Expenses | 0.22 | 0.04 | 0.01 | 0.00 | 0.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 3.44 | 1.75 | 1.49 | 0.50 | 1.36 |
Operating Profit (Excl OI) | -3.44 | -1.75 | -1.49 | -0.50 | -1.36 |
Other Income | 0.06 | | | 0.23 | 0.10 |
Interest Received | 0.06 | | | 0.22 | 0.09 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | | | | | |
Others | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Profit | -3.38 | -1.75 | -1.49 | -0.27 | -1.26 |
Interest | 0.00 | 0.00 | | 0.01 | 0.07 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 0.00 | 0.00 | | 0.00 | 0.02 |
Other Interest | 0.00 | 0.00 | 0.00 | 0.01 | 0.06 |
PBDT | -3.38 | -1.75 | -1.49 | -0.28 | -1.33 |
Depreciation | | 0.10 | 0.31 | 0.31 | 0.31 |
Profit Before Taxation & Exceptional Items | -3.38 | -1.85 | -1.80 | -0.60 | -1.65 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | -3.38 | -1.85 | -1.80 | -0.60 | -1.65 |
Provision for Tax | | | | | |
Current Income Tax | | | | | |
Deferred Tax | | | | | |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | -3.38 | -1.85 | -1.80 | -0.60 | -1.65 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | -3.38 | -1.85 | -1.80 | -0.60 | -1.65 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -47.82 | -45.96 | -44.16 | -43.57 | -41.92 |
Appropriations | -51.20 | -47.82 | -45.96 | -44.16 | -43.57 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | | | | | |
Equity Dividend % | | | | | |
Earnings Per Share | -1.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Adjusted EPS | -1.00 | 0.00 | 0.00 | 0.00 | 0.00 |