| Sales Turnover & Other Income | 61.38 | 111.51 |
| Excise Duty | 0.00 | 0.00 |
| Total Income | 55.72 | 111.39 |
| Raw Materials | 49.40 | 87.21 |
| Stock Adjustments | -5.66 | -0.12 |
| Other Manufacturing Expenses | 0.52 | 1.11 |
| Power & Fuel Cost | 0.05 | 0.09 |
| Employee Cost | 1.99 | 2.67 |
| Selling and Administration Expenses | 9.53 | 4.59 |
| Miscellaneous Expenses | 109.21 | 0.02 |
| Less: Preoperative Expenditure Capitalised | 0.00 | 0.00 |
| Profit before Interest, Depreciation & Tax | -114.98 | 15.70 |
| Interest & Financial Charges | 8.88 | 7.15 |
| Profit before Depreciation & Tax | -123.86 | 8.55 |
| Depreciation | 2.30 | 2.61 |
| Profit Before Tax | -126.16 | 5.94 |
| Tax | 0.11 | 1.63 |
| Profit After Tax | -126.27 | 4.31 |
| Adjustment below Net Profit | 11.07 | 0.00 |
| P & L Balance brought forward | 27.21 | 23.40 |
| Appropriations | 0.00 | 0.50 |
| P & L Bal. carried down | -87.98 | 27.21 |
| Equity Dividend | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 |
| Corporate Dividend Tax | 0.00 | 0.00 |
| Equity Dividend (%) | 0.00 | 0.00 |
| Earning Per Share (Rs.) | 0.00 | 0.67 |
| Book Value | -3.62 | 15.93 |
| Extraordinary Items | 0.00 | 0.00 |