Equity Analysis

Particulars	Dec 2021	Sep 2021	Jun 2021
Gross Sales	2786.40	2346.62	1405.73
Other Operating Income	0.00	0.00	0.00
Other Income	5.33	1.95	1.38
Total Income	2791.73	2348.57	1407.11
Total Expenditure	3131.46	2705.46	1801.00
PBIDT	-339.73	-356.89	-393.89
Interest	339.77	359.74	349.72
PBDT	-679.50	-716.63	-743.61
Depreciation	398.69	403.00	403.67
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	-1078.19	-1119.63	-1147.28
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-1078.19	-1119.63	-1147.28
EPS (Unit Curr.)	-19.88	-20.96	-21.16
EPS (Adj) (Unit Curr.)	-19.88	-20.96	-21.16
Calculated EPS (Unit Curr.)	-19.88	-20.65	-21.16
Calculated EPS (Adj) (Unit Curr.)	-19.88	-20.65	-21.16
Calculated EPS (Ann.) (Unit Curr.)	-79.53	-82.58	-84.62
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-79.53	-82.58	-84.62
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	108.46	108.46	108.46
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	-12.19	-15.21	-28.02
PBDTM(%)	-24.39	-30.54	-52.90
PATM(%)	-38.69	-47.71	-81.61
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	-19.88	-20.96	-21.16