Equity Analysis

Particulars(INCOME)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	5.42	137.36	471.70	0.00
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	5.42	137.36	471.70	0.00
Other Income	17.03	15.74	66.76	0.00
Stock Adjustments	-10.97	-19.62	-38.50	0.00
Total Income	11.48	133.48	499.96	0.00
EXPENDITURE :
Raw Materials	0.00	71.10	279.24	0.00
Power & Fuel Cost	3.54	17.74	34.27	0.00
Employee Cost	12.33	88.51	121.50	0.00
Other Manufacturing Expenses	0.30	8.69	35.28	0.00
Selling & Administrative Expenses	17.30	30.55	62.42	0.01
Miscellaneous Expenses	427.91	8.87	64.12	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	461.38	225.46	596.83	0.01
Operating Profit	-449.92	-91.98	-96.87	-0.01
Interest	176.15	162.36	151.74	0.00
Gross Profit	-626.07	-254.34	-248.61	-0.01
Depreciation	29.61	33.29	38.06	0.00
Profit Before Tax	-655.68	-287.63	-286.67	-0.01
Tax	0.00	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	0.00
Reported Net Profit	-655.67	-287.63	-286.67	-0.01
Extraordinary Items	-435.52	0.35	-0.93	0.00
Adjusted Net Profit	-220.15	-287.98	-285.74	-0.01
Adjustment below Net Profit	1.15	3.85	-138.98	0.00
P & L Balance brought forward	-709.44	-425.66	-0.01	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00
P & L Balance carried down	-1363.96	-709.44	-425.66	-0.01
Dividend	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	-45.98	-20.17	-20.10	0.00
Earnings Per Share(Adj)-Unit Curr	-45.98	-20.17	-20.10	0.00
Book Value-Unit Curr	-85.66	-39.75	-19.85	0.00
Book Value(Adj)-Unit Curr	-85.66	-39.75	-19.85	0.00