| Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| YOY Sales Growth % | -100% | -82% | -88% | -100% | -100% | -100% | ||
| Gross Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Manufacturing Cost % | 100% | 100% | 200% | |||||
| Other Cost % | -20% | 0% | 0% | |||||
| Other Manufacturing Expenses % | 100% | 100% | 200% | |||||
| Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| OPM % | 20% | 0% | -100% | |||||
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Tax % | 27% | 22% | 25% | 24% | 30% | 30% | 30% | 30% |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS in Rs |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
|---|---|---|---|---|---|
| + Sales | 0 | 0 | 0 | 0 | 0 |
| Sales Growth % | 33% | -50% | 50% | 733% | |
| Gross Sales | 0 | 0 | 0 | 0 | |
| + Expenses | 0 | 11 | 0 | 0 | 0 |
| Manufacturing Cost % | 0% | 0% | 100% | 133% | 16% |
| Other Cost % | 300% | 27925% | 50% | 333% | 164% |
| Other Manufacturing Expenses % | 0% | 0% | 100% | 133% | 16% |
| Selling & Administration % | 300% | 0% | 150% | 333% | 160% |
| Miscellaneous Expenses % | 0% | 14050% | 0% | 0% | 0% |
| Operating Profit | 0 | -11 | 0 | 0 | 0 |
| OPM % | -200% | -27825% | -50% | -367% | -80% |
| Other Income | 0 | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 1 |
| Profit before tax | -11 | 0 | 0 | -1 | |
| + Tax % | 0% | -0% | 682% | 26% | |
| Deferred Tax | 0 | 0 | 0 | -1 | 0 |
| + Net Profit | -11 | 0 | 1 | -1 | |
| Profit Growth % | -100% | -6500% | -247% | ||
| Net Profit After Minority Interest | 0 | -6 | 0 | 1 | 0 |
| EPS in Rs | 0.00 | 0.00 | 0.63 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
|---|---|---|---|---|---|
| Equity Capital | 10 | 10 | 10 | 10 | 10 |
| Reserves | -5 | -10 | -10 | -6 | -7 |
| + Borrowings | 0 | 0 | 0 | 0 | 0 |
| Unsecured Borrowings | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 0 | 0 | 0 | 0 | 0 |
| Current Liabilities | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 6 | 0 | 0 | 4 | 3 |
| + Fixed Assets | 4 | 0 | 0 | 3 | 2 |
| Gross Block | 8 | 0 | 0 | 3 | 5 |
| Accumulated Depreciation | 4 | 0 | 0 | 0 | 3 |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| + Other Assets | 2 | 0 | 0 | 1 | 1 |
| Trade receivables | 2 | 0 | 0 | 0 | 0 |
| Cash Equivalents | 0 | 0 | 0 | 0 | 0 |
| Loans n Advances | 0 | 0 | 0 | 1 | 1 |
| Other asset items | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 6 | 0 | 0 | 4 | 3 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
|---|---|---|---|---|---|
| + Cash from Operating Activity | 0 | 0 | 0 | 0 | 0 |
| Profit from Operations | -2 | 0 | 0 | ||
| Working Capital Changes | 2 | 0 | 0 | ||
| Profit Before Tax & Extraordinary Items | 0 | -6 | 0 | 4 | -1 |
| Depreciation | 0 | 4 | 0 | 0 | 1 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | -3 | 0 |
| Receivables | 0 | 0 | 0 | 0 | 0 |
| Trade Payables | 0 | 2 | 0 | 0 | 0 |
| Loans & Advances | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | 0 | 0 | 0 | 0 | 0 |
| + Cash from Investing Activity | 0 | 0 | 0 | 0 | 0 |
| Sale of Investments | 0 | 0 | 0 | 0 | 0 |
| + Cash from Financing Activity | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | 0 | 0 |
| Others | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 0 | 0 | 0 | 0 | 0 |