Net Sales
2,766.27
5,357.41
5,269.52
4,371.05
3,555.32
4,268.09
5,297.12
4,946.91
3,949.11
3,221.16
1,744.27
Net Sales Growth
-48.15%
1.67%
20.56%
22.94%
-16.70%
-19.43%
7.08%
25.27%
22.60%
84.67%
Cost Of Goods Sold
2,747.76
5,330.60
5,235.28
4,359.10
3,533.04
4,202.87
5,228.18
4,885.33
3,847.04
3,119.69
1,664.35
Gross Profit
18.51
26.81
34.24
11.95
22.28
65.22
68.94
61.58
102.08
101.47
79.92
GP Margin
0.67%
0.50%
0.65%
0.27%
0.63%
1.53%
1.30%
1.24%
2.58%
3.15%
4.58%
Total Expenditure
2,814.50
5,340.86
5,299.11
4,574.36
3,646.80
4,213.34
5,241.02
4,907.33
3,876.64
3,142.80
1,687.51
Power & Fuel Cost
-
0.00
0.00
0.00
0.23
0.31
0.38
0.65
1.27
1.20
0.62
% Of Sales
-
0%
0%
0%
0.01%
0.01%
0.01%
0.01%
0.03%
0.04%
0.04%
Employee Cost
-
7.11
3.11
1.58
3.01
3.60
4.06
6.64
6.64
4.50
4.01
% Of Sales
-
0.13%
0.06%
0.04%
0.08%
0.08%
0.08%
0.13%
0.17%
0.14%
0.23%
Manufacturing Exp.
-
0.00
6.50
0.59
0.04
0.17
0.08
0.39
1.43
1.14
0.75
% Of Sales
-
0%
0.12%
0.01%
0.00%
0.00%
0.00%
0.01%
0.04%
0.04%
0.04%
General & Admin Exp.
-
0.34
0.52
0.54
0.39
0.75
0.64
1.74
4.63
1.18
1.10
% Of Sales
-
0.01%
0.01%
0.01%
0.01%
0.02%
0.01%
0.04%
0.12%
0.04%
0.06%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
2.81
53.70
212.54
110.08
5.64
7.69
12.59
15.64
15.09
0.00
% Of Sales
-
0.05%
1.02%
4.86%
3.10%
0.13%
0.15%
0.25%
0.40%
0.47%
0.96%
EBITDA
-48.24
16.55
-29.59
-203.31
-91.48
54.75
56.10
39.58
72.47
78.36
56.76
EBITDA Margin
-1.74%
0.31%
-0.56%
-4.65%
-2.57%
1.28%
1.06%
0.80%
1.84%
2.43%
3.25%
Other Income
3.28
5.00
6.35
10.38
11.04
6.47
0.00
32.38
3.85
1.05
5.48
Interest
54.78
49.76
44.64
46.34
53.37
31.62
32.83
58.08
57.84
49.21
39.73
Depreciation
4.40
4.39
4.85
6.42
6.74
6.98
6.99
7.91
6.74
8.68
16.38
PBT
-104.13
-32.60
-72.73
-245.69
-140.55
22.63
16.29
5.96
11.74
21.52
6.13
Tax
0.00
0.00
0.00
0.00
0.00
1.31
1.96
3.32
6.70
6.24
0.51
Tax Rate
0.00%
0.00%
0.00%
0.00%
0.00%
5.79%
12.03%
55.70%
57.07%
29.00%
8.32%
PAT
-104.13
-32.60
-96.17
-245.69
-140.55
21.32
14.33
2.64
5.04
15.28
5.62
PAT before Minority Interest
-104.13
-32.60
-96.17
-245.69
-140.55
21.32
14.33
2.64
5.04
15.28
5.62
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-3.76%
-0.61%
-1.83%
-5.62%
-3.95%
0.50%
0.27%
0.05%
0.13%
0.47%
0.32%
PAT Growth
0.00%
-
-
-
-
48.78%
442.80%
-47.62%
-67.02%
171.89%
EPS
-35.78
-11.20
-33.05
-84.43
-48.30
7.33
4.92
0.91
1.73
5.25
1.93
|