Equity Analysis

Particulars	Mar 2018	Dec 2017	Sep 2017
Gross Sales	142.04	198.68	133.25
Other Operating Income	0.00	0.00	0.00
Other Income	0.15	0.01	0.01
Total Income	142.19	198.69	133.26
Total Expenditure	149.76	195.66	137.20
PBIDT	-7.57	3.03	-3.94
Interest	82.57	87.02	87.59
PBDT	-90.14	-83.99	-91.53
Depreciation	14.24	14.19	14.35
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	-104.38	-98.18	-105.88
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-104.38	-98.18	-105.88
EPS (Unit Curr.)	-0.63	-0.59	-0.64
EPS (Adj) (Unit Curr.)	-0.63	-0.59	-0.64
Calculated EPS (Unit Curr.)	-0.63	-0.59	-0.64
Calculated EPS (Adj) (Unit Curr.)	-0.63	-0.59	-0.64
Calculated EPS (Ann.) (Unit Curr.)	-2.52	-2.37	-2.56
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-2.52	-2.37	-2.56
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	1657.04	1657.04	1657.04
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(%)	-5.33	1.53	-2.96
PBDTM(%)	-63.46	-42.27	-68.69
PATM(%)	-73.49	-49.42	-79.46
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-0.63	-0.59	-0.64