Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	326.38	79.67	0.00	0.00	0.21	0.33
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	326.38	79.67	0.00	0.00	0.21	0.33
Other Income	116.96	24.02	0.09	0.00	0.00	9.34
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	443.34	103.69	0.09	0.00	0.21	9.67
EXPENDITURE :
Raw Materials	165.68	51.15	0.00	0.00	0.00	0.01
Power & Fuel Cost	0.45	0.16	0.00	0.00	0.04	0.09
Employee Cost	7.46	4.19	0.29	0.28	0.29	0.30
Other Manufacturing Expenses	104.67	18.70	0.01	0.05	0.09	0.05
Selling & Administrative Expenses	4.61	4.76	0.12	0.13	0.48	0.81
Miscellaneous Expenses	0.97	0.57	55.50	7.90	55.69	218.46
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	283.85	79.53	55.91	8.36	56.60	219.73
Operating Profit	159.49	24.17	-55.81	-8.36	-56.39	-210.05
Interest	6.03	4.31	3.50	0.00	0.00	4.87
Gross Profit	153.46	19.86	-59.31	-8.36	-56.39	-214.92
Depreciation	0.73	0.21	0.00	0.00	4.21	9.23
Profit Before Tax	152.73	19.65	-59.31	-8.36	-60.60	-224.15
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	-10.61	0.00	0.00	0.00	0.00	0.00
Reported Net Profit	163.35	19.66	-59.31	-8.36	-60.60	-224.15
Extraordinary Items	114.64	6.32	-55.48	-1.78	0.00	0.00
Adjusted Net Profit	48.71	13.34	-3.83	-6.58	-60.60	-224.15
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	-543.33	-562.98	-503.67	-495.31	-434.72	-210.57
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	-20.25	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	-359.74	-543.33	-562.98	-503.67	-495.31	-434.72
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	32.46	4.70	-22.59	-3.18	-23.07	0.00
Earnings Per Share(Adj)-Unit Curr	32.46	4.70	-22.59	-3.18	-23.07	0.00
Book Value-Unit Curr	49.96	9.62	-16.43	-46.53	-43.35	-20.27
Book Value(Adj)-Unit Curr	49.96	9.62	-16.43	-46.53	-43.35	-20.27