Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	-0.42	1.62	0.21	-1.60	2.62	0.93
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	-0.42	1.62	0.21	-1.60	2.62	0.93
Other Income	-0.05	8.33	1.92	0.60	0.71	2.78
Stock Adjustments	-1.07	-0.87	-0.18	2.65	-1.97	-1.09
Total Income	-1.54	9.08	1.95	1.65	1.36	2.62
EXPENDITURE :
Raw Materials	3.66	2.36	0.77	0.91	0.08	-0.32
Power & Fuel Cost	0.00	0.00	0.03	0.01	0.22	0.62
Employee Cost	0.45	0.42	0.36	0.52	0.89	1.48
Other Manufacturing Expenses	0.00	0.00	0.10	0.03	-0.03	3.04
Selling & Administrative Expenses	0.00	0.00	0.96	0.48	-0.01	2.94
Miscellaneous Expenses	3.44	4.92	5.70	0.02	1.76	0.56
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	7.55	7.70	7.92	1.97	2.91	8.32
Operating Profit	-9.10	1.38	-5.97	-0.34	-1.55	-5.70
Interest	53.04	48.31	42.22	34.62	25.73	19.68
Gross Profit	-62.14	-46.93	-48.19	-34.96	-27.28	-25.38
Depreciation	0.12	0.12	0.28	0.25	0.30	0.45
Profit Before Tax	-62.26	-47.05	-48.47	-35.21	-27.58	-25.83
Tax	0.00	0.00	0.71	0.00	0.00	-0.16
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	-62.26	-47.05	-49.19	-35.21	-27.57	-25.67
Extraordinary Items	0.00	7.95	0.01	0.00	-0.06	0.13
Adjusted Net Profit	-62.26	-55.00	-49.20	-35.21	-27.51	-25.80
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.03
P & L Balance brought forward	-238.88	-191.84	-142.65	-107.44	-79.86	-54.22
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	-301.14	-238.88	-191.84	-142.65	-107.44	-79.86
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	-41.15	-31.10	-32.51	-23.27	-18.23	-16.97
Earnings Per Share(Adj)-Unit Curr	-41.15	-31.10	-32.51	-23.27	-18.23	-16.97
Book Value-Unit Curr	-171.20	-130.22	-99.48	-67.67	-44.47	-26.16
Book Value(Adj)-Unit Curr	-171.20	-130.22	-99.48	-67.67	-44.47	-26.16