| (Rs.in Million) |
| Particulars | Mar 2009 | Mar 2008 |
| INCOME : | | |
| Gross Sales | 155.20 | 539.17 |
| Sales | 155.20 | 538.33 |
| Job Work/ Contract Receipts | | |
| Processing Charges / Service Income | | 0.85 |
| Revenue from property development | | |
| Other Operational Income | 0.00 | 0.00 |
| Less: Excise Duty | | |
| Net Sales | 155.20 | 539.17 |
| EXPENDITURE : | | |
| Increase/Decrease in Stock | -0.93 | |
| Raw Material Consumed | 122.52 | 458.67 |
| Opening Raw Materials | 92.95 | |
| Purchases Raw Materials | 54.73 | 550.47 |
| Closing Raw Materials | 41.06 | 105.50 |
| Other Direct Purchases / Brought in cost | 15.90 | 13.70 |
| Other raw material cost | 0.00 | 0.00 |
| Power & Fuel Cost | 1.32 | |
| Electricity & Power | 1.18 | |
| Oil, Fuel & Natural gas | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 |
| Other power & fuel | 0.13 | 0.00 |
| Employee Cost | 9.65 | 21.70 |
| Salaries, Wages & Bonus | 9.03 | |
| Contributions to EPF & Pension Funds | 0.33 | |
| Workmen and Staff Welfare Expenses | 0.28 | |
| Other Employees Cost | 0.00 | 21.70 |
| Other Manufacturing Expenses | 9.79 | 25.10 |
| Sub-contracted / Out sourced services | | |
| Processing Charges | 5.05 | |
| Repairs and Maintenance | 1.30 | 0.54 |
| Packing Material Consumed | 0.03 | |
| Other Mfg Exp | 3.41 | 24.56 |
| General and Administration Expenses | 8.70 | 10.42 |
| Rent , Rates & Taxes | 1.09 | 0.66 |
| Insurance | 1.74 | 3.19 |
| Printing and stationery | 0.33 | 0.40 |
| Professional and legal fees | 1.44 | 2.38 |
| Traveling and conveyance | 0.42 | 2.02 |
| Other Administration | 4.10 | 3.81 |
| Selling and Distribution Expenses | 0.63 | 2.25 |
| Advertisement & Sales Promotion | 0.34 | 1.65 |
| Sales Commissions & Incentives | | |
| Freight and Forwarding | 0.29 | 0.36 |
| Handling and Clearing Charges | 0.00 | 0.00 |
| Other Selling Expenses | 0.01 | 0.23 |
| Miscellaneous Expenses | 18.86 | 5.03 |
| Bad debts /advances written off | 2.62 | 4.93 |
| Provision for doubtful debts | | |
| Losson disposal of fixed assets(net) | 0.36 | |
| Losson foreign exchange fluctuations | 15.21 | 0.02 |
| Losson sale of non-trade current investments | 0.03 | |
| Other Miscellaneous Expenses | 0.65 | 0.08 |
| Less: Expenses Capitalised | | |
| Total Expenditure | 170.54 | 523.18 |
| Operating Profit (Excl OI) | -15.34 | 15.99 |
| Other Income | 3.67 | 10.32 |
| Interest Received | 1.42 | 0.00 |
| Dividend Received | | |
| Profit on sale of Fixed Assets | | |
| Profits on sale of Investments | | |
| Provision Written Back | | |
| Foreign Exchange Gains | | |
| Others | 2.25 | 10.32 |
| Operating Profit | -11.67 | 26.31 |
| Interest | 13.75 | 14.90 |
| InterestonDebenture / Bonds | | |
| Interest on Term Loan | 0.06 | 0.08 |
| Intereston Fixed deposits | | |
| Bank Charges etc | 1.01 | 2.34 |
| Other Interest | 12.68 | 12.48 |
| PBDT | -25.41 | 11.41 |
| Depreciation | 1.88 | 2.15 |
| Profit Before Taxation & Exceptional Items | -27.29 | 9.26 |
| Exceptional Income / Expenses | | |
| Profit Before Tax | -27.29 | 9.26 |
| Provision for Tax | 1.53 | 2.99 |
| Current Income Tax | | 3.00 |
| Deferred Tax | 1.42 | -0.23 |
| Other taxes | 1.53 | 0.22 |
| Profit After Tax | -28.83 | 6.27 |
| Extra items | 0.00 | 0.00 |
| Minority Interest | | |
| Share of Associate | | |
| Other Consolidated Items | | |
| Consolidated Net Profit | -28.83 | 6.27 |
| Adjustments to PAT | 0.09 | -0.19 |
| Profit Balance B/F | 35.30 | 29.22 |
| Appropriations | 6.57 | 35.30 |
| General Reserves | | |
| Proposed Equity Dividend | | |
| Corporate dividend tax | | |
| Other Appropriation | | |
| Equity Dividend % | | |
| Earnings Per Share | -5.00 | 1.00 |
| Adjusted EPS | -5.00 | 1.00 |