Net Sales
8,548.70
8,932.22
10,181.67
10,645.73
10,763.49
Net Sales Growth
-6.69%
-12.27%
-4.36%
-1.09%
Gross Profit
8,548.70
8,932.22
10,181.67
10,645.73
10,763.49
GP Margin
100.00%
100%
100%
100%
100%
Total Expenditure
2,578.15
13,274.50
12,708.43
12,913.41
11,417.18
Employee Cost
-
1,587.50
1,484.08
1,448.13
1,116.68
% Of Sales
-
17.77%
14.58%
13.60%
10.37%
Manufacturing Exp.
-
2,468.18
2,269.55
2,268.25
1,838.92
% Of Sales
-
27.63%
22.29%
21.31%
17.08%
Miscellaneous Exp.
-
4,349.91
2,665.57
2,476.18
1,262.63
% Of Sales
-
48.70%
26.18%
23.26%
11.73%
EBITDA
5,970.55
-4,342.28
-2,526.76
-2,267.68
-653.69
EBITDA Margin
69.84%
-48.61%
-24.82%
-21.30%
-6.07%
Other Income
1,081.95
1,163.52
1,251.40
716.80
721.33
Interest
5,948.85
6,456.41
7,773.31
8,168.99
8,315.62
Depreciation
0.00
79.72
3.13
84.51
64.64
PBT
-3,288.29
0.00
0.00
0.00
0.00
Tax
-745.99
-1,255.60
-411.73
-615.56
-197.84
Tax Rate
22.69%
0.00%
0.00%
0.00%
0.00%
PAT
-2,542.30
-1,923.15
-863.62
-935.32
265.48
PAT before Minority Interest
-2,542.30
-1,923.15
-863.62
-935.32
265.48
PAT Margin
-29.74%
-21.53%
-8.48%
-8.79%
2.47%
EPS
-11.25
-8.51
-3.82
-4.14
1.18
|