| Sales Turnover & Other Income | 46.96 | 131.58 | 46.67 | 185.43 | 220.57 |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 46.57 | 57.10 | 55.30 | 222.64 | 287.63 |
| Raw Materials | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Stock Adjustments | -0.39 | -74.48 | 8.63 | 37.21 | 67.06 |
| Other Manufacturing Expenses | 42.13 | 50.24 | 82.23 | 202.75 | 230.76 |
| Power & Fuel Cost | 0.00 | 0.01 | 0.02 | 0.03 | 0.03 |
| Employee Cost | 9.45 | 9.04 | 8.72 | 14.30 | 16.50 |
| Selling and Administration Expenses | 5.82 | 4.56 | 3.01 | 3.63 | 4.45 |
| Miscellaneous Expenses | 147.59 | 4.45 | 2.15 | 3.10 | 2.42 |
| Less: Preoperative Expenditure Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before Interest, Depreciation & Tax | -158.42 | -11.22 | -40.84 | -1.18 | 33.46 |
| Interest & Financial Charges | 35.97 | 23.25 | 25.52 | 29.10 | 30.98 |
| Profit before Depreciation & Tax | -194.39 | -34.47 | -66.36 | -30.28 | 2.48 |
| Depreciation | 0.40 | 0.45 | 0.54 | 0.80 | 0.96 |
| Profit Before Tax | -194.79 | -34.92 | -66.90 | -31.08 | 1.52 |
| Tax | 0.00 | -7.06 | -17.55 | -3.65 | 0.09 |
| Profit After Tax | -194.79 | -27.86 | -49.35 | -27.43 | 1.43 |
| Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | -0.12 |
| P & L Balance brought forward | -65.14 | -37.28 | 12.07 | 39.50 | 38.79 |
| Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.60 |
| P & L Bal. carried down | -259.93 | -65.14 | -37.28 | 12.07 | 39.50 |
| Equity Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.60 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Corporate Dividend Tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 | 5.00 |
| Earning Per Share (Rs.) | -16.23 | -2.32 | -4.11 | -2.29 | 0.12 |
| Book Value | 8.79 | 25.00 | 27.28 | 31.37 | 33.68 |
| Extraordinary Items | -94.62 | 0.03 | 4.30 | 0.00 | 0.00 |