| Particulars | Mar-99 (Rs.Cr) | Sep-98 (Rs.Cr) | Mar-98 (Rs.Cr) |
| Gross Sales | 56 | 79 | 65 |
| Other Income | 0 | 0 | 0 |
| Total Income | 57 | 79 | 65 |
| Total Expenditure | 98 | 72 | 59 |
| PBIDT | -41 | 7 | 6 |
| Interest | 15 | 5 | 4 |
| PBDT | -56 | 2 | 3 |
| Depreciation | 19 | 1 | 1 |
| Tax | 0 | 0 | 0 |
| Deferred Tax | 0 | 0 | 0 |
| Reported Profit After Tax | -75 | 1 | 1 |
| Extra-ordinary Items | 0 | 0 | 0 |
| Adjusted Profit After Extra-ordinary item | -75 | 1 | 1 |
| | | | |
| EPS (Unit Curr.) | 0.0 | 0.0 | 0.0 |
| EPS (Adj) (Unit Curr.) | NA | 0.0 | 0.0 |
| Calculated EPS (Unit Curr.) | 0.0 | 0.5 | 1.2 |
| Calculated EPS (Adj) (Unit Curr.) | NA | 0.5 | 1.2 |
| Calculated EPS (Ann.) (Unit Curr.) | 0.0 | 1.1 | 2.4 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) | NA | 1.1 | 2.4 |
| Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 |
| Dividend (%) | 0.0 | 0.0 | 0.0 |
| Equity | 20 | 10 | 10 |
| Reserve & Surplus | 0.0 | 0.0 | 0.0 |
| Face Value | 10.0 | 10.0 | 10.0 |
| | | | |
| Non-Promoter Holding Shares | 0 | 0 | 0 |
| Non-Promoter Holding (%) | 0.00 | 0.00 | 0.00 |
| | | | |
| PBIDTM(%) | -73.40 | 8.90 | 9.59 |
| PBDTM(%) | -99.52 | 2.10 | 3.86 |
| PATM(%) | -133.11 | 0.65 | 1.74 |