Equity Analysis

Particulars	Mar 2016	Dec 2015	Sep 2015
Gross Sales	13.00	11.73	10.64
Other Operating Income	0.00	0.00	0.00
Other Income	0.01	0.00	0.00
Total Income	13.02	11.73	10.64
Total Expenditure	52.04	11.11	10.67
PBIDT	-39.03	0.62	-0.03
Interest	0.01	0.01	0.00
PBDT	-39.04	0.61	-0.03
Depreciation	1.86	4.51	1.10
Tax	-0.09	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	-40.81	-3.90	-1.14
Extra-ordinary Items	-35.96	0.00	0.00
Adjusted Profit After Extra-ordinary item	-4.85	-3.90	-1.14
EPS (Unit Curr.)	-21.75	-2.07	-0.62
EPS (Adj) (Unit Curr.)	-21.75	-2.07	-0.62
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	18.76	18.76	18.76
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
Public Shareholding (No. Of Shares)	11944562.00	11944562.00	11944562.00
Public Shareholding (% in Equity)	63.67	63.67	63.67
Pledged/Encumbered - No. of Shares	2836000.00	2836000.00	2836000.00
Pledged/Encumbered - % in Total Promoters Holding	41.62	41.62	41.62
Pledged/Encumbered - % in Total Equity	15.12	15.12	15.12
Non Encumbered - No. of Shares	3978318.00	3978318.00	3978318.00
Non Encumbered - % in Total Promoters Holding	58.38	58.38	58.38
Non Encumbered - % in Total Equity	21.21	21.21	21.21
PBIDTM(%)	-300.23	5.29	-0.28
PBDTM(%)	-300.31	5.20	-0.28
PATM(%)	-313.92	-33.25	-10.71
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.00	0.00	0.00