Equity Analysis

Particulars	Sep 2015	Jun 2015	Mar 2015
Gross Sales	5.53	0.18	1.87
Other Operating Income	1.40	0.35	0.00
Other Income	0.28	0.78	104.72
Total Income	7.20	1.31	106.59
Total Expenditure	17.30	12.12	68.26
PBIDT	-10.09	-10.81	38.33
Interest	0.40	0.71	1.23
PBDT	-10.50	-11.53	37.10
Depreciation	6.58	6.52	13.65
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	-17.08	-18.05	23.45
Extra-ordinary Items	0.00	0.00	100.18
Adjusted Profit After Extra-ordinary item	-17.08	-18.05	-76.73
EPS (Unit Curr.)	-2.20	-2.33	3.03
EPS (Adj) (Unit Curr.)	-2.20	-2.33	3.03
Calculated EPS (Unit Curr.)	0.00	0.00	3.03
Calculated EPS (Adj) (Unit Curr.)	0.00	0.00	3.03
Calculated EPS (Ann.) (Unit Curr.)	0.00	0.00	12.11
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.00	0.00	12.11
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	38.74	38.74	38.74
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
Public Shareholding (No. Of Shares)	75832048.00	75832048.00	75832048.00
Public Shareholding (% in Equity)	97.88	97.88	97.88
Pledged/Encumbered - No. of Shares	323751.00	323751.00	323751.00
Pledged/Encumbered - % in Total Promoters Holding	49.15	49.15	49.15
Pledged/Encumbered - % in Total Equity	0.42	0.42	0.42
Non Encumbered - No. of Shares	1316782.00	1316782.00	1316782.00
Non Encumbered - % in Total Promoters Holding	50.85	50.85	50.85
Non Encumbered - % in Total Equity	1.70	1.70	1.70
PBIDTM(%)	-182.46	-6005.56	2049.73
PBDTM(%)	-189.87	-6405.56	1983.96
PATM(%)	-308.86	-10027.78	1254.01
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-2.20	-2.33	3.03