Equity Analysis

Particulars	Mar 2022	Dec 2021	Sep 2021
Gross Sales	4.12	5.49	7.22
Other Operating Income	0.00	0.00	0.00
Other Income	0.83	0.22	0.20
Total Income	4.95	5.71	7.42
Total Expenditure	7.02	8.56	9.82
PBIDT	-2.07	-2.85	-2.40
Interest	2.58	2.59	2.60
PBDT	-4.65	-5.44	-5.00
Depreciation	0.13	0.13	0.15
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.06	0.03
Reported Profit After Tax	-4.78	-5.63	-5.18
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-4.78	-5.63	-5.18
EPS (Unit Curr.)	-3.80	-4.48	-4.11
EPS (Adj) (Unit Curr.)	-3.80	-4.48	-4.11
Calculated EPS (Unit Curr.)	-3.80	-4.48	-4.12
Calculated EPS (Adj) (Unit Curr.)	-3.80	-4.48	-4.12
Calculated EPS (Ann.) (Unit Curr.)	-15.20	-17.90	-16.47
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-15.20	-17.90	-16.47
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	12.58	12.58	12.58
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
Public Shareholding (No. Of Shares)	0.00	0.00	0.00
Public Shareholding (% in Equity)	0.00	0.00	0.00
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	0.00	0.00	0.00
Non Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Non Encumbered - % in Total Equity	0.00	0.00	0.00
PBIDTM(%)	-50.24	-51.91	-33.24
PBDTM(%)	-112.86	-99.09	-69.25
PATM(%)	-116.02	-102.55	-71.75
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-3.80	-4.48	-4.11