Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	83.00	165.00	83.01	0.11	50.25	4730.96
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	83.00	165.00	83.01	0.11	50.25	4730.96
Other Income	149.53	1215.00	49.61	49.54	757.70	85.18
Stock Adjustments	-12.47	13.43	4.76	-0.10	-9.55	433.87
Total Income	220.06	1393.43	137.38	49.55	798.40	5250.01
EXPENDITURE :
Raw Materials	56.09	134.14	72.50	0.00	29.05	4062.44
Power & Fuel Cost	5.27	9.16	3.68	0.93	3.77	316.49
Employee Cost	3.09	5.54	2.99	4.38	7.10	86.81
Other Manufacturing Expenses	19.46	21.87	7.61	1.17	11.51	448.76
Selling & Administrative Expenses	6.48	20.32	6.86	3.82	4.77	26.24
Miscellaneous Expenses	3.73	725.95	6.27	154.34	568.19	240.26
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	94.12	916.98	99.91	164.65	624.39	5181.01
Operating Profit	125.95	476.46	37.47	-115.10	174.01	69.00
Interest	101.30	101.48	116.23	118.35	156.94	377.09
Gross Profit	24.65	374.98	-78.76	-233.45	17.07	-308.09
Depreciation	3.24	3.52	3.53	3.67	7.56	42.79
Profit Before Tax	21.41	371.46	-82.29	-237.12	9.51	-350.88
Tax	0.00	10.17	1.16	0.00	0.00	-14.93
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	67.42	0.00	0.00	198.78	-7.00
Reported Net Profit	21.40	293.86	-83.45	-237.12	-189.27	-328.94
Extraordinary Items	114.91	421.62	-4.53	7.35	506.19	-108.35
Adjusted Net Profit	-93.51	-127.76	-78.92	-244.47	-695.46	-220.59
Adjustment below Net Profit	-0.11	-0.03	0.12	0.53	0.13	-0.26
P & L Balance brought forward	-627.39	-921.22	-837.89	-601.30	-412.16	-82.95
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	-606.10	-627.39	-921.22	-837.89	-601.30	-412.16
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	5.09	69.87	-19.84	-56.38	-45.00	0.00
Earnings Per Share(Adj)-Unit Curr	5.09	69.87	-19.84	-56.38	-45.00	0.00
Book Value-Unit Curr	48.25	40.44	-35.94	-25.83	27.83	75.10
Book Value(Adj)-Unit Curr	48.25	40.44	-35.94	-25.83	27.83	75.10