Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	1089.25	850.20	647.13	490.96	556.44	2622.16
Excise Duty	0.00	0.00	0.00	0.00	0.00	74.07
Net Sales	1089.25	850.20	647.13	490.96	556.44	2548.09
Other Income	5201.79	3.90	16.00	32.21	15.11	69.18
Stock Adjustments	261.61	-2.01	3.45	4.54	-0.41	-213.00
Total Income	6552.65	852.09	666.58	527.71	571.14	2404.27
EXPENDITURE :
Raw Materials	894.66	427.02	297.31	157.48	281.83	1925.58
Power & Fuel Cost	274.26	232.84	147.06	162.75	136.19	125.25
Employee Cost	72.29	68.53	71.15	76.17	80.18	91.79
Other Manufacturing Expenses	89.83	83.89	64.97	66.46	72.52	85.12
Selling & Administrative Expenses	82.38	67.50	49.16	59.23	32.39	150.46
Miscellaneous Expenses	18.16	30.45	64.90	768.06	904.92	1.93
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1431.58	910.23	694.55	1290.15	1508.03	2380.13
Operating Profit	5121.07	-58.14	-27.97	-762.44	-936.89	24.14
Interest	0.06	0.00	-34.95	390.87	936.50	647.17
Gross Profit	5121.01	-58.14	6.98	-1153.31	-1873.39	-623.03
Depreciation	235.33	231.26	233.50	247.61	252.80	258.11
Profit Before Tax	4885.68	-289.40	-226.52	-1400.92	-2126.19	-881.14
Tax	0.00	0.00	0.00	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	441.13	5.32	0.00	0.00	0.00	0.00
Reported Net Profit	4444.55	-294.72	-226.52	-1400.92	-2126.19	-881.14
Extraordinary Items	4751.76	-15.61	-41.26	-765.44	-904.82	-0.59
Adjusted Net Profit	-307.21	-279.11	-185.26	-635.48	-1221.37	-880.55
Adjustment below Net Profit	0.00	0.00	1.04	0.00	-0.01	-0.01
P & L Balance brought forward	-5268.61	-5076.78	-4829.15	-3449.33	-1323.13	-441.98
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	-102.89	0.00	0.00	0.00	0.00
P & L Balance carried down	-824.06	-5268.61	-5054.63	-4850.25	-3449.33	-1323.13
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	11.06	-20.72	-15.92	-98.48	0.00	0.00
Earnings Per Share(Adj)-Unit Curr	11.06	-20.72	-15.92	-98.48	0.00	0.00
Book Value-Unit Curr	9.09	-338.16	-317.34	-301.49	-203.10	-53.81
Book Value(Adj)-Unit Curr	9.09	-338.16	-317.34	-301.49	-203.10	-53.81