Equity Analysis

Particulars	Dec 2018	Sep 2018	Jun 2018
Gross Sales	475.59	616.30	1029.28
Other Operating Income	0.00	0.00	0.00
Other Income	35.45	150.59	94.16
Total Income	511.04	766.89	1123.44
Total Expenditure	1840.37	1961.65	1080.45
PBIDT	-1329.33	-1194.76	42.99
Interest	245.78	245.83	232.72
PBDT	-1575.11	-1440.59	-189.73
Depreciation	20.95	24.98	25.91
Tax	1199.00	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	-2795.06	-1465.57	-215.64
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-2795.06	-1465.57	-215.64
EPS (Unit Curr.)	-83.29	-43.67	-6.43
EPS (Adj) (Unit Curr.)	-83.29	-43.67	-6.43
Calculated EPS (Unit Curr.)	-83.29	-43.67	-6.43
Calculated EPS (Adj) (Unit Curr.)	-83.29	-43.67	-6.43
Calculated EPS (Ann.) (Unit Curr.)	-333.14	-174.68	-25.70
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-333.14	-174.68	-25.70
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	67.12	67.12	67.12
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	-279.51	-193.86	4.18
PBDTM(%)	-331.19	-233.75	-18.43
PATM(%)	-587.70	-237.80	-20.95
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-83.29	-43.67	-6.43