| INCOME : | | | | | |
| Operating Income | 3.50 | 3.60 | 1.90 | 0.70 | 1.87 |
| Software Services & Operating Revenues | 3.50 | 3.60 | 0.80 | | 1.87 |
| Job Work/ Contract Receipts | | | | | |
| Sale of Equipments & licenses | | | | | |
| Processing Charges / ServiceIncome | | | 1.10 | 0.70 | |
| Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Less: Excise Duty | | | | | |
| Operating Income (Net) | 3.50 | 3.60 | 1.90 | 0.70 | 1.87 |
| EXPENDITURE : | | | | | |
| Stock Adjustments | 0.30 | -0.20 | -0.10 | | |
| Raw Material Consumed | 1.60 | 3.60 | 0.80 | | |
| Opening Raw Materials | | | | | |
| Purchases Raw Materials | | | | | |
| Closing Raw Materials | | | | | |
| Other Direct Purchases / Brought in cost | 1.60 | 3.60 | 0.80 | | |
| Others raw material cost | 3.30 | 7.20 | 1.60 | 0.00 | 0.00 |
| Power & Fuel Cost | | | | | |
| Electricity & Power | | | | | |
| Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Cost | 1.00 | 1.10 | 0.70 | 0.80 | 0.58 |
| Salaries, Wages & Bonus | 1.00 | 1.10 | 0.70 | 0.80 | 0.58 |
| Contributions to EPF & Pension Funds | | | | | |
| Wheeling & Transmission Charges recoverable | | | | | |
| Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cost of Software developments | | | | | |
| Software Purchase | | | | | |
| Technical sub-contractors | | | | | |
| Training Expenses | | | | | |
| Software License cost | | | | | |
| Other software development expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Expenses | 0.40 | 0.40 | | | |
| Repairs and Maintenance | | | | | |
| Travel Expenses | | | | | |
| Overseas Group Health Insurance | | | | | |
| Visa & Other Charges | | | | | |
| Post contract support services | | | | | |
| Packing Material Consumed | | | | | |
| Other Operating Expenses | 0.40 | 0.40 | 0.00 | 0.00 | 0.00 |
| General and Administration Expenses | 0.90 | 1.70 | 1.60 | 1.90 | 1.49 |
| Rates & Taxes | | | | | 0.04 |
| Insurance | | | | | |
| Printing and stationery | | | 0.10 | 0.10 | 0.06 |
| Professional and legal fees | 0.50 | 1.00 | 0.50 | 1.00 | 0.61 |
| Other Administration | 0.10 | 0.50 | 0.80 | 0.60 | 0.71 |
| Selling and Marketing Expenses | 0.00 | 0.10 | 0.10 | 0.10 | 0.09 |
| Advertisement & Sales Promotion | 0.00 | 0.10 | 0.10 | 0.10 | 0.09 |
| Commission, Brokerage & Discounts | | | | | |
| Freight outwards | | | | | |
| Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Miscellaneous Expenses | 0.20 | 0.30 | 0.00 | 0.20 | 0.00 |
| Bad debts /advances written off | | | | | |
| Provision for doubtful debts | | | | | |
| Losson disposal of fixed assets(net) | | | | | |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | | | 0.20 | |
| Other Miscellaneous Expenses | 0.20 | 0.30 | 0.00 | 0.00 | 0.00 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 4.40 | 7.10 | 3.10 | 3.00 | 2.17 |
| Operating Profit (Excl OI) | -0.90 | -3.50 | -1.20 | -2.30 | -0.30 |
| Other Income | 2.10 | 0.00 | 0.30 | 2.70 | 0.55 |
| Interest Received | 0.30 | | 0.00 | | 0.01 |
| Dividend Received | | | | | |
| Profit on sale of Fixed Assets | | | | | |
| Profits on sale of Investments | | | | | |
| Provision Written Back | | 0.00 | | 2.70 | |
| Foreign Exchange Gains | | | | | |
| Others | 1.80 | 0.00 | 0.30 | 0.00 | 0.54 |
| Operating Profit | 1.30 | -3.50 | -0.90 | 0.40 | 0.26 |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
| InterestonDebenture / Bonds | | | | | |
| Intereston Term Loan | | | 0.00 | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
| Other Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PBDT | 1.30 | -3.50 | -0.90 | 0.40 | 0.25 |
| Depreciation | | | | | |
| Profit Before Taxation & Exceptional Items | 1.30 | -3.50 | -0.90 | 0.40 | 0.25 |
| Exceptional Income / Expenses | | | | | |
| Profit Before Tax | 1.30 | -3.50 | -0.90 | 0.40 | 0.25 |
| Provision for Tax | | 0.00 | | 0.10 | 0.06 |
| Current Income Tax | | | | | 0.04 |
| Deferred Tax | | | | 0.10 | |
| Other taxes | 0.00 | 0.00 | 0.00 | 0.10 | 0.06 |
| Profit After Tax | 1.30 | -3.50 | -0.90 | 0.40 | 0.19 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 1.30 | -3.50 | -0.90 | 0.40 | 0.19 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | -12.50 | -8.90 | -8.00 | -8.40 | -8.56 |
| Appropriations | -11.20 | -12.50 | -8.90 | -8.00 | -8.37 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | -11.20 | -12.50 | -8.90 | -8.00 | -8.37 |
| Equity Dividend % | | | | | |
| Earnings Per Share | 1.00 | -2.00 | -2.00 | 1.00 | 0.00 |
| Adjusted EPS | 1.00 | -2.00 | -2.00 | 1.00 | 0.00 |