Equity Analysis

Particulars(INCOME)	Mar 2019 ( Cr)	Mar 2018 ( Cr)	Mar 2017 ( Cr)	Mar 2016 ( Cr)	Mar 2015 ( Cr)	Mar 2014 ( Cr)
Sales Turnover	471.07	414.46	305.41	391.36	1012.78	610.93
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	471.07	414.46	305.41	391.36	1012.78	610.93
Other Income	49.40	4.57	3.16	7.71	9.58	8.89
Stock Adjustments	6.89	10.17	-11.36	2.96	-9.17	-9.03
Total Income	527.36	429.20	297.21	402.03	1013.19	610.79
EXPENDITURE :
Raw Materials	387.20	407.39	228.28	288.92	849.83	513.98
Power & Fuel Cost	14.07	14.52	17.64	11.89	5.55	0.49
Employee Cost	21.23	21.76	21.62	19.68	18.05	10.52
Other Manufacturing Expenses	33.30	36.54	65.22	56.07	18.79	17.36
Selling & Administrative Expenses	19.89	21.95	21.27	15.87	14.94	13.63
Miscellaneous Expenses	1.36	2.64	0.97	14.11	11.08	0.25
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	477.05	504.81	355.00	406.55	918.23	556.23
Operating Profit	50.30	-75.61	-57.78	-4.52	94.96	54.55
Interest	215.08	157.78	132.51	175.26	122.71	32.62
Gross Profit	-164.78	-233.39	-190.29	-179.78	-27.75	21.93
Depreciation	91.53	90.72	95.05	84.03	54.79	18.59
Profit Before Tax	-256.31	-324.11	-285.34	-263.81	-82.54	3.34
Tax	0.00	0.00	0.00	0.00	-26.35	0.93
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-92.98	-69.25	-105.76	-75.84	0.00	0.00
Reported Net Profit	-163.33	-254.85	-179.57	-187.98	-56.20	2.40
Extraordinary Items	48.52	2.41	-0.16	-11.85	-10.54	0.00
Adjusted Net Profit	-211.85	-257.26	-179.41	-176.13	-45.66	2.40
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.23	0.00
P & L Balance brought forward	-657.35	-402.49	-222.92	-41.18	14.79	18.92
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	6.53
P & L Balance carried down	-820.68	-657.35	-402.49	-229.16	-41.18	14.79
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	1.06
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	0.00	0.00	0.00	0.00	0.00	0.09
Earnings Per Share(Adj)-Unit Curr	0.00	0.00	0.00	0.00	0.00	0.09
Book Value-Unit Curr	-53.84	-41.67	-22.69	22.06	39.18	43.41
Book Value(Adj)-Unit Curr	-53.84	-41.67	-22.69	22.06	39.18	43.41