Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	3860.25	3590.44	4040.04	1247.31	375.95	2543.50
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	3860.25	3590.44	4040.04	1247.31	375.95	2543.50
Other Income	11952.69	2771.98	63.02	891.49	236.18	448.72
Stock Adjustments	45.29	-77.53	-9.67	-63.01	-108.31	-196.00
Total Income	15858.23	6284.89	4093.39	2075.79	503.82	2796.22
EXPENDITURE :
Raw Materials	2853.13	2662.97	3084.33	685.51	273.06	1523.73
Power & Fuel Cost	13.28	14.70	14.72	7.03	8.22	12.94
Employee Cost	312.36	252.51	225.62	182.97	271.48	326.54
Other Manufacturing Expenses	340.62	368.35	442.55	247.86	179.84	272.62
Selling & Administrative Expenses	124.01	101.41	131.83	98.39	115.58	262.83
Miscellaneous Expenses	11776.16	90.59	144.79	82.86	1108.90	6426.98
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	15419.56	3490.53	4043.84	1304.62	1957.08	8825.64
Operating Profit	438.67	2794.36	49.55	771.17	-1453.26	-6029.42
Interest	225.67	441.56	777.08	983.07	1140.57	943.65
Gross Profit	213.00	2352.80	-727.53	-211.90	-2593.83	-6973.07
Depreciation	119.57	190.04	185.13	186.50	682.15	438.91
Profit Before Tax	93.43	2162.76	-912.66	-398.40	-3275.98	-7411.98
Tax	0.00	0.00	0.00	0.00	0.65	1.35
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	93.43	2162.76	-912.66	-398.40	-3276.63	-7413.33
Extraordinary Items	17.74	2541.03	-89.50	799.91	-795.19	-6264.97
Adjusted Net Profit	75.69	-378.27	-823.16	-1198.31	-2481.44	-1148.36
Adjustment below Net Profit	-0.32	1495.08	900.67	-38.95	5.11	10.78
P & L Balance brought forward	-18348.20	-22006.04	-21994.05	-21556.70	-18285.18	-10882.63
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	-18255.09	-18348.20	-22006.04	-21994.05	-21556.70	-18285.18
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	0.07	1.76	-0.99	-0.47	-6.16	0.00
Earnings Per Share(Adj)-Unit Curr	0.07	1.76	-0.91	-0.43	-5.67	0.00
Book Value-Unit Curr	2.65	1.16	-4.49	-5.07	-19.37	-13.20
Book Value(Adj)-Unit Curr	2.65	1.16	-4.12	-4.65	-17.82	-12.13