| | | | | |
| Operating Income | 5.70 | 6.81 | 16.06 | 6.84 | 0.51 |
| Other Income | 0.44 | 0.12 | 0.03 | 0.22 | 0.09 |
| Total Income | 6.14 | 6.93 | 16.09 | 7.06 | 0.60 |
| | | | | |
| Operating & Administration Expenses | 3.44 | 2.55 | 2.03 | 0.92 | 0.00 |
| Miscellaneous Expenses | 8.52 | 3.57 | 1.46 | 0.30 | 0.00 |
| Interest | 3.98 | 7.66 | 8.35 | 2.95 | 0.14 |
| Less: Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Expense | 0.35 | 0.37 | 0.41 | 0.13 | 0.00 |
| Total Expenditure | 16.29 | 14.15 | 12.25 | 4.30 | 0.14 |
| Gross Profit | -10.15 | -7.22 | 3.84 | 2.76 | 0.46 |
| Depreciation | 2.38 | 2.60 | 3.81 | 0.71 | 0.29 |
| Profit Before Tax | -12.53 | -9.82 | 0.03 | 2.05 | 0.17 |
| Tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Fringe Benefit tax | NA | NA | NA | NA | NA |
| Deferred Tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Reported Net Profit | -12.53 | -9.82 | 0.03 | 2.05 | 0.17 |
| Extraordinary Items | -0.31 | -0.06 | 0.01 | 0.00 | 0.00 |
| Adjusted Net Profit | -12.22 | -9.76 | 0.02 | 2.05 | 0.17 |
| Adjustment below net profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Balance brought forward | -7.65 | 2.17 | 2.15 | 0.57 | 0.02 |
| Appropriations | 0.00 | 0.00 | 0.01 | 1.60 | 0.07 |
| P & L Balance carried down | -20.18 | -7.65 | 2.17 | 1.02 | 0.12 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.62 | 0.03 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend % | 0.00 | 0.00 | 0.00 | 20.00 | 18.00 |
| Earnings Per Share-Unit Curr | 0.00 | 0.00 | 0.04 | 4.90 | 10.00 |
| Earnings Per Share(Adj)-Unit Curr | NA | 0.00 | 0.04 | 4.90 | NA |
| Book Value-Unit Curr | 5.27 | 20.17 | 32.64 | 25.07 | 20.00 |