Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	424.68	810.00	1467.37	1689.15	1319.07	986.08
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	424.68	810.00	1467.37	1689.15	1319.07	986.08
Other Income	323.43	297.72	505.84	1186.58	2019.64	13185.14
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	748.11	1107.72	1973.21	2875.73	3338.71	14171.22
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.00	41.08	40.11	47.99	54.76	39.95
Employee Cost	74.59	71.45	83.69	78.33	86.24	168.75
Other Manufacturing Expenses	409.17	736.78	1314.43	1398.95	1054.98	603.95
Selling & Administrative Expenses	72.74	67.72	96.49	111.55	97.85	110.26
Miscellaneous Expenses	1375.34	2565.95	105.74	149.58	64.40	13016.98
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	51.75	0.00	0.00
Total Expenditure	1931.84	3482.98	1640.46	1734.65	1358.23	13939.89
Operating Profit	-1183.73	-2375.26	332.75	1141.08	1980.48	231.33
Interest	738.35	801.65	654.75	1193.36	919.55	1253.65
Gross Profit	-1922.08	-3176.91	-322.00	-52.28	1060.93	-1022.32
Depreciation	15.78	26.99	41.96	59.24	65.31	81.83
Profit Before Tax	-1937.86	-3203.90	-363.96	-111.52	995.62	-1104.15
Tax	-7.61	-6.20	2.94	1.44	4.35	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	1.39	-93.88	-40.00	-190.76
Reported Net Profit	-1930.25	-3197.70	-368.29	-19.08	1031.27	-913.39
Extraordinary Items	-1203.33	-2492.74	-25.30	410.18	-10.65	-5974.45
Adjusted Net Profit	-726.92	-704.96	-342.99	-429.26	1041.92	5061.06
Adjustment below Net Profit	-0.07	-2.28	-0.91	0.21	2.94	-42.00
P & L Balance brought forward	-3285.00	-85.02	284.18	303.05	-675.50	626.56
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	55.66	346.67
P & L Balance carried down	-5215.32	-3285.00	-85.02	284.18	303.05	-675.50
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	-48.72	-90.89	-14.00	-0.73	39.21	0.00
Earnings Per Share(Adj)-Unit Curr	-48.72	-90.89	-14.00	-0.73	39.21	0.00
Book Value-Unit Curr	159.21	208.97	380.30	394.46	397.18	543.32
Book Value(Adj)-Unit Curr	159.21	208.97	380.30	394.46	397.18	543.32