Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	6622.00	4707.00	3611.00	1713.90	2336.35	1162.87
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	6622.00	4707.00	3611.00	1713.90	2336.35	1162.87
Other Income	1133.00	800.00	810.10	131.90	175.11	1280.22
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	7755.00	5507.00	4421.10	1845.80	2511.46	2443.09
EXPENDITURE :
Raw Materials	5.00	1.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	2.00	1.00	0.80	0.80	5.29	2.69
Employee Cost	965.00	1117.00	1479.00	578.40	621.01	467.25
Other Manufacturing Expenses	119.00	205.00	174.50	73.20	2104.69	7.38
Selling & Administrative Expenses	4745.00	3733.00	3449.30	1310.20	1704.71	1429.33
Miscellaneous Expenses	456.00	177.00	276.40	632.40	442.22	1395.22
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	6292.00	5234.00	5380.00	2595.00	4877.92	3301.87
Operating Profit	1463.00	273.00	-958.90	-749.20	-2366.45	-858.77
Interest	18.00	16.00	5.50	7.90	11.13	58.51
Gross Profit	1445.00	257.00	-964.40	-757.10	-2377.58	-917.28
Depreciation	73.00	140.00	133.40	128.90	73.60	23.19
Profit Before Tax	1372.00	117.00	-1097.80	-886.00	-2451.18	-940.47
Tax	1.00	0.00	0.20	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	0.00	0.00	0.00
Reported Net Profit	1371.00	117.00	-1098.00	-886.00	-2451.18	-940.47
Extraordinary Items	41.97	80.00	228.60	-486.00	-231.53	1227.40
Adjusted Net Profit	1329.03	37.00	-1326.60	-400.00	-2219.65	-2167.87
Adjustment below Net Profit	9.00	-168.00	7.30	-82.50	-2.01	0.00
P & L Balance brought forward	-6109.00	-6418.00	-5433.50	-4464.90	-2011.76	-1070.55
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	-1125.00	-360.00	-106.80	0.00	0.00	0.74
P & L Balance carried down	-3604.00	-6109.00	-6417.40	-5433.40	-4464.94	-2011.76
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	1.58	0.14	-1.44	0.00	-81705.90	-27660.79
Earnings Per Share(Adj)-Unit Curr	1.58	0.14	-1.44	0.00	-81705.90	-27660.79
Book Value-Unit Curr	26.22	24.86	21.91	0.00	20048.03	82719.09
Book Value(Adj)-Unit Curr	26.22	24.86	21.91	0.00	20048.03	82719.09