Equity Analysis

Particulars	Mar 2014	Dec 2013	Sep 2013
Gross Sales	2.48	4.82	7.48
Other Operating Income	0.00	0.00	0.00
Other Income	0.00	0.02	0.01
Total Income	2.48	4.84	7.49
Total Expenditure	6.85	2.64	5.08
PBIDT	-4.37	2.20	2.40
Interest	0.91	1.27	1.44
PBDT	-5.29	0.92	0.96
Depreciation	0.91	0.91	0.91
Tax	0.00	0.00	0.02
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	-6.20	0.01	0.03
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-6.20	0.01	0.03
EPS (Unit Curr.)	-4.12	0.01	0.02
EPS (Adj) (Unit Curr.)	-4.12	0.01	0.02
Calculated EPS (Unit Curr.)	0.00	0.01	0.02
Calculated EPS (Adj) (Unit Curr.)	0.00	0.01	0.02
Calculated EPS (Ann.) (Unit Curr.)	0.00	0.02	0.08
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.00	0.02	0.08
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	15.03	15.03	15.03
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
Public Shareholding (No. Of Shares)	11270600.00	11270600.00	11270600.00
Public Shareholding (% in Equity)	74.97	74.97	74.97
Pledged/Encumbered - No. of Shares	3309535.00	3309535.00	3309535.00
Pledged/Encumbered - % in Total Promoters Holding	87.95	87.95	87.95
Pledged/Encumbered - % in Total Equity	22.01	22.01	22.01
Non Encumbered - No. of Shares	453496.00	453496.00	453496.00
Non Encumbered - % in Total Promoters Holding	12.05	12.05	12.05
Non Encumbered - % in Total Equity	3.02	3.02	3.02
PBIDTM(%)	-176.21	45.64	32.09
PBDTM(%)	-213.31	19.09	12.83
PATM(%)	-250.00	0.21	0.40
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-4.12	0.01	0.02