Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	728.08	620.16	39.06	0.00	803.46	763.04
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	728.08	620.16	39.06	0.00	803.46	763.04
Other Income	14.87	220.22	1.00	8.27	359.54	385.86
Stock Adjustments	2.40	0.00	0.00	0.00	0.00	0.00
Total Income	745.35	840.38	40.06	8.27	1163.00	1148.90
EXPENDITURE :
Raw Materials	4.86	4.68	19.85	0.00	360.39	448.17
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	82.38	56.19	1.23	0.68	40.71	47.29
Other Manufacturing Expenses	123.25	91.42	0.50	0.28	180.83	231.44
Selling & Administrative Expenses	114.15	214.41	20.82	25.04	80.70	94.55
Miscellaneous Expenses	63.43	648.32	168.83	1184.73	1038.06	499.70
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	388.07	1015.02	211.23	1210.73	1700.69	1321.15
Operating Profit	357.28	-174.64	-171.17	-1202.46	-537.69	-172.25
Interest	881.84	1007.63	78.98	78.32	892.93	845.65
Gross Profit	-524.56	-1182.27	-250.15	-1280.78	-1430.62	-1017.90
Depreciation	12.75	2.14	0.91	1.20	23.52	24.49
Profit Before Tax	-537.31	-1184.41	-251.06	-1281.98	-1454.14	-1042.39
Tax	0.15	-1.83	0.00	0.00	-1.32	0.09
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	4.41	-0.02	58.72	0.00	26.30	-8.17
Reported Net Profit	-541.87	-1182.56	-309.78	-1281.98	-1479.12	-1034.31
Extraordinary Items	-4.76	-645.56	-12.86	-13.06	-970.01	-473.86
Adjusted Net Profit	-537.11	-537.00	-296.92	-1268.92	-509.11	-560.45
Adjustment below Net Profit	0.06	-0.51	-0.62	4301.43	373.71	0.21
P & L Balance brought forward	1015.24	2198.31	2122.60	-956.34	121.50	1123.36
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	-1642.29	-59.49	-35.37	-32.34
P & L Balance carried down	473.43	1015.24	3454.49	2122.60	-948.54	121.60
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	-0.57	-1.25	-0.51	-2.12	-2.45	0.00
Earnings Per Share(Adj)-Unit Curr	-0.57	-1.25	-0.51	-2.12	-2.45	0.00
Book Value-Unit Curr	56.00	35.57	17.22	16.13	19.99	19.55
Book Value(Adj)-Unit Curr	56.00	35.57	17.22	16.13	19.99	19.55