Equity Analysis

Particulars	Jun 2018	Mar 2018	Dec 2017
Gross Sales	806.58	1218.41	851.06
Other Operating Income	0.00	0.00	0.00
Other Income	228.80	393.59	229.13
Total Income	1035.38	1612.00	1080.19
Total Expenditure	826.76	1037.07	592.45
PBIDT	208.62	574.93	487.74
Interest	489.16	429.94	409.33
PBDT	-280.54	144.99	78.41
Depreciation	4.86	5.73	5.42
Tax	0.00	10.09	22.35
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-37.39	22.63	-9.70
Reported Profit After Tax	-248.01	106.54	60.34
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-248.01	106.54	60.34
EPS (Unit Curr.)	-7.54	3.24	1.83
EPS (Adj) (Unit Curr.)	-7.54	3.24	1.83
Calculated EPS (Unit Curr.)	-7.54	3.24	1.83
Calculated EPS (Adj) (Unit Curr.)	-7.54	3.24	1.83
Calculated EPS (Ann.) (Unit Curr.)	-30.16	12.95	7.34
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-30.16	12.95	7.34
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	328.96	328.96	328.96
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(%)	25.86	47.19	57.31
PBDTM(%)	-34.78	11.90	9.21
PATM(%)	-30.75	8.74	7.09
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-7.54	3.24	1.83