<?xml version="1.0" standalone="yes"?>
<Data>
  <IncomeStatement>
    <Symbol>تمحرکه</Symbol>
    <Period>12</Period>
    <PeriodExtraDay>0</PeriodExtraDay>
    <YearEndToDate>1390/12/29</YearEndToDate>
    <IsAudited>true</IsAudited>
    <IsReal>false</IsReal>
    <IsAuditedText>حسابرسي شده</IsAuditedText>
    <IsRealText>پيش بيني</IsRealText>
    <State>2</State>
    <GrossProfitLoss>4900</GrossProfitLoss>
    <GeneralAdministrativeExpense>-1720</GeneralAdministrativeExpense>
    <NetOtherOperatingRevenue>-1745</NetOtherOperatingRevenue>
    <FinanceExpense>-3900</FinanceExpense>
    <IncomeFromInvestment>0</IncomeFromInvestment>
    <NetMiscellaneousRevenue>-1100</NetMiscellaneousRevenue>
    <ExtraOrdinaryItems>0</ExtraOrdinaryItems>
    <ProfitLossBeforeIncomeTax>-3565</ProfitLossBeforeIncomeTax>
    <BeginingRetainedEarnings>0</BeginingRetainedEarnings>
    <AdjustedBeginingRetainedEarnings>0</AdjustedBeginingRetainedEarnings>
    <CapitalReserve>0</CapitalReserve>
    <OtherReserves>0</OtherReserves>
    <BoardOfDirectorCompensation>0</BoardOfDirectorCompensation>
    <ProposedDividendsPerShare>0</ProposedDividendsPerShare>
    <EndingRetainedEarnings>0</EndingRetainedEarnings>
    <IncomeFromOtherActivitiesReason />
    <GeneralAdministrativeExpenseReason />
    <FinanceExpenseReason />
    <IncomeFromInvestmentReason />
    <NetMiscellaneousRevenueReason />
    <ExtraOrdinaryItemsReason />
    <IncomeTaxExpenseReason />
    <InSaleChangeReason />
    <OutSaleChangeReason />
    <InReqMaterial>7900</InReqMaterial>
    <OutReqMaterial>1400</OutReqMaterial>
    <InReqMaterialChangeReason />
    <ExportCurrency />
    <ExportCurrencyPrice>0</ExportCurrencyPrice>
    <AllocatedCurrency />
    <AllocatedCurrencyPrice>0</AllocatedCurrencyPrice>
    <StatementCurrency />
    <StatementCurrencyPrice>0</StatementCurrencyPrice>
    <StatementCurrencyValue>0</StatementCurrencyValue>
    <MaterialBuyCurrency />
    <MaterialBuyCurrencyPrice>14000</MaterialBuyCurrencyPrice>
    <MaterialBuyCurrencyValue>100000</MaterialBuyCurrencyValue>
    <AssetBuyCurrency />
    <AssetBuyCurrencyPrice>0</AssetBuyCurrencyPrice>
    <AssetBuyCurrencyValue>0</AssetBuyCurrencyValue>
    <DirectMaterialCost>11250</DirectMaterialCost>
    <DirectMaterialCostChangeReason />
    <DirectWageCost>6400</DirectWageCost>
    <DirectWageCostVarPer>28</DirectWageCostVarPer>
    <DirectWageCostChangeReason />
    <OverheadCost>5550</OverheadCost>
    <OverheadCostChangeReason />
    <ActEPSDiffReason>-</ActEPSDiffReason>
    <EstEPSDiffReason>-</EstEPSDiffReason>
    <Dsc />
    <OtherRemarks>-</OtherRemarks>
    <InvestmentPlanRemark />
    <OperatingProfitLossPerShare>44</OperatingProfitLossPerShare>
    <EarningsPerShareBeforeTax>-110</EarningsPerShareBeforeTax>
    <GrossProfitLossReason />
    <OperatingProfitLossReason />
    <ContinousOperatingProfitReason />
    <ProfitLossBeforeIncomeTaxReason />
    <IncomeFromGuarantees>0</IncomeFromGuarantees>
    <WageAndOtherIncome>0</WageAndOtherIncome>
    <PaidDividendForGuarantees>0</PaidDividendForGuarantees>
    <DepreciationExpense>0</DepreciationExpense>
    <IncomeFromGuaranteesReason />
    <WageAndOtherIncomeReason />
    <PaidDividendForGuaranteesReason />
    <DepreciationExpenseReason />
    <Expenses>-3465</Expenses>
  </IncomeStatement>
</Data>
