Equity Analysis

Particulars	Sep 2016	Jun 2016	Mar 2016
Gross Sales	147.80	180.45	390.18
Other Operating Income	0.02	0.06	0.13
Other Income	1.55	0.60	1.60
Total Income	149.38	181.12	391.91
Total Expenditure	150.86	169.39	326.41
PBIDT	-1.49	11.73	65.50
Interest	27.44	32.24	32.61
PBDT	-28.93	-20.51	32.88
Depreciation	3.43	3.43	2.86
Tax	-13.39	-8.67	13.57
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	-18.97	-15.27	16.45
Extra-ordinary Items	0.00	0.00	-0.01
Adjusted Profit After Extra-ordinary item	-18.97	-15.27	16.46
EPS (Unit Curr.)	-19.43	-15.63	16.85
EPS (Adj) (Unit Curr.)	-19.43	-15.63	16.85
Calculated EPS (Unit Curr.)	0.00	0.00	16.85
Calculated EPS (Adj) (Unit Curr.)	0.00	0.00	16.85
Calculated EPS (Ann.) (Unit Curr.)	0.00	0.00	67.38
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.00	0.00	67.38
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	9.77	9.77	9.77
Reserve & Surplus	343.54	343.54	343.54
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(%)	-1.01	6.50	16.79
PBDTM(%)	-19.57	-11.37	8.43
PATM(%)	-12.83	-8.46	4.22
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-19.43	-15.63	16.85