Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	247.88	174.00	176.82	399.58	215.21	366.72
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	247.88	174.00	176.82	399.58	215.21	366.72
Other Income	42.93	10.17	14.86	12.50	9.07	7.43
Stock Adjustments	0.00	7.76	0.00	11.29	61.79	-56.62
Total Income	290.81	191.93	191.68	423.37	286.07	317.53
EXPENDITURE :
Raw Materials	52.56	22.20	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	25.00	21.66	18.79	24.92	30.64	35.62
Other Manufacturing Expenses	98.95	48.30	53.90	254.45	150.88	204.84
Selling & Administrative Expenses	4.03	2.52	15.44	1.11	36.39	34.20
Miscellaneous Expenses	35.94	55.53	68.58	44.19	30.00	42.93
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	216.47	150.20	156.71	324.66	247.91	317.59
Operating Profit	74.33	41.73	34.98	98.71	38.16	-0.06
Interest	54.95	52.15	60.53	147.49	99.99	64.99
Gross Profit	19.38	-10.42	-25.55	-48.78	-61.83	-65.05
Depreciation	57.53	48.84	49.08	39.61	27.15	16.61
Profit Before Tax	-38.15	-59.26	-74.63	-88.39	-88.98	-81.66
Tax	0.00	0.00	0.00	0.00	0.00	-0.10
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-13.01	-2.21	-2.72	-30.89	-31.79	-23.66
Reported Net Profit	-25.13	-57.04	-71.91	-57.50	-57.19	-57.90
Extraordinary Items	-18.50	0.82	6.96	-15.75	-24.36	-26.70
Adjusted Net Profit	-6.63	-57.86	-78.87	-41.75	-32.83	-31.20
Adjustment below Net Profit	0.39	0.24	0.14	0.21	0.58	0.54
P & L Balance brought forward	-266.27	-242.36	-170.59	-113.30	-56.69	0.67
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	-32.90	0.00	0.00	0.00	0.00
P & L Balance carried down	-291.01	-266.27	-242.36	-170.59	-113.30	-56.69
Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	-0.86	-2.43	-5.59	-4.95	-9.97	0.00
Earnings Per Share(Adj)-Unit Curr	-0.86	-2.43	-5.59	-4.95	-9.97	0.00
Book Value-Unit Curr	41.86	38.60	5.79	4.00	0.74	-7728.46
Book Value(Adj)-Unit Curr	41.86	38.60	5.79	4.00	0.74	-7728.46