Equity Analysis

Particulars	Dec 2016	Sep 2016	Jun 2016
Gross Sales	8.52	7.55	15.11
Other Operating Income	0.00	0.00	0.02
Other Income	0.01	0.01	0.81
Total Income	8.53	7.56	15.94
Total Expenditure	15.89	14.45	17.51
PBIDT	-7.36	-6.89	-1.57
Interest	14.82	14.37	13.18
PBDT	-22.18	-21.26	-14.75
Depreciation	2.05	2.05	2.20
Tax	0.00	0.00	0.17
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	-24.23	-23.31	-17.12
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-24.23	-23.31	-17.12
EPS (Unit Curr.)	-14.20	-13.66	-9.93
EPS (Adj) (Unit Curr.)	-14.20	-13.66	-9.93
Calculated EPS (Unit Curr.)	-14.20	-13.66	-10.03
Calculated EPS (Adj) (Unit Curr.)	-14.20	-13.66	-10.03
Calculated EPS (Ann.) (Unit Curr.)	-56.79	-54.63	-40.12
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-56.79	-54.63	-40.12
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	17.07	17.07	17.07
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
Public Shareholding (No. Of Shares)	10113402.00	10113402.00	10113402.00
Public Shareholding (% in Equity)	59.26	59.26	59.26
Pledged/Encumbered - No. of Shares	0.00	0.00	0.00
Pledged/Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Pledged/Encumbered - % in Total Equity	0.00	0.00	0.00
Non Encumbered - No. of Shares	6953547.00	6953547.00	6953547.00
Non Encumbered - % in Total Promoters Holding	100.00	100.00	100.00
Non Encumbered - % in Total Equity	40.74	40.74	40.74
PBIDTM(%)	-86.38	-91.26	-10.39
PBDTM(%)	-260.33	-281.59	-97.62
PATM(%)	-284.39	-308.74	-113.30
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-14.20	-13.66	-9.93