Equity Analysis

Particulars	Mar 2015	Dec 2014	Sep 2014
Gross Sales	2.67	4.35	2.30
Other Operating Income	0.10	0.00	0.00
Other Income	0.00	0.00	0.00
Total Income	2.77	4.35	2.30
Total Expenditure	4.31	20.84	1.84
PBIDT	-1.54	-16.49	0.45
Interest	0.00	0.00	0.00
PBDT	-1.54	-16.49	0.45
Depreciation	2.45	0.02	1.21
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	-4.00	-16.51	-0.76
Extra-ordinary Items	0.00	-18.75	0.00
Adjusted Profit After Extra-ordinary item	-4.00	2.24	-0.76
EPS (Unit Curr.)	-1.61	-6.66	-0.31
EPS (Adj) (Unit Curr.)	-1.61	-6.66	-0.31
Calculated EPS (Unit Curr.)	0.00	0.00	0.00
Calculated EPS (Adj) (Unit Curr.)	0.00	0.00	0.00
Calculated EPS (Ann.) (Unit Curr.)	0.00	0.00	0.00
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.00	0.00	0.00
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	12.39	12.39	12.39
Reserve & Surplus	-4.00	-16.51	-139.61
Face Value	5.00	5.00	5.00
Public Shareholding (No. Of Shares)	24464848.00	24464848.00	24464848.00
Public Shareholding (% in Equity)	98.72	98.72	98.72
Pledged/Encumbered - No. of Shares	15350.00	15350.00	15350.00
Pledged/Encumbered - % in Total Promoters Holding	4.85	4.85	4.85
Pledged/Encumbered - % in Total Equity	0.06	0.06	0.07
Non Encumbered - No. of Shares	301086.00	301086.00	301086.00
Non Encumbered - % in Total Promoters Holding	95.15	95.15	95.15
Non Encumbered - % in Total Equity	1.22	1.22	1.21
PBIDTM(%)	-57.68	-379.08	19.57
PBDTM(%)	-57.68	-379.08	19.57
PATM(%)	-149.81	-379.54	-33.04
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-1.61	-6.66	-0.31